XML 23 R12.htm IDEA: XBRL DOCUMENT v3.8.0.1
Allowance for Probable Loan Losses
9 Months Ended
Sep. 30, 2017
Allowance for Probable Loan Losses  
Allowance for Probable Loan Losses

Note 4 — Allowance for Probable Loan Losses

 

The allowance for probable loan losses primarily consists of the aggregate loan loss allowances of the bank subsidiaries.  The allowances are established through charges to operations in the form of provisions for probable loan losses.  Loan losses or recoveries are charged or credited directly to the allowances.  The allowance for probable loan losses of each bank subsidiary is maintained at a level considered appropriate by management, based on estimated probable losses in the loan portfolio.  The allowance for probable loan losses is derived from the following elements:  (i) allowances established on specific impaired loans, which are based on a review of the individual characteristics of each loan, including the customer’s ability to repay the loan, the underlying collateral values, and the industry in which the customer operates; (ii) allowances based on actual historical loss experience for similar types of loans in the Company’s loan portfolio; and (iii) allowances based on general economic conditions, changes in the mix of loans, company resources, border risk and credit quality indicators, among other things.  All segments of the loan portfolio continue to be impacted by the prolonged economic recovery.  Loans secured by real estate could be impacted negatively by the continued economic environment and resulting decrease in collateral values.  Consumer loans may be impacted by continued and prolonged unemployment rates.

 

The Company’s management continually reviews the allowance for loan losses of the bank subsidiaries using the amounts determined from the allowances established on specific impaired loans, the allowance established on quantitative historical loss percentages, and the allowance based on qualitative data to establish an appropriate amount to maintain in the Company’s allowance for loan losses.  Should any of the factors considered by management in evaluating the adequacy of the allowance for probable loan losses change, the Company’s estimate of probable loan losses could also change, which could affect the level of future provisions for probable loan losses.  While the calculation of the allowance for probable loan losses utilizes management’s best judgment and all information reasonably available, the adequacy of the allowance is dependent on a variety of factors beyond the Company’s control, including, among other things, the performance of the entire loan portfolio, the economy, changes in interest rates and the view of regulatory authorities towards loan classifications.

 

The loan loss provision is determined using the following methods.  On a weekly basis, loan past due reports are reviewed by the credit quality committee to determine if a loan has any potential problems and if a loan should be placed on the Company’s internal classified report.  Additionally, the Company’s credit department reviews the majority of the Company’s loans for proper internal classification purposes, regardless of whether they are past due, and segregates any loans with potential problems for further review.  The credit department will discuss the potential problem loans with the servicing loan officers to determine any relevant issues that were not discovered in the evaluation.  Also, an analysis of loans that is provided through examinations by regulatory authorities is considered in the review process.  After the above analysis is completed, the Company determines if a loan should be placed on an internal classified report because of issues related to the analysis of the credit, credit documents, collateral and/or payment history.

 

A summary of the transactions in the allowance for probable loan losses by loan class is as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30, 2017

 

 

 

 

 

 

Domestic

 

Foreign

 

 

 

 

 

    

 

 

    

Commercial

    

 

    

 

    

 

    

 

    

 

 

    

 

 

    

 

 

 

 

 

 

 

 

Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction &

 

Real Estate:

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land

 

Farmland &

 

Real Estate:

 

Residential:

 

Residential:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

Development

 

Commercial

 

Multifamily

 

First Lien

 

Junior Lien

 

Consumer

 

Foreign

 

Total

 

 

 

(Dollars in Thousands)  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at June 30,

 

$

25,140

 

$

13,249

 

$

17,472

 

$

997

 

$

2,314

 

$

4,357

 

$

488

 

$

902

 

$

64,919

 

Losses charged to allowance

 

 

(4,249)

 

 

(213)

 

 

 —

 

 

 —

 

 

(16)

 

 

(202)

 

 

(63)

 

 

 —

 

 

(4,743)

 

Recoveries credited to allowance

 

 

631

 

 

17

 

 

341

 

 

 —

 

 

 —

 

 

85

 

 

 6

 

 

 5

 

 

1,085

 

Net (losses) recoveries  charged to allowance

 

 

(3,618)

 

 

(196)

 

 

341

 

 

 —

 

 

(16)

 

 

(117)

 

 

(57)

 

 

 5

 

 

(3,658)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision charged (credited) to operations

 

 

5,473

 

 

(1,168)

 

 

371

 

 

 —

 

 

817

 

 

995

 

 

82

 

 

21

 

 

6,591

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at September 30,

 

$

26,995

 

$

11,885

 

$

18,184

 

$

997

 

$

3,115

 

$

5,235

 

$

513

 

$

928

 

$

67,852

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30, 2016

 

 

 

 

 

 

Domestic

 

Foreign

 

 

 

 

 

    

 

 

    

Commercial

    

 

    

 

    

 

    

 

    

 

 

    

 

 

    

 

 

 

 

 

 

 

 

Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction &

 

Real Estate:

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land

 

Farmland &

 

Real Estate:

 

Residential:

 

Residential:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

Development

 

Commercial

 

Multifamily

 

First Lien

 

Junior Lien

 

Consumer

 

Foreign

 

Total

 

 

 

(Dollars in Thousands)  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at June 30,

 

$

25,982

 

$

11,109

 

$

16,942

 

$

855

 

$

2,277

 

$

3,400

 

$

532

 

$

936

 

$

62,033

 

Losses charged to allowance

 

 

(3,485)

 

 

(14)

 

 

(497)

 

 

 —

 

 

(27)

 

 

 —

 

 

(124)

 

 

(41)

 

 

(4,188)

 

Recoveries credited to allowance

 

 

791

 

 

6,073

 

 

512

 

 

 —

 

 

11

 

 

74

 

 

11

 

 

 —

 

 

7,472

 

Net (losses) recoveries charged to allowance

 

 

(2,694)

 

 

6,059

 

 

15

 

 

 —

 

 

(16)

 

 

74

 

 

(113)

 

 

(41)

 

 

3,284

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision charged (credited)to operations

 

 

2,602

 

 

(4,659)

 

 

291

 

 

(65)

 

 

126

 

 

221

 

 

98

 

 

39

 

 

(1,347)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at September 30,

 

$

25,890

 

$

12,509

 

$

17,248

 

$

790

 

$

2,387

 

$

3,695

 

$

517

 

$

934

 

$

63,970

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2017

 

 

 

 

 

 

Domestic

 

Foreign

 

 

 

 

 

    

 

 

    

Commercial

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

 

 

 

 

Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction &

 

Real Estate:

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land

 

Farmland &

 

Real Estate:

 

Residential:

 

Residential:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

Development

 

Commercial

 

Multifamily

 

First Lien

 

Junior Lien

 

Consumer

 

Foreign

 

Total

 

 

 

(Dollars in Thousands)  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31,

 

$

25,649

 

$

13,889

 

$

16,731

 

$

806

 

$

2,455

 

$

3,716

 

$

531

 

$

884

 

$

64,661

 

Losses charged to allowance

 

 

(9,248)

 

 

(213)

 

 

(40)

 

 

 —

 

 

(77)

 

 

(340)

 

 

(223)

 

 

 —

 

 

(10,141)

 

Recoveries credited to allowance

 

 

3,484

 

 

20

 

 

488

 

 

 —

 

 

 7

 

 

182

 

 

35

 

 

20

 

 

4,236

 

Net (losses) recoveries  charged to allowance

 

 

(5,764)

 

 

(193)

 

 

448

 

 

 —

 

 

(70)

 

 

(158)

 

 

(188)

 

 

20

 

 

(5,905)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision charged (credited) to operations

 

 

7,110

 

 

(1,811)

 

 

1,005

 

 

191

 

 

730

 

 

1,677

 

 

170

 

 

24

 

 

9,096

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at September 30,

 

$

26,995

 

$

11,885

 

$

18,184

 

$

997

 

$

3,115

 

$

5,235

 

$

513

 

$

928

 

$

67,852

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2016

 

 

 

 

 

Domestic

 

Foreign

 

 

 

 

    

 

 

    

Commercial

    

 

    

 

    

 

    

 

    

 

 

    

 

 

    

 

 

 

 

 

 

 

Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction &

 

Real Estate:

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land

 

Farmland &

 

Real Estate:

 

Residential:

 

Residential:

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

Development

 

Commercial

 

Multifamily

 

First Lien

 

Junior Lien

 

Consumer

 

Foreign

 

Total

 

 

(Dollars in Thousands)  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31,

 

$

21,431

 

$

13,920

 

$

19,769

 

$

1,248

 

$

3,509

 

$

5,321

 

$

638

 

$

1,152

 

$

66,988

Losses charged to allowance

 

 

(27,952)

 

 

(16)

 

 

(2,387)

 

 

(180)

 

 

(57)

 

 

(324)

 

 

(341)

 

 

(41)

 

 

(31,298)

Recoveries credited to allowance

 

 

6,447

 

 

6,080

 

 

598

 

 

 —

 

 

18

 

 

188

 

 

53

 

 

12

 

 

13,396

Net (losses) recoveries  charged to allowance

 

 

(21,505)

 

 

6,064

 

 

(1,789)

 

 

(180)

 

 

(39)

 

 

(136)

 

 

(288)

 

 

(29)

 

 

(17,902)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision charged (credited) to operations

 

 

25,964

 

 

(7,475)

 

 

(732)

 

 

(278)

 

 

(1,083)

 

 

(1,490)

 

 

167

 

 

(189)

 

 

14,884

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at September 30,

 

$

25,890

 

$

12,509

 

$

17,248

 

$

790

 

$

2,387

 

$

3,695

 

$

517

 

$

934

 

$

63,970

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The allowance for probable loan losses is a reserve established through a provision for probable loan losses charged to expense, which represents management’s best estimate of probable loan losses when evaluating loans individually or collectively.  The decrease in the provision for probable loan losses charged to expense for the nine months ended September 30, 2017 can be attributed to a decrease in the historical loss experience in the commercial category of the calculation.  The difference in the provision for probable loan losses charged to expense for the three months ended September 30, 2017 compared to the same period of 2016 can be attributed to a large recovery on a loan charged off in prior years of approximately $6,000,000 and the increase in qualitative factors as discussed below.  As discussed in prior periods, charge-offs increased from historical levels due to the deterioration of one relationship that is secured by multiple pieces of transportation equipment beginning in the fourth quarter of 2014.  The Company uses a three year historical charge-off experience in the calculation, therefore, as those charge-offs begin to be eliminated from the calculation, the allowance for probable loan losses will be impacted.  On August 26, 2017, Hurricane Harvey made landfall in Rockport, Texas as a category four storm and followed the Gulf Coast of Texas north to the Houston metro area and finally the State of Louisiana.  The Texas Gulf Coast is an area where the Company serves many consumer and commercial customers.  The Company has reviewed the exposure to losses of property arising from the impact of Hurricane Harvey and has determined that the impact is not significant to warrant a specific reserve; however, it is still evaluating the impact, therefore, the Company’s allowance for probable loan losses at September 30, 2017 includes factors in the qualitative ratios used in the calculation to incorporate the potential impact of losses arising from the impact of Hurricane Harvey on certain portions of the loan portfolio.  The increase in losses charged to allowance for probable loan losses for the three and nine months ended September 30, 2016 can be attributed to further deterioration in the above identified and charged down relationship primarily secured by multiple pieces of transportation equipment.  In March 2016, litigation against the management of the borrower was filed in the State of Nevada, resulting in a going concern issue with the operations of the borrower and the future use of the transportation equipment pledged as collateral on the relationship.  As a result, management, in accordance with its credit review procedures, re-evaluated the collateral values on the equipment in light of the new circumstances and reduced the collateral values accordingly, resulting in a further charge-down of the relationship of approximately $16.8 million, which is included in the losses charged to the allowance in the commercial category in the tables detailing the three and nine months ended September 30, 2016 activity.  The increase in recoveries for the three and nine months ended September 30, 2016 can be attributed to a large recovery on a loan charged off in prior years and is included in the Commercial Real Estate:  Other Construction and Land Development category. 

 

The table below provides additional information on the balance of loans individually or collectively evaluated for impairment and their related allowance, by loan class as of September 30, 2017 and December 31, 2016:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2017

 

 

 

Loans Individually

 

Loans Collectively

 

 

 

Evaluated For

 

Evaluated For

 

 

 

Impairment

 

Impairment

 

 

 

Recorded

 

 

 

 

Recorded

 

 

 

 

 

 

Investment

 

Allowance

 

Investment

 

Allowance

 

 

 

(Dollars in Thousands)

 

Domestic

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

    

$

20,193

    

$

300

    

$

1,008,849

    

$

26,695

 

Commercial real estate: other construction & land development

 

 

2,428

 

 

116

 

 

1,702,376

 

 

11,769

 

Commercial real estate: farmland & commercial

 

 

5,966

 

 

18

 

 

1,969,876

 

 

18,166

 

Commercial real estate: multifamily

 

 

496

 

 

 —

 

 

166,881

 

 

997

 

Residential: first lien

 

 

6,651

 

 

 —

 

 

421,204

 

 

3,115

 

Residential: junior lien

 

 

762

 

 

 —

 

 

679,754

 

 

5,235

 

Consumer

 

 

1,318

 

 

 —

 

 

52,641

 

 

513

 

Foreign

 

 

355

 

 

 —

 

 

162,515

 

 

928

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

38,169

 

$

434

 

$

6,164,096

 

$

67,418

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2016

 

 

 

Loans Individually

 

Loans Collectively

 

 

 

Evaluated For

 

Evaluated For

 

 

 

Impairment

 

Impairment

 

 

 

Recorded

 

 

 

 

Recorded

 

 

 

 

 

 

Investment

 

Allowance

 

Investment

 

Allowance

 

 

 

(Dollars in Thousands)

 

Domestic

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

    

$

22,412

    

$

 —

    

$

887,255

    

$

25,649

 

Commercial real estate: other construction & land development

 

 

4,776

 

 

371

 

 

1,712,099

 

 

13,518

 

Commercial real estate: farmland & commercial

 

 

10,810

 

 

546

 

 

1,932,260

 

 

16,185

 

Commercial real estate: multifamily

 

 

552

 

 

 —

 

 

139,914

 

 

806

 

Residential: first lien

 

 

6,836

 

 

44

 

 

415,068

 

 

2,411

 

Residential: junior lien

 

 

978

 

 

 —

 

 

609,340

 

 

3,716

 

Consumer

 

 

1,295

 

 

 —

 

 

53,873

 

 

531

 

Foreign

 

 

746

 

 

 —

 

 

166,474

 

 

884

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

48,405

 

$

961

 

$

5,916,283

 

$

63,700

 

 

 

The table below provides additional information on loans accounted for on a non-accrual basis by loan class at September 30, 2017 and December 31, 2016:

 

 

 

 

 

 

 

 

 

 

 

September 30, 2017

 

December 31, 2016

 

 

 

(Dollars in Thousands)

 

Domestic

 

 

 

 

 

 

 

Commercial

    

$

20,152

    

$

22,369

 

Commercial real estate: other construction & land development

 

 

2,428

 

 

4,776

 

Commercial real estate: farmland & commercial

 

 

5,966

 

 

8,314

 

Commercial real estate: multifamily

 

 

496

 

 

552

 

Residential: first lien

 

 

464

 

 

655

 

Residential: junior lien

 

 

12

 

 

166

 

Consumer

 

 

52

 

 

26

 

Foreign

 

 

 —

 

 

387

 

Total non-accrual loans

 

$

29,570

 

$

37,245

 

 

Impaired loans are those loans where it is probable that all amounts due according to contractual terms of the loan agreement will not be collected.  The Company has identified these loans through its normal loan review procedures. Impaired loans are measured based on (i) the present value of expected future cash flows discounted at the loan’s effective interest rate; (ii) the loan’s observable market price; or (iii) the fair value of the collateral if the loan is collateral dependent.  Substantially all of the Company’s impaired loans are measured at the fair value of the collateral. In limited cases, the Company may use other methods to determine the level of impairment of a loan if such loan is not collateral dependent.

 

The following tables detail key information regarding the Company’s impaired loans by loan class at September 30, 2017 and December 31, 2016:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2017

 

 

 

 

 

 

 

 

 

 

 

 

Quarter to Date

 

Year to Date

 

 

 

 

 

 

Unpaid

 

 

 

 

Average

 

 

 

 

Average

 

 

 

 

 

 

Recorded

 

Principal

 

Related

 

Recorded

 

Interest

 

Recorded

 

Interest

 

 

 

Investment

 

Balance

 

Allowance

 

Investment

 

Recognized

 

Investment

 

Recognized

 

 

 

(Dollars in Thousands)

 

Loans with Related Allowance

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Domestic

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

1,760

 

$

3,865

 

$

300

 

$

2,215

 

$

 —

 

$

2,439

 

$

 —

 

Commercial real estate: other construction & land development

 

 

148

 

 

169

 

 

116

 

 

149

 

 

 —

 

 

151

 

 

 —

 

Commercial real estate: farmland & commercial

 

 

500

 

 

590

 

 

18

 

 

500

 

 

 —

 

 

496

 

 

 —

 

Total impaired loans with related allowance

 

$

2,408

 

$

4,624

 

$

434

 

$

2,864

 

$

 —

 

$

3,086

 

$

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2017

 

 

 

 

 

 

 

 

 

Quarter to Date

 

Year to Date

 

 

 

 

 

 

Unpaid

 

Average

    

 

 

    

Average

    

 

 

 

 

 

Recorded

 

Principal

 

Recorded

 

Interest

 

Recorded

 

Interest

 

 

 

Investment

 

Balance

 

Investment

 

Recognized

 

Investment

 

Recognized

 

 

 

(Dollars in Thousands)

 

Loans with No Related Allowance

    

 

    

    

 

    

 

 

 

    

 

 

    

 

 

    

 

 

 

Domestic

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

18,433

 

$

45,878

 

$

18,547

 

$

 1

 

$

18,931

 

$

 2

 

Commercial real estate: other construction & land development

 

 

2,280

 

 

2,397

 

 

2,296

 

 

 —

 

 

3,456

 

 

 —

 

Commercial real estate: farmland & commercial

 

 

5,466

 

 

6,235

 

 

7,936

 

 

21

 

 

9,456

 

 

79

 

Commercial real estate: multifamily

 

 

496

 

 

518

 

 

502

 

 

 —

 

 

521

 

 

 —

 

Residential: first lien

 

 

6,651

 

 

6,765

 

 

6,733

 

 

81

 

 

6,903

 

 

241

 

Residential: junior lien

 

 

762

 

 

774

 

 

765

 

 

11

 

 

975

 

 

35

 

Consumer

 

 

1,318

 

 

1,319

 

 

1,317

 

 

 2

 

 

1,278

 

 

 2

 

Foreign

 

 

355

 

 

355

 

 

759

 

 

 4

 

 

753

 

 

12

 

Total impaired loans with no related allowance

 

$

35,761

 

$

64,241

 

$

38,855

 

$

120

 

$

42,273

 

$

371

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2016

 

 

 

 

 

Unpaid

 

 

 

 

Average

 

 

 

 

 

 

Recorded

 

Principal

 

Related

 

Recorded

 

Interest

 

 

 

Investment

 

Balance

 

Allowance

 

Investment

 

Recognized

 

 

 

(Dollars in Thousands)

Loans with Related Allowance

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

Domestic

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate: other construction & land development

 

$

1,958

 

$

1,971

 

$

371

 

$

2,512

 

$

 —

 

Commercial real estate: farmland & commercial

 

 

2,808

 

 

3,948

 

 

546

 

 

3,247

 

 

 —

 

Commercial real estate: multifamily

 

 

62

 

 

62

 

 

44

 

 

62

 

 

 —

 

Total impaired loans with related allowance

 

$

4,828

 

$

5,981

 

$

961

 

$

5,821

 

$

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2016

 

 

 

 

 

Unpaid

 

Average

 

 

 

 

 

 

Recorded

 

Principal

 

Recorded

 

Interest

 

 

 

Investment

 

Balance

 

Investment

 

Recognized

 

 

 

(Dollars in Thousands)

Loans with No Related Allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

    

$

21,412

 

$

50,737

 

$

19,354

 

$

 3

 

Commercial real estate: other construction & land development

 

 

2,818

 

 

4,419

 

 

2,336

 

 

67

 

Commercial real estate: farmland & commercial

 

 

8,002

 

 

9,054

 

 

8,523

 

 

110

 

Commercial real estate: multifamily

 

 

552

 

 

562

 

 

401

 

 

 —

 

Residential: first lien

 

 

6,774

 

 

6,847

 

 

6,860

 

 

298

 

Residential: junior lien

 

 

978

 

 

1,017

 

 

1,011

 

 

52

 

Consumer

 

 

1,295

 

 

1,295

 

 

1,214

 

 

 1

 

Foreign

 

 

746

 

 

746

 

 

751

 

 

16

 

Total impaired loans with no related allowance

 

$

42,577

 

$

74,677

 

$

40,450

 

$

547

 

 

 

The following table details key information regarding the Company’s impaired loans by loan class at September 30, 2016:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2016

 

 

 

 

Quarter to Date

 

 

Year to Date

 

 

 

 

Average

 

 

 

Average

 

 

 

 

 

 

 

Recorded

 

Interest

 

Recorded

 

Interest

 

 

 

 

Investment

 

Recognized

 

Investment

 

Recognized

 

 

 

 

(Dollars in Thousands)

 

 

Loans with Related Allowance

    

 

 

    

 

 

    

 

 

 

 

 

    

 

Domestic

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

2,247

 

$

 —

 

$

3,239

 

$

 —

 

 

Commercial real estate: other construction & land development

 

 

159

 

 

 —

 

 

162

 

 

 —

 

 

Commercial real estate: farmland & commercial

 

 

5,036

 

 

24

 

 

5,639

 

 

73

 

 

Total impaired loans with related allowance

 

$

7,442

 

$

24

 

$

9,040

 

$

73

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2016

 

 

Quarter to Date

 

Year to Date

 

 

Average

 

 

 

Average

 

 

 

 

 

Recorded

 

Interest

 

Recorded

 

Interest

 

 

Investment

 

Recognized

 

Investment

 

Recognized

 

 

(Dollars in Thousands)

Loans with No Related Allowance

 

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

    

$

13,813

 

$

 1

 

$

15,234

 

$

 3

Commercial real estate: other construction & land development

 

 

3,924

 

 

14

 

 

4,927

 

 

53

Commercial real estate: farmland & commercial

 

 

5,513

 

 

 3

 

 

6,469

 

 

10

Commercial real estate: multifamily

 

 

577

 

 

 —

 

 

349

 

 

 —

Residential: first lien

 

 

6,712

 

 

75

 

 

6,644

 

 

220

Residential: junior lien

 

 

1,012

 

 

12

 

 

1,011

 

 

39

Consumer

 

 

1,229

 

 

 —

 

 

1,191

 

 

 1

Foreign

 

 

752

 

 

 4

 

 

752

 

 

12

Total impaired loans with no related allowance

 

$

33,532

 

$

109

 

$

36,577

 

$

338

 

 

A portion of the impaired loans have adequate collateral and credit enhancements not requiring a related allowance for loan loss, and management of the Company recognizes the risks associated with these impaired loans, however, management is confident the Company’s loss exposure regarding these credits will be significantly reduced due to the Company’s long-standing practices that emphasize secured lending with strong collateral positions and guarantor support.  Management is likewise confident the reserve for probable loan losses is adequate.  The Company has no direct exposure to sub-prime loans in its loan portfolio, but the sub-prime crisis has affected the credit markets on a national level, and as a result, the Company has experienced an increasing amount of impaired loans; however, management’s decision to place loans in this category does not necessarily mean that the Company will experience significant losses from these loans or significant increases in impaired loans from these levels.

 

 

The following table details loans accounted for as “troubled debt restructuring,” segregated by loan class.  Loans accounted for as troubled debt restructuring are included in impaired loans.

 

 

 

 

 

 

 

 

 

 

    

September 30, 2017

    

December 31, 2016

 

 

 

 

(Dollars in Thousands)

 

Domestic

 

 

 

 

 

 

 

Commercial

 

$

9,072

 

$

10,710

 

Commercial real estate:  farmland & commercial

 

 

590

 

 

3,086

 

Residential:  first lien

 

 

6,187

 

 

6,181

 

Residential:  junior lien

 

 

750

 

 

812

 

Consumer

 

 

1,266

 

 

1,269

 

Foreign

 

 

355

 

 

360

 

 

 

 

 

 

 

 

 

Total troubled debt restructuring

 

$

18,220

 

$

22,418

 

 

The bank subsidiaries charge off that portion of any loan which management considers to represent a loss as well as that portion of any other loan which is classified as a “loss” by bank examiners.  Commercial and industrial or real estate loans are generally considered by management to represent a loss, in whole or part, when an exposure beyond any collateral coverage is apparent and when no further collection of the loss portion is anticipated based on the borrower’s financial condition and general economic conditions in the borrower’s industry. Generally, unsecured consumer loans are charged-off when 90 days past due.

 

While management of the Company believes that it is generally able to identify borrowers with financial problems reasonably early and to monitor credit extended to such borrowers carefully, there is no precise method of predicting loan losses.  The determination that a loan is likely to be uncollectible and that it should be wholly or partially charged-off as a loss is an exercise of judgment.  Similarly, the determination of the adequacy of the allowance for probable loan losses can be made only on a subjective basis.  It is the judgment of the Company’s management that the allowance for probable loan losses at September 30, 2017 was adequate to absorb probable losses from loans in the portfolio at that date.

 

The following tables present information regarding the aging of past due loans by loan class at September 30, 2017 and December 31, 2016:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2017

 

 

 

 

 

 

 

 

 

 

 

 

90 Days or

 

Total

 

 

 

 

 

 

 

 

 

30 - 59

 

60 - 89

 

90 Days or

 

greater &

 

Past

 

 

 

 

Total

 

 

 

Days

 

Days

 

Greater

 

still accruing

 

Due

 

Current

 

Portfolio

 

 

 

(Dollars in Thousands)

 

Domestic

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

    

$

3,604

    

$

352

    

$

20,248

    

$

706

    

$

24,204

    

$

1,004,837

    

$

1,029,041

 

Commercial real estate: other construction & land development

 

 

444

 

 

 —

 

 

864

 

 

49

 

 

1,308

 

 

1,703,496

 

 

1,704,804

 

Commercial real estate: farmland & commercial

 

 

9,117

 

 

29,568

 

 

4,062

 

 

676

 

 

42,747

 

 

1,933,095

 

 

1,975,842

 

Commercial real estate: multifamily

 

 

149

 

 

 —

 

 

496

 

 

 —

 

 

645

 

 

166,732

 

 

167,377

 

Residential: first lien

 

 

3,161

 

 

964

 

 

4,651

 

 

4,382

 

 

8,776

 

 

419,079

 

 

427,855

 

Residential: junior lien

 

 

1,369

 

 

420

 

 

682

 

 

682

 

 

2,471

 

 

678,045

 

 

680,516

 

Consumer

 

 

713

 

 

124

 

 

553

 

 

523

 

 

1,390

 

 

52,569

 

 

53,959

 

Foreign

 

 

1,468

 

 

267

 

 

262

 

 

262

 

 

1,997

 

 

160,873

 

 

162,870

 

Total past due loans

 

$

20,025

 

$

31,695

 

$

31,818

 

$

7,280

 

$

83,538

 

$

6,118,726

 

$

6,202,264

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

90 Days or

 

Total

 

 

 

 

 

 

 

 

 

30 - 59

 

60 - 89

 

90 Days or

 

greater &

 

Past

 

 

 

 

Total

 

 

 

Days

 

Days

 

Greater

 

still accruing

 

Due

 

Current

 

Portfolio

 

 

 

 

(Dollars in Thousands)

 

Domestic

    

 

    

    

 

    

    

 

    

    

 

    

    

 

    

    

 

    

    

 

    

 

Commercial

 

$

4,081

    

$

829

    

$

21,123

    

$

392

    

$

26,033

    

$

883,634

    

$

909,667

 

Commercial real estate: other construction & land development

 

 

1,502

 

 

396

 

 

4,456

 

 

 9

 

 

6,354

 

 

1,710,521

 

 

1,716,875

 

Commercial real estate: farmland & commercial

 

 

3,454

 

 

3,054

 

 

6,150

 

 

289

 

 

12,658

 

 

1,930,412

 

 

1,943,070

 

Commercial real estate: multifamily

 

 

44

 

 

 —

 

 

552

 

 

 —

 

 

596

 

 

139,870

 

 

140,466

 

Residential: first lien

 

 

5,615

 

 

1,350

 

 

4,143

 

 

3,756

 

 

11,108

 

 

410,796

 

 

421,904

 

Residential: junior lien

 

 

762

 

 

178

 

 

540

 

 

382

 

 

1,480

 

 

608,838

 

 

610,318

 

Consumer

 

 

910

 

 

95

 

 

413

 

 

387

 

 

1,418

 

 

53,750

 

 

55,168

 

Foreign

 

 

931

 

 

425

 

 

397

 

 

11

 

 

1,753

 

 

165,467

 

 

167,220

 

Total past due loans

 

$

17,299

 

$

6,327

 

$

37,774

 

$

5,226

 

$

61,400

 

$

5,903,288

 

$

5,964,688

 

 

The increase in past due loans in the 30 – 59 day category at September 30, 2017 compared to December 31, 2016 can be primarily attributed to a commercial real estate transction involving a relationship that is secured by a retail building.  The increase in the 60 – 89 day category for the same period can be attributed to a relationship that is secured by a  water park that is currently classified as Substandard.  The Company’s internal classified report is segregated into the following categories:  (i) “Special Review Credits,” (ii) “Watch List-Pass Credits,” and (iii) “Watch List-Substandard Credits.”  The loans placed in the “Special Review Credits” category reflect management’s opinion that the loans reflect potential weakness which requires monitoring on a more frequent basis.  The “Special Review Credits” are reviewed and discussed on a regular basis with the credit department and the lending staff to determine if a change in category is warranted.  The loans placed in the “Watch List-Pass Credits” category reflect the Company’s opinion that the credit contains weaknesses which represent a greater degree of risk, which warrant “extra attention.”  The “Watch List-Pass Credits” are reviewed and discussed on a regular basis with the credit department and the lending staff to determine if a change in category is warranted.  The loans placed in the “Watch List-Substandard Credits” classification are considered to be potentially inadequately protected by the current sound worth and debt service capacity of the borrower or of any pledged collateral.  These credit obligations, even if apparently protected by collateral value, have shown defined weaknesses related to adverse financial, managerial, economic, market or political conditions which may jeopardize repayment of principal and interest.  Furthermore, there is the possibility that some future loss could be sustained by the Company if such weaknesses are not corrected.  For loans that are classified as impaired, management evaluates these credits in accordance with the provisions of ASC 310-10, “Receivables,” and, if deemed necessary, a specific reserve is allocated to the credit.  The specific reserve allocated under ASC 310-10 is based on (i) the present value of expected future cash flows discounted at the loan’s effective interest rate; (ii) the loan’s observable market price; or (iii) the fair value of the collateral if the loan is collateral dependent.  Substantially all of the Company’s loans evaluated as impaired under ASC 310-10 are measured using the fair value of collateral method.  In limited cases, the Company may use other methods to determine the specific reserve of a loan under ASC 310-10 if such loan is not collateral dependent.

 

The allowance based on historical loss experience on the Company’s remaining loan portfolio, which includes the “Special Review Credits,” “Watch List - Pass Credits,” and “Watch List - Substandard Credits” is determined by segregating the remaining loan portfolio into certain categories such as commercial loans, installment loans, international loans, loan concentrations and overdrafts.  Installment loans are then further segregated by number of days past due.  A historical loss percentage, adjusted for (i) management’s evaluation of changes in lending policies and procedures, (ii) current economic conditions in the market area served by the Company, (iii) other risk factors, (iv) the effectiveness of the internal loan review function, (v) changes in loan portfolios, and (vi) the composition and concentration of credit volume is applied to each category.  Each category is then added together to determine the allowance allocated under ASC 450-20.

 

A summary of the loan portfolio by credit quality indicator by loan class at September 30, 2017 and December 31, 2016 is as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2017

 

 

 

 

 

 

Special

 

Watch

 

Watch List—

 

Watch List—

 

 

 

Pass

 

Review

 

List—Pass

 

Substandard

 

Impaired

 

 

 

 

 

 

(Dollars in Thousands)

 

Domestic

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

    

$

855,329

    

$

52

    

$

3,128

    

$

150,339

    

$

20,193

 

Commercial real estate: other construction & land development

 

 

1,638,432

 

 

912

 

 

 —

 

 

63,032

 

 

2,428

 

Commercial real estate: farmland & commercial

 

 

1,799,806

 

 

10,608

 

 

36,800

 

 

122,662

 

 

5,966

 

Commercial real estate: multifamily

 

 

166,881

 

 

 —

 

 

 —

 

 

 —

 

 

496

 

Residential: first lien

 

 

420,606

 

 

41

 

 

 —

 

 

557

 

 

6,651

 

Residential: junior lien

 

 

679,604

 

 

150

 

 

 —

 

 

 —

 

 

762

 

Consumer

 

 

52,641

 

 

 —

 

 

 —

 

 

 —

 

 

1,318

 

Foreign

 

 

162,515

 

 

 —

 

 

 —

 

 

 —

 

 

355

 

Total

 

$

5,775,814

 

$

11,763

 

$

39,928

 

$

336,590

 

$

38,169

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2016

 

 

 

 

 

 

Special

 

Watch

 

Watch List—

 

Watch List—

 

 

 

Pass

 

Review

 

List—Pass

 

Substandard

 

Impaired

 

 

 

 

 

 

(Dollars in Thousands)

 

Domestic

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

    

$

720,350

    

$

90,746

    

$

1,121

    

$

75,038

    

$

22,412

 

Commercial real estate: other construction & land development

 

 

1,648,633

 

 

1,986

 

 

 —

 

 

61,480

 

 

4,776

 

Commercial real estate: farmland & commercial

 

 

1,792,542

 

 

7,983

 

 

59,872

 

 

71,863

 

 

10,810

 

Commercial real estate: multifamily

 

 

139,914

 

 

 —

 

 

 —

 

 

 —

 

 

552

 

Residential: first lien

 

 

413,638

 

 

814

 

 

 —

 

 

616

 

 

6,836

 

Residential: junior lien

 

 

609,190

 

 

150

 

 

 —

 

 

 —

 

 

978

 

Consumer

 

 

53,873

 

 

 —

 

 

 —

 

 

 —

 

 

1,295

 

Foreign

 

 

166,474

 

 

 —

 

 

 —

 

 

 —

 

 

746

 

Total

 

$

5,544,614

 

$

101,679

 

$

60,993

 

$

208,997

 

$

48,405

 

 

The decrease in Special Review credits for September 30, 2017 compared to December 31, 2016 can be primarily attributed to the reclassification of a relationship secured by barges used in the transportation of petroleum products from Special Review to Substandard and by the reclassification of a relationship secured by equipment used in oil and gas production from the Special Review to the Pass category.  The increase in Watch-List Substandard Credits for September 30, 2017 compared to December 31, 2016 can be primarily attributed to the relationship mentioned above, in addition to the reclassification of three additional relationships from Pass to Watch-List Substandard.  One such relationship is in the oil and gas production business, one is in the water park business and is secured by a water park and related hotel, and one is secured by construction equipment.  Additionally, there was an increase in the outstanding balance on a relationship primarily secured by transportation equipment, which was already classified as Substandard at December 31, 2016.