XML 78 R35.htm IDEA: XBRL DOCUMENT v2.4.0.6
Loans and Allowance for Loan Losses (Tables)
12 Months Ended
Dec. 31, 2012
Loans and Allowance for Loan Losses [Abstract]  
Schedule of loans outstanding by category

The following is a schedule of loans outstanding by category:

 

                                 
    December 31,  
    2012     2011  
    Amount     Percent     Amount     Percent  
    (Dollars in thousands)  

Commercial and industrial

  $ 559,274       17.25   $ 547,942       18.19

Oil & gas production & equipment

    154,380       4.76       115,786       3.84  

Agriculture

    93,274       2.88       86,297       2.86  

State and political subdivisions:

                               

Taxable

    9,412       0.29       6,939       0.23  

Tax-exempt

    13,194       0.41       17,070       0.57  

Real estate:

                               

Construction

    226,102       6.97       207,953       6.90  

Farmland

    125,033       3.86       103,923       3.45  

One to four family residences

    669,230       20.64       655,134       21.74  

Multifamily residential properties

    50,721       1.56       37,734       1.25  

Commercial

    1,068,445       32.95       960,074       31.86  

Consumer

    253,002       7.80       252,331       8.37  

Other (not classified above)

    20,360       0.63       22,315       0.74  
   

 

 

   

 

 

   

 

 

   

 

 

 

Total loans

  $ 3,242,427       100.00   $ 3,013,498       100.00
   

 

 

   

 

 

   

 

 

   

 

 

 

Loans held for sale (included above)

  $ 13,661             $ 12,126          
   

 

 

           

 

 

         
Summary of nonperforming and restructured assets

The following is a summary of nonperforming and restructured assets:

 

                 
    December 31,  
    2012     2011  
    (Dollars in thousands)  

Past due 90 days or more and still accruing

  $ 537     $ 798  

Nonaccrual

    20,549       21,187  

Restructured

    17,866       1,041  
   

 

 

   

 

 

 

Total nonperforming and restructured loans

    38,952       23,026  

Other real estate owned and repossessed assets

    9,566       16,640  
   

 

 

   

 

 

 

Total nonperforming and restructured assets

  $ 48,518     $ 39,666  
   

 

 

   

 

 

 

Nonperforming and restructured loans to total loans

    1.20     0.76
   

 

 

   

 

 

 

Nonperforming and restructured assets to total assets

    0.81     0.71
   

 

 

   

 

 

 
Summary of amounts included in nonaccrual loans segregated by class of loans

The following table is a summary of amounts included in nonaccrual loans, segregated by class of loans. Residential real estate refers to one-to-four family real estate.

 

                 
    December 31,  
    2012     2011  
    (Dollars in thousands)  

Non-residential real estate

  $ 9,878     $ 8,576  

Residential real estate

    3,750       4,798  

Non-consumer non-real estate

    1,464       1,214  

Consumer non-real estate

    137       161  

Other loans

    2,519       3,247  

Acquired loans

    2,801       3,191  
   

 

 

   

 

 

 

Total

  $ 20,549     $ 21,187  
   

 

 

   

 

 

 
Age analysis of past due loans segregated by class of loans

The following table presents an age analysis of past due loans, segregated by class of loans:

 

                                                 
    Age Analysis of Past Due Receivables  
    30-89
Days
Past Due
    90 Days
and
Greater
    Total
Past Due
Loans
    Current
Loans
    Total Loans     Accruing
Loans
90 Days
or More
Past Due
 
     (Dollars in thousands)  

As of December 31, 2012

                                               

Non-residential real estate

  $ 4,364     $ 2,331     $ 6,695     $ 1,215,550     $ 1,222,245       64  

Residential real estate

    4,664       1,213       5,877       749,056       754,933       247  

Non-consumer non-real estate

    1,672       298       1,970       783,153       785,123       28  

Consumer non-real estate

    2,624       179       2,803       218,944       221,747       136  

Other loans

    1,348       1,266       2,614       147,283       149,897       —    

Acquired loans

    1,481       533       2,014       106,468       108,482       62  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $ 16,153     $ 5,820     $ 21,973     $ 3,220,454     $ 3,242,427       537  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

As of December 31, 2011

                                               

Non-residential real estate

  $ 18,678     $ 755     $ 19,433     $ 1,031,765     $ 1,051,198       —    

Residential real estate

    4,760       1,769       6,529       688,094       694,623       375  

Non-consumer non-real estate

    2,424       252       2,676       724,014       726,690       24  

Consumer non-real estate

    2,416       254       2,670       197,546       200,216       241  

Other loans

    2,366       2,774       5,140       153,903       159,043       60  

Acquired loans

    2,325       963       3,288       178,440       181,728       98  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $ 32,969     $ 6,767     $ 39,736     $ 2,973,762     $ 3,013,498       798  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
Impaired loans, segregated by class of loans

The following table presents impaired loans, segregated by class of loans. No material amount of interest income was recognized on impaired loans subsequent to their classification as impaired.

 

                                 
    Impaired Loans  
    Unpaid
Principal
Balance
    Recorded
Investment
with
Allowance
    Related
Allowance
    Average
Recorded
Investment
 
    (Dollars in thousands)  

As of December 31, 2012

                               

Non-residential real estate

  $ 28,098     $ 26,682     $ 2,211     $ 23,283  

Residential real estate

    5,469       4,913       1,328       5,185  

Non-consumer non-real estate

    1,949       1,539       439       1,641  

Consumer non-real estate

    419       398       87       357  

Other loans

    2,957       2,561       344       2,323  

Acquired loans

    11,080       9,080       83       9,730  
   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $ 49,972     $ 45,173     $ 4,492     $ 42,519  
   

 

 

   

 

 

   

 

 

   

 

 

 

As of December 31, 2011

                               

Non-residential real estate

  $ 9,311     $ 8,576     $ 952     $ 9,583  

Residential real estate

    5,526       4,798       1,331       6,040  

Non-consumer non-real estate

    1,535       1,214       282       1,584  

Consumer non-real estate

    196       161       24       195  

Other loans

    3,345       3,247       405       4,086  

Acquired loans

    4,513       3,191       20       3,289  
   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $ 24,426     $ 21,187     $ 3,014     $ 24,777  
   

 

 

   

 

 

   

 

 

   

 

 

 
Internal loan grading by class of loans

The following table presents internal loan grading by class of loans:

 

                                                 
    Internal Loan Grading  
    Grade  
    1     2     3     4     5     Total  
    (Dollars in thousands)  

As of December 31, 2012

                                               

Non-residential real estate

  $ 1,020,247     $ 165,232     $ 27,110     $ 9,656     $ —       $ 1,222,245  

Residential real estate

    648,877       86,564       15,382       4,110       —         754,933  

Non-consumer non-real estate

    684,740       92,784       6,084       1,515       —         785,123  

Consumer non-real estate

    209,182       10,305       1,904       356       —         221,747  

Other loans

    145,239       2,575       1,172       911       —         149,897  

Acquired loans

    83,015       18,124       4,478       2,865       —         108,482  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $ 2,791,300     $ 375,584     $ 56,130     $ 19,413     $  —       $ 3,242,427  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

As of December 31, 2011

                                               

Non-residential real estate

  $ 907,687     $ 104,614     $ 30,519     $ 8,378     $ —       $ 1,051,198  

Residential real estate

    599,337       74,480       15,567       5,239       —         694,623  

Non-consumer non-real estate

    626,735       91,497       7,399       1,059       —         726,690  

Consumer non-real estate

    188,180       9,229       2,431       376       —         200,216  

Other loans

    152,798       2,546       1,653       2,046       —         159,043  

Acquired loans

    131,534       37,192       9,581       3,421       —         181,728  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $ 2,606,271     $ 319,558     $ 67,150     $ 20,519     $ —       $ 3,013,498  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
Activity in ALLL by class of loans

The following table details activity in the ALLL by class of loans for the period presented. Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses in other categories.

 

                                                         
    ALLL  
    Non-Residential
Real Estate
    Residential
Real
Estate
    Non-
Consumer
Non-Real
Estate
    Consumer
Non-Real
Estate
    Other
Loans
    Acquired
Loans
    Total  
    (Dollars in thousands)  

As of December 31, 2012

                                                       

Allowance for loan losses:

                                                       

Balance at December 31, 2011

  $ 13,948     $ 9,764     $ 9,156     $ 2,315     $ 1,886     $ 587     $ 37,656  

Charge-offs

    (291     (616     (590     (509     (265     (373     (2,644

Recoveries

    56       134       171       194       34       24       613  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net charge-offs

    (235     (482     (419     (315     (231     (349     (2,031

Provisions charged to operations

    1,256       533       648       451       230       (18     3,100  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance at December 31, 2012

  $ 14,969     $ 9,815     $ 9,385     $ 2,451     $ 1,885     $ 220     $ 38,725  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Allowance for loan losses—ending balances:

                                                       

Individually evaluated for impairment

  $ 2,759     $ 2,303     $ 1,403     $ 287     $ 253     $ —       $ 7,005  

Collectively evaluated for impairment

    12,210       7,512       7,982       2,164       1,632       220       31,720  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance at December 31, 2012

  $ 14,969     $ 9,815     $ 9,385     $ 2,451     $ 1,885     $ 220     $ 38,725  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loans-ending balances:

                                                       

Individually evaluated for impairment

  $ 36,765     $ 19,492     $ 7,599     $ 2,260     $ 235     $ —       $ 66,351  

Collectively evaluated for impairment

    1,185,480       735,441       777,524       219,487       149,662       101,139       3,168,733  

Loans acquired with deteriorated credit quality

    —         —         —         —         —         7,343       7,343  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance at December 31, 2012

  $ 1,222,245     $ 754,933     $ 785,123     $ 221,747     $ 149,897     $ 108,482     $ 3,242,427  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

As of December 31, 2011

                                                       

Allowance for loan losses:

                                                       

Balance at December 31, 2010

  $ 13,142     $ 8,957     $ 9,587     $ 2,301     $ 1,758     $ —       $ 35,745  

Charge-offs

    (353     (752     (524     (652     (270     (546     (3,097

Recoveries

    23       141       156       120       28       25       493  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net charge-offs

    (330     (611     (368     (532     (242     (521     (2,604

Provisions charged to operations

    1,136       1,418       (63     546       370       1,108       4,515  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance at December 31, 2011

  $ 13,948     $ 9,764     $ 9,156     $ 2,315     $ 1,886     $ 587     $ 37,656  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Allowance for loan losses—ending balances:

                                                       

Individually evaluated for impairment

  $ 3,295     $ 2,636     $ 1,445     $ 328     $ 254     $ —       $ 7,958  

Collectively evaluated for impairment

    10,653       7,128       7,711       1,987       1,632       587       29,698  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance at December 31, 2011

  $ 13,948     $ 9,764     $ 9,156     $ 2,315     $ 1,886     $ 587     $ 37,656  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loans-ending balances:

                                                       

Individually evaluated for impairment

  $ 38,897     $ 20,806     $ 8,458     $ 2,807     $ 261     $ —       $ 71,229  

Collectively evaluated for impairment

    1,012,301       673,817       718,232       197,409       158,782       168,726       2,929,267  

Loans acquired with deteriorated credit quality

    —         —         —         —         —         13,002       13,002  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance at December 31, 2011

  $ 1,051,198     $ 694,623     $ 726,690     $ 200,216     $ 159,043     $ 181,728     $ 3,013,498  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
ALLL for impaired loans with specific reserves

The following table is a summary of amounts included in the ALLL for impaired loans with specific reserves and the recorded balance of the related loans. No material amounts of interest income were collected on impaired loans with specific reserves for 2012, 2011 or 2010.

 

                         
    Year Ended December 31,  
    2012     2011     2010  
    (Dollars in thousands)  

Allowance for loss on impaired loans

  $ 3,252     $ 2,779     $ 3,040  

Recorded balance of impaired loans

    12,313       13,437       10,510  

Average recorded investment

    12,875       11,974       8,967  
Transfers from loans to other real estate owned and repossessed assets

Transfers from loans to other real estate owned and repossessed assets during the periods presented are summarized as follows:

 

                 
    Year Ended December 31,  
        2012             2011      
    (Dollars in thousands)  

Other real estate owned

  $ 2,543     $ 5,091  

Repossessed assets

    1,034       1,460  
   

 

 

   

 

 

 

Total

  $ 3,577     $ 6,551  
   

 

 

   

 

 

 
Related Party Loans

A summary of these loans is as follows:

 

                                 

Year Ended
December 31,

  Balance Beginning
of the Period
    Additions     Collections/
Terminations
    Balance End of
the Period
 
(Dollars in thousands)  

2012

  $ 25,264     $ 24,706     $ (20,940   $ 29,030  

2011

  $ 21,287     $ 8,162     $ (4,185   $ 25,264  

2010

  $ 20,222     $ 36,968     $ (35,903   $ 21,287