XML 83 R21.htm IDEA: XBRL DOCUMENT v2.4.0.8
LOANS AND ALLOWANCE FOR LOAN LOSSES (Tables)
9 Months Ended
Sep. 30, 2013
Receivables [Abstract]  
Schedule of Loans Outstanding by Category

The following is a schedule of loans outstanding by category:

 

     September 30, 2013     December 31, 2012     September 30, 2012  
     Amount      Percent     Amount      Percent     Amount      Percent  
     (Dollars in thousands)  

Commercial and industrial

   $ 566,670         16.87   $ 559,274         17.25   $ 541,130         17.37

Oil & gas production & equipment

     139,605         4.16        154,380         4.76        131,642         4.22   

Agriculture

     89,258         2.66        93,274         2.88        83,146         2.67   

State and political subdivisions:

               

Taxable

     10,248         0.31        9,412         0.29        7,786         0.25   

Tax-exempt

     12,232         0.36        13,194         0.41        13,749         0.44   

Real estate:

               

Construction

     283,468         8.44        226,102         6.97        211,505         6.79   

Farmland

     133,397         3.97        125,033         3.86        114,043         3.66   

One to four family residences

     696,651         20.74        669,230         20.64        674,457         21.64   

Multifamily residential properties

     57,825         1.72        50,721         1.56        50,659         1.63   

Commercial

     1,100,544         32.76        1,068,445         32.95        1,026,097         32.93   

Consumer

     248,025         7.38        253,002         7.80        241,864         7.76   

Other (not classified above)

     21,015         0.63        20,360         0.63        20,018         0.64   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Total loans

   $ 3,358,938         100.00   $ 3,242,427         100.00   $ 3,116,096         100.00
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Loans held for sale (included above)

   $ 4,934         $ 11,257         $ 13,384      
  

 

 

      

 

 

      

 

 

    
Summary of Nonperforming and Restructured Assets

The following is a summary of nonperforming and restructured assets:

 

     September 30,
2013
    December 31,
2012
    September 30,
2012
 
     (Dollars in thousands)  

Past due 90 days or more and still accruing

   $ 1,266      $ 537      $ 731   

Nonaccrual

     15,094        20,549        22,101   

Restructured

     18,028        17,866        17,784   
  

 

 

   

 

 

   

 

 

 

Total nonperforming and restructured loans

     34,388        38,952        40,616   

Other real estate owned and repossessed assets

     8,428        9,566        9,796   
  

 

 

   

 

 

   

 

 

 

Total nonperforming and restructured assets

   $ 42,816      $ 48,518      $ 50,412   
  

 

 

   

 

 

   

 

 

 

Nonperforming and restructured loans to total loans

     1.02     1.20     1.30
  

 

 

   

 

 

   

 

 

 

Nonperforming and restructured assets to total assets

     0.72     0.81     0.86
  

 

 

   

 

 

   

 

 

 
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.

 

     September 30,
2013
     September 30,
2012
 
     (Dollars in thousands)  

Non-residential real estate owner occupied

   $ 551       $ 5,605   

Non-residential real estate other

     6,784         3,719   

Residential real estate permanent mortgage

     714         585   

Residential real estate all other

     1,865         3,594   

Non-consumer non-real estate

     1,280         2,527   

Consumer non-real estate

     124         138   

Other loans

     1,446         2,221   

Acquired loans

     2,330         3,712   
  

 

 

    

 

 

 

Total

   $ 15,094       $ 22,101   
  

 

 

    

 

 

 
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 Loans  
     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 September 30, 2013

  

Non-residential real estate owner occupied

   $ 779       $ 326       $ 1,105       $ 458,241       $ 459,346       $ 308   

Non-residential real estate other

     6,046         1,925         7,971         869,531         877,502         51   

Residential real estate permanent mortgage

     2,017         492         2,509         253,708         256,217         217   

Residential real estate all other

     1,900         1,401         3,301         547,849         551,150         32   

Non-consumer non-real estate

     889         1,013         1,902         776,576         778,478         138   

Consumer non-real estate

     2,179         194         2,373         222,122         224,495         187   

Other loans

     1,531         1,275         2,806         136,060         138,866         236   

Acquired loans

     1,194         473         1,667         71,217         72,884         97   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 16,535       $ 7,099       $ 23,634       $ 3,335,304       $ 3,358,938       $ 1,266   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

As of September 30, 2012

                 

Non-residential real estate owner occupied

   $ 915       $ 466       $ 1,381       $ 480,319       $ 481,700       $ 349   

Non-residential real estate other

     646         1,959         2,605         665,265         667,870         —     

Residential real estate permanent mortgage

     2,058         399         2,457         242,209         244,666         12   

Residential real estate all other

     1,635         771         2,406         490,726         493,132         86   

Non-consumer non-real estate

     4,233         135         4,368         729,538         733,906         7   

Consumer non-real estate

     2,050         230         2,280         205,463         207,743         170   

Other loans

     1,706         1,447         3,153         147,329         150,482         43   

Acquired loans

     1,219         1,061         2,280         134,317         136,597         64   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 14,462       $ 6,468       $ 20,930       $ 3,095,166       $ 3,116,096       $ 731   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
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 September 30, 2013

  

Non-residential real estate owner occupied

   $ 993       $ 924       $ 34       $ 700   

Non-residential real estate other

     25,724         24,216         2,240         25,871   

Residential real estate permanent mortgage

     1,263         1,068         57         1,298   

Residential real estate all other

     2,423         2,020         381         3,668   

Non-consumer non-real estate

     1,931         1,599         396         1,508   

Consumer non-real estate

     413         394         67         444   

Other loans

     1,905         1,782         300         1,911   

Acquired loans

     9,879         7,853         95         8,109   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 44,531       $ 39,856       $ 3,570       $ 43,509   
  

 

 

    

 

 

    

 

 

    

 

 

 

As of September 30, 2012

           

Non-residential real estate owner occupied

   $ 7,058       $ 6,094       $ 232       $ 6,237   

Non-residential real estate other

     20,535         20,340         1,581         20,496   

Residential real estate permanent mortgage

     1,299         1,089         30         1,184   

Residential real estate all other

     4,365         4,047         1,344         4,149   

Non-consumer non-real estate

     3,144         2,539         677         1,745   

Consumer non-real estate

     447         424         77         364   

Other loans

     2,420         2,265         264         1,975   

Acquired loans

     12,872         10,684         71         11,451   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 52,140       $ 47,482       $ 4,276       $ 47,601   
  

 

 

    

 

 

    

 

 

    

 

 

 
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 September 30, 2013

  

Non-residential real estate owner occupied

   $ 388,923       $ 64,418       $ 5,189       $ 816       $ —        $ 459,346   

Non-residential real estate other

     714,670         134,760         21,237         6,835         —           877,502   

Residential real estate permanent mortgage

     224,518         25,091         5,574         1,034         —           256,217   

Residential real estate all other

     457,649         82,827         8,721         1,953         —           551,150   

Non-consumer non-real estate

     681,695         91,108         4,254         1,421         —           778,478   

Consumer non-real estate

     210,285         11,760         2,047         403         —           224,495   

Other loans

     135,169         2,646         738         313         —           138,866   

Acquired loans

     53,364         12,707         4,207         2,606         —           72,884   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 2,866,273       $ 425,317       $ 51,967       $ 15,381       $ —         $ 3,358,938   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

As of September 30, 2012

                 

Non-residential real estate owner occupied

   $ 420,426       $ 49,131       $ 6,189       $ 5,954       $ —         $ 481,700   

Non-residential real estate other

     564,180         78,637         21,334         3,719         —           667,870   

Residential real estate permanent mortgage

     206,702         31,558         5,547         859         —           244,666   

Residential real estate all other

     429,862         50,412         9,120         3,738         —           493,132   

Non-consumer non-real estate

     644,066         80,863         6,500         2,477         —           733,906   

Consumer non-real estate

     195,242         10,185         1,965         349         2         207,743   

Other loans

     146,037         2,726         887         832         —           150,482   

Acquired loans

     103,411         24,243         5,006         3,898         39         136,597   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 2,709,926       $ 327,755       $ 56,548       $ 21,826       $ 41       $ 3,116,096   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
Activity in Alll by Class of Loans

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

ALL
Balance at
beginning
of period
Charge-
offs
Recoveries Net
charge

-offs
Provisions
charged to
operations
Balance
at end of
period
(Dollars in thousands)

Three Months Ended September 30, 2013

Non-residential real estate owner occupied

$ 4,714 $ (1 ) $ $ (1 ) $ 144 $ 4,857

Non-residential real estate other

10,866 2 2 404 11,272

Residential real estate permanent mortgage

2,733 (30 ) 12 (18 ) 7 2,722

Residential real estate all other

7,349 (23 ) 3 (20 ) (722 ) 6,607

Non-consumer non-real estate

8,751 (34 ) 110 76 36 8,863

Consumer non-real estate

2,389 (163 ) 65 (98 ) 207 2,498

Other loans

1,961 (76 ) 24 (52 ) 36 1,945

Acquired loans

219 (3 ) 3 (124 ) 95

Total

$ 38,982 $ (330 ) $ 219 $ (111 ) $ (12 ) $ 38,859

Nine Months Ended September 30, 2013

Non-residential real estate owner occupied

$ 5,104 $ (3 ) $ 16 $ 13 $ (260 ) $ 4,857

Non-residential real estate other

9,865 (19 ) 12 (7 ) 1,414 11,272

Residential real estate permanent mortgage

2,781 (126 ) 27 (99 ) 40 2,722

Residential real estate all other

7,034 (177 ) 30 (147 ) (280 ) 6,607

Non-consumer non-real estate

9,385 (139 ) 159 20 (542 ) 8,863

Consumer non-real estate

2,451 (458 ) 202 (256 ) 303 2,498

Other loans

1,885 (235 ) 55 (180 ) 240 1,945

Acquired loans

220 (53 ) 39 (14 ) (111 ) 95

Total

$ 38,725 $ (1,210 ) $ 540 $ (670 ) $ 804 $ 38,859

ALL
Balance at
beginning
of period
Charge-
offs
Recoveries Net
charge

-offs
Provisions
charged to
operations
Balance
at end of
period
(Dollars in thousands)

Three Months Ended September 30, 2012

Non-residential real estate owner occupied

$ 5,783 $ (30 ) $ 2 $ (28 ) $ (469 ) $ 5,286

Non-residential real estate other

8,566 15 15 16 8,597

Residential real estate permanent mortgage

3,002 (50 ) 4 (46 ) (258 ) 2,698

Residential real estate all other

7,004 (107 ) 5 (102 ) 121 7,023

Non-consumer non-real estate

8,558 (119 ) 19 (100 ) 712 9,170

Consumer non-real estate

2,282 (117 ) 42 (75 ) 162 2,369

Other loans

1,854 (24 ) 2 (22 ) 6 1,838

Acquired loans

387 (53 ) (53 ) (57 ) 277

Total

$ 37,436 $ (500 ) $ 89 $ (411 ) $ 233 $ 37,258

Nine Months Ended September 30, 2012

Non-residential real estate owner occupied

$ 5,300 $ (87 ) $ 2 $ (85 ) $ 71 $ 5,286

Non-residential real estate other

8,648 (71 ) 46 (25 ) (26 ) 8,597

Residential real estate permanent mortgage

2,734 (119 ) 84 (35 ) (1 ) 2,698

Residential real estate all other

7,030 (169 ) 34 (135 ) 128 7,023

Non-consumer non-real estate

9,156 (449 ) 144 (305 ) 319 9,170

Consumer non-real estate

2,315 (308 ) 157 (151 ) 205 2,369

Other loans

1,886 (231 ) 33 (198 ) 150 1,838

Acquired loans

587 (129 ) 11 (118 ) (192 ) 277

Total

$ 37,656 $ (1,563 ) $ 511 $ (1,052 ) $ 654 $ 37,258

Allowance for Loan Losses Outstanding by Impairment Methodology

The following table details the amount of ALL by class of loans based on the impairment methodology used by the Company.

ALL
September 30, 2013 September 30, 2012
Individually
evaluated for
impairment
Collectively
evaluated for
impairment
Individually
evaluated for
impairment
Collectively
evaluated for
impairment
(Dollars in thousands)

Non-residential real estate owner occupied

$ 228 $ 4,629 $ 462 $ 4,824

Non-residential real estate other

2,529 8,743 1,934 6,663

Residential real estate permanent mortgage

226 2,496 218 2,480

Residential real estate all other

1,058 5,549 2,087 4,936

Non-consumer non-real estate

1,052 7,811 1,692 7,478

Consumer non-real estate

314 2,184 315 2,054

Other loans

2460 1,6998 220 1,6188

Acquired loans

957 2777

Total

$ 5,653 $ 33,206 $ 6,928 $ 30,330

Loans Outstanding by Impairment Methodology

The following table details the loans outstanding by class of loans based on the impairment methodology used by the Company.

 

     Loans  
     September 30, 2013      September 30, 2012  
     Individually
evaluated for
impairment
     Collectively
evaluated for
impairment
     Loans acquired
with
deteriorated
credit quality
     Individually
evaluated for
impairment
     Collectively
evaluated for
impairment
     Loans acquired
with
deteriorated
credit quality
 
     (Dollars in thousands)  

Non-residential real estate owner occupied

   $ 6,005       $ 453,341       $ —         $ 12,142       $ 469,558       $ —     

Non-residential real estate other

     28,072         849,430         —           25,053         642,817         —     

Residential real estate permanent mortgage

     6,609         249,609         —           6,406         238,260         —     

Residential real estate all other

     10,674         540,476         —           12,858         480,274         —     

Non-consumer non-real estate

     5,675         772,803         —           8,976         724,930         —     

Consumer non-real estate

     2,448         222,045         —           2,316         205,427         —     

Other loans

     292         138,575         —           264         150,218         —     

Acquired loans

     —           66,071         6,813         —           127,654         8,943   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 59,775       $ 3,292,350       $ 6,813       $ 68,015       $ 3,039,138       $ 8,943   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
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:

Nine Months Ended
September 30,
2013 2012
(Dollars in thousands)

Other real estate owned

$ 1,287 $ 1,633

Repossessed assets

946 664

Total

$ 2,233 $ 2,297