XML 39 R29.htm IDEA: XBRL DOCUMENT v2.4.0.6
Loans Held for Investment (LHFI) and Allowance for Loan Losses, LHFI (Tables)
9 Months Ended
Sep. 30, 2012
Loans Held for Investment (LHFI) and Allowance for Loan Losses, LHFI [Abstract]  
Loan Portfolio Held For Investment
For the periods presented, LHFI consisted of the following ($ in thousands):
   
September 30, 2012
  
December 31, 2011
 
Loans secured by real estate:
      
Construction, land development and other land loans
 $460,599  $474,082 
Secured by 1-4 family residential properties
  1,511,514   1,760,930 
Secured by nonfarm, nonresidential properties
  1,397,536   1,425,774 
Other
  184,804   204,849 
Commercial and industrial loans
  1,163,681   1,139,365 
Consumer loans
  181,896   243,756 
Other loans
  627,933   608,728 
LHFI
  5,527,963   5,857,484 
Less allowance for loan losses, LHFI
  83,526   89,518 
Net LHFI
 $5,444,437  $5,767,966 
Summary of LHFI evaluated for impairment [Table Text Block]
The following table details LHFI individually and collectively evaluated for impairment at September 30, 2012 and December 31, 2011 ($ in thousands):
 
   
September 30, 2012
 
   
LHFI Evaluated for Impairment
 
   
Individually
  
Collectively
  
Total
 
           
Loans secured by real estate:
         
Construction, land development and other land loans
 $26,077  $434,522  $460,599 
Secured by 1-4 family residential properties
  24,260   1,487,254   1,511,514 
Secured by nonfarm, nonresidential properties
  18,873   1,378,663   1,397,536 
Other
  3,900   180,904   184,804 
Commercial and industrial loans
  6,215   1,157,466   1,163,681 
Consumer loans
  411   181,485   181,896 
Other loans
  922   627,011   627,933 
Total
 $80,658  $5,447,305  $5,527,963 

   
December 31, 2011
 
   
LHFI Evaluated for Impairment
 
   
Individually
  
Collectively
  
Total
 
           
Loans secured by real estate:
         
Construction, land development and other land loans
 $40,413  $433,669  $474,082 
Secured by 1-4 family residential properties
  24,348   1,736,582   1,760,930 
Secured by nonfarm, nonresidential properties
  23,981   1,401,793   1,425,774 
Other
  5,871   198,978   204,849 
Commercial and industrial loans
  14,148   1,125,217   1,139,365 
Consumer loans
  825   242,931   243,756 
Other loans
  872   607,856   608,728 
Total
 $110,458  $5,747,026  $5,857,484 
Impact of Modifications Classified as Troubled Debt Restructurings
The following table illustrates the impact of modifications classified as TDRs for the three and nine months ended September 30, 2012 and 2011 as well as those TDRs modified within the last 12 months for which there was a payment default during the period ($ in thousands):

   
Three Months Ended September 30,
 
   
2012
  
2011
 
Troubled Debt Restructurings
 
Number of
Contracts
 
Pre-Modification
Outstanding
Recorded
Investment
 
Post-Modification
Outstanding
Recorded
Investment
 
Number of
Contracts
 
Pre-Modification
Outstanding
Recorded
Investment
 
Post-Modification
Outstanding
Recorded
Investment
 
Construction, land development and other land loans
  -  $-  $-   1  $1,843  $1,843 
Secured by 1-4 family residential properties
  39   3,695   3,691   5   1,889   1,949 
Other loans secured by real estate
  1   199   199   -   -   - 
Total
  40  $3,894  $3,890   6  $3,732  $3,792 

   
Nine Months Ended September 30,
 
   
2012
  
2011
 
Troubled Debt Restructurings
 
Number of
Contracts
  
Pre-Modification
Outstanding
Recorded
Investment
  
Post-Modification
Outstanding
Recorded
Investment
  
Number of
Contracts
  
Pre-Modification
Outstanding
Recorded
Investment
  
Post-Modification
Outstanding
Recorded
Investment
 
Construction, land development and other land loans
  11  $4,078  $4,078   14  $9,114  $8,447 
Secured by 1-4 family residential properties
  44   5,062   5,069   15   5,112   3,549 
Secured by nonfarm, nonresidential properties
  2   1,210   1,210   4   4,368   4,196 
Other loans secured by real estate
  1   199   199   -   -   - 
Commercial and industrial
  -   -   -   2   11,998   11,531 
Total
  58  $10,549  $10,556   35  $30,592  $27,723 
Troubled Debt Restructuring Subsequently Defaulted
   
Nine Months Ended September 30,
 
   
2012
  
2011
 
Troubled Debt Restructurings that Subsequently Defaulted
 
Number of
Contracts
  
Recorded
Investment
 
Number of
Contracts
  
Recorded
Investment
 
Construction, land development and other land loans
  10  $3,671   2  $1,688 
Secured by 1-4 family residential properties
  8   1,781   2   1,485 
Secured by nonfarm, nonresidential properties
  1   870   -   - 
Total
  19  $6,322   4  $3,173 
Troubled Debt Restructuring Related To Loans Held for Investment, Excluding Covered Loans, by Loan Type
At September 30, 2012 and December 31, 2011, the following table details LHFI classified as TDRs by loan type ($ in thousands):

   
September 30, 2012
 
   
Accruing
  
Nonaccrual
  
Total
 
Construction, land development and other land loans
 $235  $12,493  $12,728 
Secured by 1-4 family residential properties
  3,562   5,198   8,760 
Secured by nonfarm, nonresidential properties
  -   4,662   4,662 
Other loans secured by real estate
  -   199   199 
Total Troubled Debt Restructurings by Type
 $3,797  $22,552  $26,349 

   
December 31, 2011
 
   
Accruing
  
Nonaccrual
  
Total
 
Construction, land development and other land loans
 $241  $14,041  $14,282 
Secured by 1-4 family residential properties
  782   3,485   4,267 
Secured by nonfarm, nonresidential properties
  -   4,135   4,135 
Commercial and industrial
  -   11,503   11,503 
Total Troubled Debt Restructurings by Type
 $1,023  $33,164  $34,187 
Impaired Financing Receivables
At September 30, 2012 and December 31, 2011, the carrying amount of LHFI evaluated for impairment consisted of the following ($ in thousands):

   
September 30, 2012
 
   
LHFI
       
   
Unpaid
  
With No Related
  
With an
  
Total
     
Average
 
   
Principal
  
Allowance
  
Allowance
  
Carrying
  
Related
  
Recorded
 
   
Balance
  
Recorded
  
Recorded
  
Amount
  
Allowance
  
Investment
 
                    
Loans secured by real estate:
                  
Construction, land development and other land loans
 $45,951  $7,815  $18,262  $26,077  $4,829  $33,245 
Secured by 1-4 family residential properties
  31,206   2,093   22,167   24,260   1,373   24,304 
Secured by nonfarm, nonresidential properties
  24,003   4,424   14,449   18,873   3,259   21,427 
Other
  5,965   -   3,900   3,900   855   4,886 
Commercial and industrial loans
  6,791   57   6,158   6,215   2,995   10,182 
Consumer loans
  670   -   411   411   4   618 
Other loans
  952   -   922   922   336   897 
Total
 $115,538  $14,389  $66,269  $80,658  $13,651  $95,559 
 
   
December 31, 2011
 
   
LHFI
       
   
Unpaid
  
With No Related
  
With an
  
Total
     
Average
 
   
Principal
  
Allowance
  
Allowance
  
Carrying
  
Related
  
Recorded
 
   
Balance
  
Recorded
  
Recorded
  
Amount
  
Allowance
  
Investment
 
                    
Loans secured by real estate:
                  
Construction, land development and other land loans
 $58,757  $11,123  $29,290  $40,413  $6,547  $49,122 
Secured by 1-4 family residential properties
  33,746   1,560   22,788   24,348   1,348   27,330 
Secured by nonfarm, nonresidential properties
  27,183   13,770   10,211   23,981   2,431   26,497 
Other
  7,158   1,548   4,323   5,871   1,007   6,013 
Commercial and industrial loans
  16,102   8,724   5,424   14,148   1,137   15,127 
Consumer loans
  1,097   -   825   825   9   1,468 
Other loans
  2,559   220   652   872   185   1,132 
Total
 $146,602  $36,945  $73,513  $110,458  $12,664  $126,689 
Carrying Amount of Loans by Credit Quality Indicator
The table below illustrates the carrying amount of LHFI by credit quality indicator at September 30, 2012 and December 31, 2011 ($ in thousands):
 
   September 30, 2012 
   
Commercial Loans
 
   
Pass -
  
Special Mention -
  
Substandard -
  
Doubtful -
    
   
Categories 1-6
  
Category 7
  
Category 8
  
Category 9
  
Subtotal
 
Loans secured by real estate:
               
Construction, land development and other land loans
 $321,938  $23,923  $67,703  $-  $413,564 
Secured by 1-4 family residential properties
  115,316   1,026   14,844   40   131,226 
Secured by nonfarm, nonresidential properties
  1,277,544   12,607   106,338   -   1,396,489 
Other
  173,240   451   5,640   -   179,331 
Commercial and industrial loans
  1,075,124   36,782   46,845   4,411   1,163,162 
Consumer loans
  343   -   -   -   343 
Other loans
  620,563   4   611   825   622,003 
   $3,584,068  $74,793  $241,981  $5,276  $3,906,118 

   
Consumer Loans
    
      
Past Due
  
Past Due Greater
          
   
Current
  
30-89 Days
  
Than 90 days
  
Nonaccrual
  
Subtotal
  
Total LHFI
 
Loans secured by real estate:
                  
Construction, land development and other land loans
 $45,790  $353  $-  $892  $47,035  $460,599 
Secured by 1-4 family residential properties
  1,349,926   10,335   2,683   17,344   1,380,288   1,511,514 
Secured by nonfarm, nonresidential properties
  1,047   -   -   -   1,047   1,397,536 
Other
  5,416   33   -   24   5,473   184,804 
Commercial and industrial loans
  464   45   -   10   519   1,163,681 
Consumer loans
  176,663   4,246   234   410   181,553   181,896 
Other loans
  5,930   -   -   -   5,930   627,933 
   $1,585,236  $15,012  $2,917  $18,680  $1,621,845  $5,527,963 

   December 31, 2011 
   
Commercial Loans
 
   
Pass -
  
Special Mention -
  
Substandard -
  
Doubtful -
    
   
Categories 1-6
  
Category 7
  
Category 8
  
Category 9
  
Subtotal
 
Loans secured by real estate:
               
Construction, land development and other land loans
 $308,618  $26,273  $90,175  $116  $425,182 
Secured by 1-4 family residential properties
  119,155   142   16,324   -   135,621 
Secured by nonfarm, nonresidential properties
  1,287,886   26,232   110,472   51   1,424,641 
Other
  188,772   130   9,312   -   198,214 
Commercial and industrial loans
  1,048,556   32,046   56,577   405   1,137,584 
Consumer loans
  643   25   -   -   668 
Other loans
  600,411   -   1,834   600   602,845 
   $3,554,041  $84,848  $284,694  $1,172  $3,924,755 

   
Consumer Loans
    
      
Past Due
  
Past Due Greater
          
   
Current
  
30-89 Days
  
Than 90 days
  
Nonaccrual
  
Subtotal
  
Total LHFI
 
Loans secured by real estate:
                  
Construction, land development and other land loans
 $47,253  $353  $-  $1,294  $48,900  $474,082 
Secured by 1-4 family residential properties
  1,596,800   8,477   1,306   18,726   1,625,309   1,760,930 
Secured by nonfarm, nonresidential properties
  1,133   -   -   -   1,133   1,425,774 
Other
  6,405   201   -   29   6,635   204,849 
Commercial and industrial loans
  1,626   118   -   37   1,781   1,139,365 
Consumer loans
  234,593   7,172   498   825   243,088   243,756 
Other loans
  5,848   35   -   -   5,883   608,728 
   $1,893,658  $16,356  $1,804  $20,911  $1,932,729  $5,857,484 
Aging Analysis of Past Due Loans and Nonaccrual Loans, excluding Covered Loans By Class
LHFI past due 90 days or more totaled $5.7 million and $4.2 million at September 30, 2012 and December 31, 2011, respectively.  The following table provides an aging analysis of past due and nonaccrual LHFI by class at September 30, 2012 and December 31, 2011 ($ in thousands):
 
  
September 30, 2012
 
  
Past Due
          
     
 Greater than
        
 Current
    
   
 30-89 Days
  
 90 Days (1)
  
 Total
  
 Nonaccrual
  
 Loans
  
 Total LHFI
 
Loans secured by real estate:
                  
Construction, land development and other land loans
 $1,762  $-  $1,762  $26,077  $432,760  $460,599 
Secured by 1-4 family residential properties
  12,672   2,843   15,515   24,260   1,471,739   1,511,514 
Secured by nonfarm, nonresidential properties
  3,364   91   3,455   18,873   1,375,208   1,397,536 
Other
  184   -   184   3,900   180,720   184,804 
Commercial and industrial loans
  3,861   2,532   6,393   6,215   1,151,073   1,163,681 
Consumer loans
  4,246   233   4,479   411   177,006   181,896 
Other loans
  74   -   74   922   626,937   627,933 
Total past due LHFI
 $26,163  $5,699  $31,862  $80,658  $5,415,443  $5,527,963 

(1)
- Past due greater than 90 days but still accruing interest.
 
  
December 31, 2011
 
  
Past Due
          
     
 Greater than
        
 Current
    
   
 30-89 Days
  
 90 Days (1)
  
 Total
  
 Nonaccrual
  
 Loans
  
 Total LHFI
 
Loans secured by real estate:
                  
Construction, land development and other land loans
 $1,784  $1,657  $3,441  $40,413  $430,228  $474,082 
Secured by 1-4 family residential properties
  9,755   1,306   11,061   24,348   1,725,521   1,760,930 
Secured by nonfarm, nonresidential properties
  9,925   -   9,925   23,981   1,391,868   1,425,774 
Other
  879   -   879   5,871   198,099   204,849 
Commercial and industrial loans
  1,646   769   2,415   14,148   1,122,802   1,139,365 
Consumer loans
  7,172   498   7,670   825   235,261   243,756 
Other loans
  3,104   -   3,104   872   604,752   608,728 
Total past due LHFI
 $34,265  $4,230  $38,495  $110,458  $5,708,531  $5,857,484 

(1)
- Past due greater than 90 days but still accruing interest.
Change in Allowance For Loan Losses
The measure for each qualitative factor is converted to a scale ranging from 0 (No risk) to 100 (High Risk), other than the last two factors, which are applied on a dollar-for-dollar basis, to ensure that the combination of such factors is proportional. The resulting ratings from the individual factors are weighted and summed to establish the weighted average qualitative factor of a specific loan portfolio within each key market region.  This weighted average qualitative factor is then distributed over the nine primary loan pools within each key market region based on the ranking by risk of each.

Changes in the allowance for loan losses, LHFI were as follows ($ in thousands):

   
Nine Months Ended September 30,
 
   
2012
  
2011
 
Balance at January 1,
 $89,518  $93,510 
Loans charged-off
  (22,547)  (37,312)
Recoveries
  9,254   9,634 
Net charge-offs
  (13,293)  (27,678)
Provision for loan losses, LHFI
  7,301   23,631 
Balance at September 30,
 $83,526  $89,463 
 
The following tables detail the balance in the allowance for loan losses, LHFI by portfolio segment at September 30, 2012 and 2011, respectively ($ in thousands):
 
   
2012
 
   
Balance
        
Provision for
  
Balance
 
   
January 1,
  
Charge-offs
  
Recoveries
  
Loan Losses
  
September 30,
 
Loans secured by real estate:
               
Construction, land development and other land loans
 $27,220  $(2,944) $-  $(1,732) $22,544 
Secured by 1-4 family residential properties
  12,650   (3,238)  364   2,203   11,979 
Secured by nonfarm, nonresidential properties
  24,358   (5,409)  -   3,823   22,772 
Other
  3,079   (1,602)  -   733   2,210 
Commercial and industrial loans
  15,868   (2,985)  2,123   3,428   18,434 
Consumer loans
  3,656   (2,360)  4,189   (2,620)  2,865 
Other loans
  2,687   (4,009)  2,578   1,466   2,722 
Total allowance for loan losses, LHFI
 $89,518  $(22,547) $9,254  $7,301  $83,526 

   
Disaggregated by Impairment Method
 
   
Individually
  
Collectively
  
Total
 
Loans secured by real estate:
         
Construction, land development and other land loans
 $4,829  $17,715  $22,544 
Secured by 1-4 family residential properties
  1,373   10,606   11,979 
Secured by nonfarm, nonresidential properties
  3,259   19,513   22,772 
Other
  855   1,355   2,210 
Commercial and industrial loans
  2,995   15,439   18,434 
Consumer loans
  4   2,861   2,865 
Other loans
  336   2,386   2,722 
Total allowance for loan losses, LHFI
 $13,651  $69,875  $83,526 
 
   
2011
 
   
Balance
        
Provision for
  
Balance
 
   
January 1,
  
Charge-offs
  
Recoveries
  
Loan Losses
  
September 30,
 
Loans secured by real estate:
               
Construction, land development and other land loans
 $35,562  $(14,375) $-  $8,353  $29,540 
Secured by 1-4 family residential properties
  13,051   (7,461)  410   5,538   11,538 
Secured by nonfarm, nonresidential properties
  20,980   (3,124)  -   4,882   22,738 
Other
  1,582   (577)  -   1,969   2,974 
Commercial and industrial loans
  14,775   (3,811)  2,259   2,529   15,752 
Consumer loans
  5,400   (4,410)  4,475   (1,474)  3,991 
Other loans
  2,160   (3,554)  2,490   1,834   2,930 
Total allowance for loan losses, LHFI
 $93,510  $(37,312) $9,634  $23,631  $89,463 

   
Disaggregated by Impairment Method
 
   
Individually
  
Collectively
  
Total
 
Loans secured by real estate:
         
Construction, land development and other land loans
 $4,165  $25,375  $29,540 
Secured by 1-4 family residential properties
  540   10,998   11,538 
Secured by nonfarm, nonresidential properties
  1,510   21,228   22,738 
Other
  1,008   1,966   2,974 
Commercial and industrial loans
  1,454   14,298   15,752 
Consumer loans
  10   3,981   3,991 
Other loans
  275   2,655   2,930 
Total allowance for loan losses, LHFI
 $8,962  $80,501  $89,463