EX-99.2 4 d687985dex992.htm EX-99.2 EX-99.2

Exhibit 99.2

THE PROSPERITY BANKING COMPANY AND SUBSIDIARIES

Consolidated Balance Sheets

($ in thousands, except per share amounts) (Unaudited)

 

     At September 30,
2013
    At December 31,
2012
 

Assets

    

Cash and due from banks

   $ 6,550        6,033   

Interest-earning deposits

     26,801        28,286   
  

 

 

   

 

 

 

Total cash and cash equivalents

     33,351        34,319   

Securities available for sale

     159,497        169,462   

Loans, net of allowance for loan losses of $8,204 and $10,952

     481,338        455,479   

Premises and equipment, net

     36,601        37,540   

Federal Home Loan Bank stock

     8,309        8,639   

Accrued interest receivable

     2,342        2,306   

Deferred tax asset, net

     19,152        17,164   

Mortgage servicing rights, net

     114        147   

Foreclosed assets

     7,400        11,024   

Other assets

     5,001        5,628   
  

 

 

   

 

 

 

Total assets

   $ 753,105        741,708   
  

 

 

   

 

 

 

Liabilities and Stockholders’ Equity

    

Liabilities:

    

Noninterest-bearing deposits

     153,905        132,971   

Savings, NOW and money-market deposits

     207,772        205,157   

Time deposits

     125,578        139,241   
  

 

 

   

 

 

 

Total deposits

     487,255        477,369   

Federal Home Loan Bank advances

     165,000        165,000   

Other borrowings

     43,011        41,780   

Junior subordinated debentures

     30,415        30,415   

Accrued interest payable

     8,148        7,177   

Other liabilities

     4,453        2,002   
  

 

 

   

 

 

 

Total liabilities

     738,282        723,743   
  

 

 

   

 

 

 

Commitments and contingencies (Notes 5, 15, 18 and 19)

    

Stockholders’ equity:

    

Nonvoting common stock; $.01 par value, 57,000,000 shares authorized, none issued or outstanding

     —          —     

Voting common stock; $.01 par value, 3,000,000 shares authorized, 377,960 shares issued and outstanding

     4        4   

Additional paid-in capital

     16,463        16,373   

Retained earnings

     2,386        2,297   

Accumulated other comprehensive loss

     (4,030     (709
  

 

 

   

 

 

 

Total stockholders’ equity

     14,823        17,965   
  

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 753,105        741,708   
  

 

 

   

 

 

 

See accompanying notes to consolidated financial statements.


THE PROSPERITY BANKING COMPANY AND SUBSIDIARIES

Consolidated Statements of Operations

($ in thousands, except per share amounts) (Unaudited)

 

     September 30,  
     2013     2012  

Interest income:

    

Loans

   $ 18,489        20,336   

Securities

     2,483        3,352   

Other

     26        43   
  

 

 

   

 

 

 

Total interest income

     20,998        23,731   
  

 

 

   

 

 

 

Interest expense:

    

Deposits

     821        1,358   

Other borrowings

     4,969        5,518   
  

 

 

   

 

 

 

Total interest expense

     5,790        6,876   
  

 

 

   

 

 

 

Net interest income

     15,208        16,855   

Provision for loan losses

     2,131        1,808   
  

 

 

   

 

 

 

Net interest income after provision for loan losses

     13,077        15,047   
  

 

 

   

 

 

 

Noninterest income:

    

Fees and service charges on deposit accounts

     4,539        5,267   

Gain on sale of loans

     —          —     

Gain on sale of securities available for sale

     (101     606   

Loss on sale of foreclosed assets

     (1,422     (1,337

Write-down of foreclosed assets

     (733     (1,983

Other

     455        584   

Other-than-temporary impairment on other assets

     —          —     
  

 

 

   

 

 

 

Total noninterest income

     2,738        3,137   
  

 

 

   

 

 

 

Noninterest expenses:

    

Salaries and employee benefits

     6,944        8,050   

Occupancy and equipment

     2,222        2,826   

Professional fees

     598        530   

Telephone

     439        470   

Data processing

     586        570   

ATM fees

     641        623   

Expenses of foreclosed assets

     75        344   

Regulatory assessments

     1,298        1,388   

Other

     2,907        2,582   
  

 

 

   

 

 

 

Total noninterest expenses

     15,710        17,383   
  

 

 

   

 

 

 

Earnings (loss) before income tax benefit

     105        801   

Income tax benefit

     16        (593
  

 

 

   

 

 

 

Net earnings (loss)

   $ 89        1,394   
  

 

 

   

 

 

 

Basic and diluted earnings (loss) per share

   $ 0.24        3.69   
  

 

 

   

 

 

 

Diluted and diluted earnings (loss) per share

   $ 0.24        3.69   
  

 

 

   

 

 

 

See accompanying notes to consolidated financial statements.


THE PROSPERITY BANKING COMPANY AND SUBSIDIARIES

Consolidated Statements of Comprehensive Income (Loss)

($ in thousands) (Unaudited)

 

     Nine Months Ended September 30,  
     2013     2012  

Net earnings (loss)

   $ 89        1,394   
  

 

 

   

 

 

 

Other comprehensive income:

    

Change in unrealized loss on investments:

    

Unrealized gain (loss) arising during the year

     (5,452     1,266   

Reclassification adjustment for realized gains

     101        (606
  

 

 

   

 

 

 

Net change in unrealized (loss) gain

     (5,324     660   

Deferred income taxes on above change

     2,003        (248
  

 

 

   

 

 

 

Total other comprehensive (loss) income

     (3,321     412   
  

 

 

   

 

 

 

Comprehensive income (loss)

   $ (3,232     1,806   
  

 

 

   

 

 

 

See accompanying notes to consolidated financial statements.


THE PROSPERITY BANKING COMPANY AND SUBSIDIARIES

Consolidated Statements of Stockholders’ Equity

($ in thousands) (Unaudited)

 

                   Additional
Paid-In
Capital
     Retained
Earnings
     Accumulated
Other
Comprehensive
Loss
    Total  
                          
     Voting             
     Common Stock             
     Shares      Amount             

Balance at December 31, 2011

     377,960       $ 4         16,254         1,129         (636     16,751   

Net loss

     —           —           —           1,394         —          1,394   

Change in net unrealized loss on securities available for sale, net of taxes

     —           —           —           —           412        412   

Stock compensation expense

     —           —           89         —           —          89   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Balance at September 30, 2012

     377,960         4         16,343         2,523         (224     18,646   

Balance at December 31, 2012

     377,960         4         16,373         2,297         (709     17,965   

Net earnings

     —           —           —           89         —          89   

Change in net unrealized loss on securities available for sale, net of taxes

     —           —           —           —           (3,321     (3,321

Stock compensation expense

     —           —           90         —           —          90   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Balance at September 30, 2013

     377,960       $ 4         16,463         2,386         (4,030     14,823   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

See accompanying notes to consolidated financial statements.


THE PROSPERITY BANKING COMPANY AND SUBSIDIARIES

Consolidated Statements of Cash Flows

(In thousands) (Unaudited)

 

     Nine Months Ended September 30,  
     2013     2012  

Cash flows from operating activities:

    

Net earnings (loss)

   $ 89        1,394   

Adjustments to reconcile net earnings (loss) to net cash provided by operating activities:

    

Depreciation and amortization

     1,120        1,363   

Provision for loan losses

     2,131        1,808   

Deferred income tax benefit

     16        (710

Amortization of core deposit intangible

     47        63   

Amortization of deferred loan origination fees and costs

     87        99   

Amortization of premiums and discounts on securities

     2,051        2,016   

Amortization of mortgage servicing rights

     33        26   

Proceeds from sale of loans

     —          —     

Gain on sale of loans

     —          —     

Write-down of foreclosed assets

     733        1,983   

Loss on sale of foreclosed assets

     1,422        1,337   

Gain on sale of premises and equipment

     (4     —     

Net gain on sale of securities available for sale

     101        (606

Other-than-temporary impairment on other assets

     —          —     

Net decrease in accrued interest receivable and other assets

     544        1,462   

Net (decrease) increase in accrued interest payable and other liabilities

     3,422        2,648   

Stock compensation expense

     90        89   
  

 

 

   

 

 

 

Net cash provided by operating activities

     11,882        12,972   
  

 

 

   

 

 

 

Cash flows from investing activities:

    

Purchases of securities available for sale

     (84,961     (163,930

Proceeds from sales, maturities and principal repayments of securities available for sale

     87,450        147,838   

Net (increase) decrease in loans

     (30,535     3,354   

Redemption of Federal Home Loan Bank stock

     330        263   

Purchases of premises and equipment

     (181     (417

Proceeds from the sale of premises and equipment

     4        —     

Capital improvements on foreclosed assets

     —          (15

Net proceeds from sales of foreclosed assets

     3,926        4,341   
  

 

 

   

 

 

 

Net cash provided by investing activities

     (23,967     (8,566
  

 

 

   

 

 

 

Cash flows from financing activities:

    

Net decrease in deposits

     9,886        (22,877

Net increase (decrease) in other borrowings

     1,231        3,299   
  

 

 

   

 

 

 

Net cash used in financing activities

     11,117        (19,578
  

 

 

   

 

 

 

Net decrease in cash and cash equivalents

     (968     (15,172

Cash and cash equivalents at beginning of period

     34,319        41,336   
  

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 33,351        26,164   
  

 

 

   

 

 

 

 

 

(continued)


THE PROSPERITY BANKING COMPANY AND SUBSIDIARIES

Consolidated Statements of Cash Flows, Continued

(In thousands)

 

 

     Nine Months Ended September 30,  
     2013     2012  

Supplemental disclosure of cash flow information-

    

Cash paid during the year for:

    

Interest

   $ 2,891        8,003   
  

 

 

   

 

 

 

Supplemental disclosure of noncash transactions:

    

Other comprehensive loss - change in unrealized loss on securities available for sale, net

   $ (3,321     412   
  

 

 

   

 

 

 

Loans transferred to foreclosed assets

   $ 3,297        2,681   
  

 

 

   

 

 

 

Foreclosed assets transferred to loans

   $ 1,469        2,249   
  

 

 

   

 

 

 

See accompanying notes to consolidated financial statements.

 


THE PROSPERITY BANKING COMPANY AND SUBSIDIARIES

Notes to Consolidated Financial Statements

September 30, 2013

(Unaudited)

 

(1) Summary of Significant Accounting Policies

General. The Prosperity Banking Company (the “Holding Company”) is a one-bank holding company. The Holding Company’s wholly-owned subsidiaries are Prosperity Bank (the “Bank”) and Prosperity Land Holdings, LLC (“PLH”). The Bank is state-(Florida) chartered and its deposits are insured up to the applicable limits by the Federal Deposit Insurance Corporation. The Bank offers a variety of community banking services to individuals and businesses through twelve banking offices located in St. Johns, Duval, Flagler, Bay, Putnam and Volusia Counties, Florida. PLH was organized to facilitate certain land acquisition transactions.

Basis of Presentation. The consolidated financial statements include the accounts of the Holding Company, the Bank and PLH (collectively, the “Company”). All significant intercompany accounts and transactions have been eliminated in consolidation. The accounting and reporting practices of the Company conform to accounting principles generally accepted in the United States of America (“GAAP”) and to general practices within the banking industry. The following summarizes the more significant of these policies and practices.

Use of Estimates. The preparation of consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Material estimates that are particularly susceptible to significant change in the near term relate to the determination of the allowance for loan losses, deferred tax assets, the valuation of foreclosed assets and the determination of whether an investment security is other-than-temporarily impaired.

Subsequent Events. On May 1, 2013 the Company announced the signing of a definitive merger agreement under which the Company will be acquired by Ameris Bancorp, the parent company of Ameris Bank. Upon completion of the holding company merger, the Bank will be merged with and into Ameris Bank. Under the terms of the merger agreement, shareholders will have the option to elect to receive either 3.125 shares of Ameris Bancorp common stock or $41.50 in cash for each share of common stock, subject to the requirement that no more than 50% of the overall consideration will be in the form of cash. The transaction is expected to close in the fourth quarter of 2013 and is subject to customary closing conditions, regulatory approvals and approval by the shareholders.

Fair Values of Financial Instruments. The following methods and assumptions were used by the Company in estimating fair values of financial instruments:

Cash and Cash Equivalents. The carrying amounts of cash and cash equivalents approximate their fair value.

 

(continued)


THE PROSPERITY BANKING COMPANY AND SUBSIDIARIES

Notes to Consolidated Financial Statements, Continued

 

(1) Summary of Significant Accounting Policies, Continued

 

Fair Values of Financial Instruments, Continued.

 

Securities. The fair values of securities are based on the framework for measuring fair value.

Loans. For variable-rate loans that reprice frequently and have no significant change in credit risk, fair values are based on carrying values. Fair values for fixed-rate mortgage (e.g. one-to-four family residential), commercial real estate and commercial loans are estimated using discounted cash flow analyses, using interest rates currently being offered for loans with similar terms to borrowers of similar credit quality. Fair values for collateral dependent impaired loans are based on the framework for measuring fair value.

Federal Home Loan Bank Stock. Fair value of the Company’s investment in Federal Home Loan Bank stock is its redemption value, which is its cost of $100 per share.

Accrued Interest Receivable and Payable. The carrying amounts of accrued interest approximate their fair values.

Mortgage Servicing Rights. The fair value of mortgage servicing rights is based on the framework for measuring fair value.

Deposits. The fair values disclosed for demand, NOW, money-market and savings deposits are, by definition, equal to the amount payable on demand at the reporting date (that is, their carrying amounts). Fair values for time deposits are estimated using a discounted cash flow calculation that applies interest rates currently being offered on time deposits to a schedule of aggregated expected monthly maturities of time deposits.

Federal Home Loan Bank Advances. Fair values are estimated using discounted cash flow analysis based on the Company’s current incremental borrowing rates for similar types of borrowing arrangements.

Junior Subordinated debentures. The junior subordinated debentures are only transferrable in the case of a merger, therefore, the fair value is estimated to be their settlement value which approximates par.

Other Borrowings. The carrying amounts of other borrowings approximate fair value.

Off-Balance-Sheet Financial Instruments. Fair values for off-balance-sheet lending commitments are based on fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the counterparties’ credit standing.

 

(continued)

 


THE PROSPERITY BANKING COMPANY AND SUBSIDIARIES

Notes to Consolidated Financial Statements, Continued

 

(1) Summary of Significant Accounting Policies, Continued

 

Comprehensive Income (Loss). Accounting principles generally require that recognized revenue, expenses, gains and losses be included in operations. Although certain changes in assets and liabilities, such as unrealized gains and losses on available-for-sale securities, are reported as a separate component of the equity section of the consolidated balance sheets, such items, along with net earnings (loss), are components of comprehensive income (loss).

Fair Value Measurements. Fair value is the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. The fair value hierarchy requires the Company to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The hierarchy describes three levels of inputs that may be used to measure fair value:

Level 1: Observable inputs such as quoted prices (unadjusted) in active markets for identical assets or liabilities.

Level 2: Inputs other than quoted prices that are observable for the asset or liability, either directly or indirectly. These include quoted prices for similar assets or liabilities in active markets; quoted prices for identical or similar assets or liabilities that are not active; and model-driven valuations whose inputs are observable or whose significant value drivers are observable. Valuations may be obtained from, or corroborated by, third-party pricing services.

Level 3: Unobservable inputs to measure fair value of assets and liabilities for which there is little, if any market activity at the measurement date, using reasonable inputs and assumptions based upon the best information at the time, to the extent that inputs are available without undue cost and effort.

The following describes valuation methodologies used for assets and liabilities measured at fair value:

Securities Available for Sale. Where quoted prices are available in an active market, securities are classified within Level 1 of the valuation hierarchy. Level 1 securities include highly liquid government bonds, certain mortgage products and exchange-traded equities. If quoted market prices are not available, then fair values are estimated by using pricing models, quoted prices of securities with similar characteristics, or discounted cash flows. Examples of such instruments, which would generally be classified within Level 2 of the valuation hierarchy, include certain collateralized mortgage and debt obligations and certain high-yield debt securities. In certain cases where there is limited activity or less transparency around inputs to the valuation, securities are classified within Level 3 of the valuation hierarchy. Securities classified within Level 3 include certain residual interests in securitizations and other less liquid securities.

 

(continued)

 


THE PROSPERITY BANKING COMPANY AND SUBSIDIARIES

Notes to Consolidated Financial Statements, Continued

 

(1) Summary of Significant Accounting Policies, Continued

 

Fair Value Measurements, Continued.

 

Impaired Loans and Foreclosed Assets. Estimates of fair value are determined based on a variety of information, including the use of available appraisals, estimates of market value by licensed appraisers or local real estate brokers and the knowledge and experience of the Company’s management related to values of properties in the Company’s market areas. Management takes into consideration the type, location and occupancy of the property as well as current economic conditions in the area the property is located in assessing estimates of fair value. Accordingly, fair value estimates for impaired loans and foreclosed assets are classified as Level 3.

Mortgage Servicing Rights. Mortgage servicing rights (“MSRs”) do not trade in an active, open market with readily observable prices. While sales of MSRs do occur, the precise terms and conditions typically are not readily available. Accordingly, the Company estimates the fair value of MSRs using discounted cash flow (“DCF”) models.

For MSRs, the Company uses an option adjusted spread (“OAS”) valuation model in conjunction with the Company proprietary prepayment model to project MSR cash flows over multiple interest rate scenarios, which are then discounted at risk-adjusted rates to estimate an expected fair value of the MSRs. The OAS model considers portfolio characteristics, contractually specified servicing fees, prepayment assumptions, delinquency rates, late charges, other ancillary revenues, costs to service and other economic factors. Due to the nature of the valuation inputs, MSRs are classified as Level 3.

Recent Pronouncements. In June 2011, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2011-05, Comprehensive Income (Topic 220). The amendments in this update remove the option to present the components of other comprehensive income as part of the consolidated statements of stockholders’ equity. ASU No. 2011-05 was effective for annual periods, beginning on January 1, 2012. The adoption of this guidance did not have a material impact on the Company’s consolidated financial statements.

Reclassifications. Certain reclassifications of prior year amounts have been made to conform to the current year presentation.

 

(continued)

 


THE PROSPERITY BANKING COMPANY AND SUBSIDIARIES

Notes to Consolidated Financial Statements, Continued

 

(2) Securities

The amortized cost of securities available for sale and their fair value are as follows (in thousands):

 

            Gross      Gross        
     Amortized      Unrealized      Unrealized     Fair  
     Cost      Gains      Losses     Value  

At September 30, 2013:

          

Mortgage-backed securities

   $ 150,114         1,013         (2,901     148,226   

Collateralized mortgage obligations

     11,231         56         (304     10,983   

Trust preferred securities

     4,543         —           (4,469     74   

Corporate stock

     70         144         —          214   
  

 

 

    

 

 

    

 

 

   

 

 

 
   $ 165,958         1,213         (7,674     159,497   
  

 

 

    

 

 

    

 

 

   

 

 

 

At December 31, 2012:

          

Mortgage-backed securities

     151,934         2,850         (68     154,716   

Collateralized mortgage obligations

     14,178         298         (47     14,429   

Trust preferred securities

     4,417         —           (4,270     147   

Corporate stock

     70         100         —          170   
  

 

 

    

 

 

    

 

 

   

 

 

 
   $ 170,599         3,248         (4,437     169,462   
  

 

 

    

 

 

    

 

 

   

 

 

 

The following summarizes sales of securities available for sale (in thousands):

 

     Nine Months Ended September 30,  
     2013     2012  

Proceeds received from sales

   $ 60,826        120,588   
  

 

 

   

 

 

 

Gross gains

     101        844   

Gross losses

     (202     (238
  

 

 

   

 

 

 

Net gains (losses) from sale of securities

   $ (101     606   
  

 

 

   

 

 

 

Carrying value of securities pledged to secure Federal Home Loan

    

Bank advances, other borrowings, public deposits or for other purposes required or permitted by law, at period end

   $ 143,449        130,273   
  

 

 

   

 

 

 

 

(continued)


THE PROSPERITY BANKING COMPANY AND SUBSIDIARIES

Notes to Consolidated Financial Statements, Continued

 

(2) Securities, Continued

 

Information pertaining to securities with gross unrealized losses at September 30, 2013, December 31, 2012 and September 30, 2012, aggregated by investment category and length of time that individual securities have been in a continuous loss position, follows (in thousands):

 

     Less Than Twelve Months      Twelve Months or Over  
     Gross     Approximate      Gross     Approximate  
     Unrealized     Fair      Unrealized     Fair  
     Losses     Value      Losses     Value  

As of September 30, 2013:

         

Mortgage-backed securities

   $ (2,901     92,966         —          —     

Collateralized mortgage obligations

     (304     4,834         —          —     

Trust preferred securities

     —          —           (4,468     74   
  

 

 

   

 

 

    

 

 

   

 

 

 

Total

   $ (3,205     97,800         (4,468     74   
  

 

 

   

 

 

    

 

 

   

 

 

 
     Less Than Twelve Months      Twelve Months or Over  
     Gross     Approximate      Gross     Approximate  
     Unrealized     Fair      Unrealized     Fair  
     Losses     Value      Losses     Value  

As of December 31, 2012:

         

Mortgage-backed securities

   $ (68     62,996         —          —     

Collateralized mortgage obligations

     (47     1,918         —          —     

Trust preferred securities

     —          —           (4,270     147   
  

 

 

   

 

 

    

 

 

   

 

 

 

Total

   $ (115     64,914         (4,270     147   
  

 

 

   

 

 

    

 

 

   

 

 

 
     Less Than Twelve Months      Twelve Months or Over  
     Gross     Approximate      Gross     Approximate  
     Unrealized     Fair      Unrealized     Fair  
     Losses     Value      Losses     Value  

As of September 30, 2012:

         

Mortgage-backed securities

   $ —          —           —       

Collateralized mortgage obligations

     (50     5,140         —          —     

Trust preferred securities

     —          —           (4,279     93   
  

 

 

   

 

 

    

 

 

   

 

 

 

Total

   $ (50     5,140         (4,279     93   
  

 

 

   

 

 

    

 

 

   

 

 

 

There were no other-than-temporary impairments recognized on trust preferred securities during the periods ended September 30, 2013 and 2012. However, cumulative OTTI losses recognized in previous years total $5,522,000.

Management will continue to evaluate the investment ratings in the securities portfolio, severity in pricing declines, market price quotes along with timing and receipt of amounts contractually due. Based upon these and other factors, the securities portfolio may experience further impairment.

 

(continued)


THE PROSPERITY BANKING COMPANY AND SUBSIDIARIES

Notes to Consolidated Financial Statements, Continued

 

(2) Securities, Continued

 

The unrealized losses with respect to mortgage-backed securities, collateralized mortgage obligations and trust preferred securities that are not deemed other-than-temporarily impaired are considered by management to be principally attributable to changes in market interest rates, and not to credit risk or deterioration on the part of the issuer. Since the Company has the intent and ability to hold their investments until a market price recovery or maturity, these investments are not considered other-than-temporarily impaired.

 

(3) Loans

Loans are summarized as follows (in thousands):

 

     September 30, 2013     December 31, 2012  

Residential real estate

   $ 215,051        192,476   

Commercial real estate

     199,810        199,890   

Construction and land development

     34,777        34,158   

Commercial

     32,046        28,848   

Consumer and other

     5,919        7,998   
  

 

 

   

 

 

 

Total loans

     487,603        463,370   

Allowance for loan losses

     (7,122     (8,204

Net deferred loan costs

     857        313   
  

 

 

   

 

 

 

Loans, net

   $ 481,338        455,479   
  

 

 

   

 

 

 

The Company has divided the loan portfolio into five portfolio segments and classes, each with different risk characteristics and methodologies for assessing risk. The portfolio segments and classes are identified by the Company as follows:

Residential Real Estate Loans. The Company originates adjustable-rate and fixed-rate, residential real estate loans for the construction, purchase or refinancing of a mortgage. These loans are collateralized by owner-occupied properties located in the Company’s market area. Residential real estate loans are underwritten in accordance with polices set forth and approved by the Company’s board of directors. Such standards include repayment capacity and source, value of the underlying property, credit history stability.

Commercial Real Estate Loans. Commercial real estate loans consist of loans to finance real estate purchases, refinancings, expansions and improvements to commercial properties. These loans are secured by first liens on office buildings, apartments, farms, retail and mixed-use properties, churches, warehouses and restaurants located within the market area. The Company’s underwriting analysis includes credit verification, independent appraisals, a review of the borrower’s financial condition, and a detailed analysis of the borrower’s underlying cash flows. Commercial real estate loans are larger than residential loans and involve greater credit risk. The repayment of these loans largely depends on the results of operations and management of these properties. Adverse economic conditions also affect the repayment ability to a greater extent than residential real estate loans.

 

(continued)


THE PROSPERITY BANKING COMPANY AND SUBSIDIARIES

Notes to Consolidated Financial Statements, Continued

 

(3) Loans, Continued

 

Construction and Land Development Loans. Construction loans consist of loans to builders and commercial borrowers and, to a limited extent, loans to individuals for the construction of their primary residences. These loans are categorized as construction and land development loans during the construction period, later converting to commercial or residential real estate loans after the construction is complete and amortization of the loan begins. Construction and land development loans are approved based on an analysis of the borrower and guarantor, the viability of the project and on an acceptable percentage of the appraised value of the property securing the loan. The funds are disbursed periodically based on the percentage of construction completed. The Company carefully monitors these loans with on-site inspections and requires the receipt of lien waivers on funds advanced. To the extent construction loans are not made to owner-occupants of single-family homes, they are more vulnerable to changes in economic conditions. Further, the nature of these loans is such that they are more difficult to evaluate and monitor. The risk of loss on a construction loan is dependent largely upon the accuracy of the initial estimate of the property’s value upon completion of the project and the estimated cost (including interest) of the project.

Commercial. Commercial loans consist of loans to small- and medium-sized companies in the Company’s market area. Commercial loans are generally used for working capital purposes or for acquiring equipment, inventory or furniture. Primarily all of the Company’s commercial loans are secured loans, along with a small amount of unsecured loans. The Company’s underwriting analysis consists of a review of the financial statements of the borrower, the lending history of the borrower, the debt service capabilities of the borrower, the projected cash flows of the business, the value of the collateral, if any, and whether the loan is guaranteed by the principals of the borrower. These loans are generally secured by accounts receivable, inventory and equipment. Commercial loans are typically made on the basis of the borrower’s ability to make repayment from the cash flow of the borrower’s business, which makes them of higher risk than residential loans and the collateral securing loans may be difficult to appraise and may fluctuate in value based on the success of the business. The Company seeks to minimize these risks through our underwriting standards.

Consumer and Other. Consumer loans mainly consist of variable-rate and fixed-rate home equity lines-of-credit secured by a lien on the borrower’s primary residence. Most of the Company’s consumer loans share approximately the same level of risk as residential mortgages.

 

(continued)


THE PROSPERITY BANKING COMPANY AND SUBSIDIARIES

Notes to Consolidated Financial Statements, Continued

 

(3) Loans, Continued

 

An analysis of the change in allowance for loan losses follows (in thousands):

 

                 Construction                    
     Residential     Commercial     and           Consumer        
     Real     Real     Land           and        
     Estate     Estate     Development     Commercial     Other     Total  

Nine Months Ended September 30, 2013:

            

Beginning balance

   $ 4,080        979        2,561        488        96        8,204   

Provision for loan losses

     1,019        123        1,029        (209     171        2,133   

Charge-offs

     (1,465     (342     (1,761     (28     (406     (4,002

Recoveries

     159        76        208        105        239        787   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

   $ 3,793        836        2,037        356        100        7,122   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Individually evaluated for impairment:

            

Recorded investment

   $ 10,496        4,400        5,986        160        166        21,208   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance in allowance for loan losses

   $ 968        392        357        135        54        1,906   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Collectively evaluated for impairment:

            

Recorded investment

   $ 204,555        195,410        28,791        31,886        5,753        466,395   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance in allowance for loan losses

   $ 2,825        444        1,680        221        46        5,216   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Year Ended December 31, 2012:

            

Beginning balance

     6,417        686        2,973        678        198        10,952   

Provision for loan losses

     147        1,386        1,647        91        312        3,583   

Charge-offs

     (2,692     (1,178     (2,188     (393     (836     (7,287

Recoveries

     208        85        129        112        422        956   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

   $ 4,080        979        2,561        488        96        8,204   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Individually evaluated for impairment:

            

Recorded investment

   $ 8,418        6,431        9,336        150        101        24,436   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance in allowance for loan losses

   $ 1,134        436        1,003        136        2        2,711   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Collectively evaluated for impairment:

            

Recorded investment

   $ 184,058        193,459        24,822        28,698        7,897        438,934   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance in allowance for loan losses

   $ 2,946        543        1,558        352        94        5,493   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Nine Months Ended September 30, 2012:

            

Beginning balance

   $ 6,417        686        2,973        678        198        10,952   

Provision for loan losses

     (376     882        1,128        (108     283        1,809   

Charge-offs

     (1,923     (477     (1,759     (212     (708     (5,079

Recoveries

     169        83        57        109        357        775   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

   $ 4,287        1,174        2,399        467        130        8,457   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Individually evaluated for impairment:

            

Recorded investment

   $ 8,008        5,436        8,079        150        99        21,772   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance in allowance for loan losses

   $ 1,049        800        436        135        2        2,422   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Collectively evaluated for impairment:

            

Recorded investment

   $ 184,266        203,515        27,357        27,878        8,301        451,317   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance in allowance for loan losses

   $ 3,238        374        1,963        332        128        6,035   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(continued)


THE PROSPERITY BANKING COMPANY AND SUBSIDIARIES

Notes to Consolidated Financial Statements, Continued

 

(3) Loans, Continued

 

The following summarizes the loan credit quality (in thousands):

 

                   Construction                       
     Residential      Commercial      and             Consumer         
     Real      Real      Land             and         
     Estate      Estate      Development      Commercial      Other      Total  

Credit Risk Profile by Internally Assigned Grade:

                 

At September 30, 2013:

                 

Grade:

                 

Pass

   $ 186,606         169,677         25,102         30,917         5,525         417,827   

Special mention

     14,943         13,203         2,536         694         284         31,660   

Substandard

     13,502         16,930         7,139         435         110         38,116   

Doubtful

     —           —           —           —           —           —     

Loss

     —           —           —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 215,051         199,810         34,777         32,046         5,919         487,603   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

At December 31, 2012:

                 

Grade:

                 

Pass

   $ 161,584         169,115         19,674         28,032         7,341         385,746   

Special mention

     14,350         12,387         3,171         311         379         30,598   

Substandard

     16,542         18,388         11,313         505         278         47,026   

Doubtful

     —           —           —           —           —           —     

Loss

     —           —           —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 192,476         199,890         34,158         28,848         7,998         463,370   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

At September 30, 2012:

                 

Grade:

                 

Pass

   $ 163,168         177,088         20,597         27,205         7,722         395,780   

Special mention

     13,290         12,945         2,879         608         378         30,100   

Substandard

     15,816         18,918         11,960         215         300         47,209   

Doubtful

     —           —           —           —           —           —     

Loss

     —           —           —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 192,274         208,951         35,436         28,028         8,400         473,089   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

The Company categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors.

The Company analyzes loans individually by classifying the loans as to credit risk. Loans classified as substandard or special mention are reviewed quarterly by the Company for further deterioration or improvement to determine if they are appropriately classified and whether there is any impairment. All loans are graded upon initial issuance. Further, commercial loans are typically reviewed at least annually to determine the appropriate loan grading. In addition, during the renewal process of any loan, as well as if a loan becomes past due, the Company will determine the appropriate loan grade.

Loans excluded from the review process above are generally classified as pass credits until: (a) they become past due; (b) management becomes aware of a deterioration in the credit worthiness of the borrower; or (c) the customer contacts the Company for a modification. In these circumstances, the loan is specifically evaluated for potential classification as to special mention, substandard or even charged-off. The Company uses the following definitions for risk ratings:

Pass – A Pass loan’s primary source of loan repayment is satisfactory, with secondary sources very likely to be realized if necessary.

 

(continued)


THE PROSPERITY BANKING COMPANY AND SUBSIDIARIES

Notes to Consolidated Financial Statements, Continued

 

(3) Loans, Continued

 

Special Mention – A Special Mention loan has potential weaknesses that deserve management’s close attention. If left uncorrected, these potential weaknesses may result in the deterioration of the repayment prospects for the asset or the Company’s credit position at some future date. Special Mention loans are not adversely classified and do not expose an institution to sufficient risk to warrant adverse classification.

Substandard – A Substandard loan is inadequately protected by the current sound worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified must have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the Company will sustain some loss if the deficiencies are not corrected.

Doubtful – A loan classified Doubtful has all the weaknesses inherent in one classified Substandard with the added characteristics that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.

Loss – A loan classified Loss is considered uncollectible and of such little value that continuance as a bankable asset is not warranted. This classification does not mean that the asset has absolutely no recovery or salvage value, but rather it is not practical or desirable to defer writing off this basically worthless asset even though partial recovery may be affected in the future.

Age analysis of past-due loans is as follows (in thousands):

 

     Accruing Loans                       
     30-59
Days
Past Due
     60-89
Days
Past Due
     Greater
Than 90
Days
Past Due
     Total
Past
Due
     Current      Nonaccrual
Loans
     Total
Loans
 

At September 30, 2013:

              

Residential real estate

   $ 762         1,396         —           2,158         205,736         7,157         215,051   

Commercial real estate

     869         188         —           1,057         197,078         1,675         199,810   

Construction and land development

     45         26         —           71         34,283         423         34,777   

Commercial

     169         —           —           169         31,867         10         32,046   

Consumer and other

     42         19         —           61         5,846         12         5,919   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 1,887         1,629         —           3,516         474,810         9,277         487,603   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(continued)


THE PROSPERITY BANKING COMPANY AND SUBSIDIARIES

Notes to Consolidated Financial Statements, Continued

 

(3) Loans, Continued

 

     Accruing Loans                
     30-59
Days
Past Due
     60-89
Days
Past Due
     Greater
Than 90
Days
Past Due
     Total
Past
Due
     Current      Nonaccrual
Loans
     Total
Loans
 

At December 31, 2012:

              

Residential real estate

   $ 5,431         3,828         —           9,259         178,803         4,414         192,476   

Commercial real estate

     1,349         1,179         —           2,528         195,162         2,200         199,890   

Construction and land development

     840         193         —           1,033         28,218         4,907         34,158   

Commercial

     55         12         —           67         28,781         —           28,848   

Consumer and other

     220         21         —           241         7,735         22         7,998   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 7,895         5,233         —           13,128         438,699         11,543         463,370   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

     Accruing Loans                
     30-59
Days
Past Due
     60-89
Days
Past Due
     Greater
Than 90
Days
Past Due
     Total
Past
Due
     Current      Nonaccrual
Loans
     Total
Loans
 

At September 30, 2012:

              

Residential real estate

   $ 3,129         1,533         —           4,662         184,923         2,689         192,274   

Commercial real estate

     1,367         2,066         —           3,433         203,876         1,642         208,951   

Construction and land development

     449         1,700         —           2,149         29,896         3,391         35,436   

Commercial

     148         181         —           329         27,699         —           28,028   

Consumer and other

     87         18         —           105         8,276         19         8,400   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 5,180         5,498         —           10,678         454,670         7,741         473,089   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

The following summarizes the amount of impaired loans (in thousands):

 

     With No Related                                            
     Allowance Recorded      With an Allowance Recorded      Total  
            Unpaid             Unpaid                    Unpaid         
            Contractual             Contractual                    Contractual         
     Recorded      Principal      Recorded      Principal      Related      Recorded      Principal      Related  
     Investment      Balance      Investment      Balance      Allowance      Investment      Balance      Allowance  

At September 30, 2013:

                       

Residential real estate

   $ 4,264         5,694         6,232         6,350         968         10,496         12,044         968   

Commercial real estate

     1,130         1,361         3,270         3,270         392         4,400         4,631         392   

Construction and land development

     1,406         1,848         4,580         4,604         357         5,986         6,452         357   

Commercial

     10         10         150         150         135         160         160         135   

Consumer and other

     89         89         77         77         54         166         166         54   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
   $ 6,899         9,002         14,309         14,451         1,906         21,208         23,453         1,906   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(continued)


THE PROSPERITY BANKING COMPANY AND SUBSIDIARIES

Notes to Consolidated Financial Statements, Continued

 

(3) Loans, Continued

 

At December 31, 2012:

                       

Residential real estate

   $ 3,181         4,166         5,237         5,237         1,134         8,418         9,403         1,134   

Commercial real estate

     1,372         1,705         5,059         5,059         436         6,431         6,764         436   

Construction and land development

     5,579         7,894         3,757         4,086         1,003         9,336         11,980         1,003   

Commercial

     —           —           150         150         136         150         150         136   

Consumer and other

     86         86         15         15         2         101         101         2   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
   $ 10,218         13,851         14,218         14,547         2,711         24,436         28,398         2,711   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

At September 30, 2012:

                       

Residential real estate

   $ 2,518         2,661         5,490         5,500         1,049         8,008         8,161         1,049   

Commercial real estate

     1,211         1,410         4,225         4,225         800         5,436         5,635         800   

Construction and land development

     5,363         7,371         2,716         3,045         436         8,079         10,416         436   

Commercial

     —           —           150         150         135         150         150         135   

Consumer and other

     83         83         16         16         2         99         99         2   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
   $ 9,175         11,525         12,597         12,936         2,422         21,772         24,461         2,422   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

The average net investment in impaired loans and interest income recognized and received on impaired loans are as follows (in thousands):

 

     Average      Interest      Interest  
     Recorded      Income      Income  
     Investment      Recognized      Received  

Quarter Ended September 30, 2013:

        

Residential real estate

   $ 8,101         107         199   

Commercial real estate

     4,683         122         113   

Construction and land development

     6,783         137         146   

Commercial

     17         4         4   

Consumer and other

     119         4         8   
  

 

 

    

 

 

    

 

 

 
   $ 19,703         374         470   
  

 

 

    

 

 

    

 

 

 

Year Ended December 31, 2012:

        

Residential real estate

   $ 7,678         221         335   

Commercial real estate

     4,083         155         150   

Construction and land development

     8,197         181         237   

Commercial

     24         6         6   

Consumer and other

     143         4         9   
  

 

 

    

 

 

    

 

 

 
   $ 20,125         567         737   
  

 

 

    

 

 

    

 

 

 

Quarter Ended September 30, 2012:

        

Residential real estate

   $ 7,704         167         262   

Commercial real estate

     3,713         104         106   

Construction and land development

     8,352         141         184   

Commercial

     27         5         5   

Consumer and other

     153         2         8   
  

 

 

    

 

 

    

 

 

 
   $ 19,949         419         565   
  

 

 

    

 

 

    

 

 

 

 

(continued)


THE PROSPERITY BANKING COMPANY AND SUBSIDIARIES

Notes to Consolidated Financial Statements, Continued

 

(3) Loans, Continued

 

The following is a summary of loans determined to be troubled debt restructuring during the periods ended September 30, 2013, December 31, 2012 and September 30, 2012 (dollars in thousands):

 

            Pre-      Post-  
            Modification      Modification  
     Number      Outstanding      Outstanding  
     of      Recorded      Recorded  
     Contracts      Investment      Investment  

Troubled Debt Restructurings:

        

Period Ended September 30, 2013:

        

Residential real estate:

        

Modified interest rate and amortization

     5         984         984   

Modified amortization

     2         191         191   

Commercial:

        

Modified amortization

     1         11         11   

Consumer and other:

        

Modified amortization

     1         21         21   

Modified interest rate

     1         11         11   
  

 

 

    

 

 

    

 

 

 
     10       $ 1,218         1,218   
  

 

 

    

 

 

    

 

 

 

Year Ended December 31, 2012:

        

Residential real estate:

        

Modified interest rates

     1       $ 165         165   

Modified interest rate and amortization

     6         1,151         1,736   

Modified principal

     2         419         270   

Commercial real estate:

        

Modified interest rates

     1         713         713   

Modified interest rate and amortization

     5         2,875         2,875   

Modified principal

     2         1,154         660   

Construction and land development:

        

Modified interest rate and amortization

     5         1,386         1,386   

Modified principal

     1         701         450   

Consumer and other:

        

Modified interest rate

     1         90         90   
  

 

 

    

 

 

    

 

 

 
     24       $ 8,654         8,345   
  

 

 

    

 

 

    

 

 

 

 

(continued)


THE PROSPERITY BANKING COMPANY AND SUBSIDIARIES

Notes to Consolidated Financial Statements, Continued

 

(3) Loans, Continued

 

Period Ended September 30, 2012:

        

Residential real estate:

        

Modified interest rates

     1       $ 165         165   

Modified interest rate and amortization

     5         1,018         1,367   

Modified principal

     2         419         270   

Commercial real estate:

        

Modified interest rates

     1         713         713   

Modified interest rate and amortization

     4         1,640         1,640   

Construction and land development:

        

Modified interest rate and amortization

     5         1,386         1,386   

Modified principal

     1         701         450   

Consumer and other:

        

Modified interest rate

     1         90         90   
  

 

 

    

 

 

    

 

 

 
     20       $ 6,132         6,081   
  

 

 

    

 

 

    

 

 

 

The allowance for loan losses on residential real estate, commercial real estate, construction and land development, commercial and consumer and other loans that have been restructured and are considered trouble debt restructurings (“TDR”) is included in the Company’s specific reserve. The specific reserve is determined on a loan by loan basis by either the present value of expected future cash flows discounted at the loan’s effective interest rate, or the fair value of the collateral if the loan is collateral-dependent. TDR’s that have subsequently defaulted are considered collateral-dependent.

 

     Number         
     of      Recorded  
     Contracts      Investment  

Troubled debt restructurings that subsequently defaulted which were restructured during the last twelve months (dollars in thousands)-

     

Year Ended December 31, 2012:

     

Residential real estate

     1       $ 369   

Construction and land development

     2         415   
  

 

 

    

 

 

 
     3       $ 784   
  

 

 

    

 

 

 

 

(continued)


THE PROSPERITY BANKING COMPANY AND SUBSIDIARIES

Notes to Consolidated Financial Statements, Continued

 

(3) Loans, Continued

 

Loans serviced for other entities are not included in the accompanying consolidated balance sheets. The unpaid principal balances of these loans were approximately $24.8 million and $31.9 million at September 30, 2013 and December 31, 2012, respectively. Loan servicing income, net of amortization of mortgage servicing rights, was $37,000 and $24,000 for the periods ended September 30, 2013 and 2012, respectively, and is included in other noninterest income on the consolidated statements of operations.

The balance of capitalized servicing rights at September 30, 2013 and December 31, 2012 was $114,000 and $147,000, respectively. The fair value of servicing rights was determined from a third-party valuation as of December 31, 2012 using discount rates ranging from 8% to 10% and prepayment speeds ranging from 17.46% to 25.68%, depending upon the stratification of the specific right.

The following summarizes mortgage servicing rights capitalized and amortized, along with the aggregate activity in related valuation allowances (in thousands):

 

     September 30, 2013      December 31, 2012  

Mortgage servicing rights capitalized

   $ —           —     

Mortgage servicing rights amortized

   $ 33         38   

Valuation allowances

   $ —           —     

 

(continued)


THE PROSPERITY BANKING COMPANY AND SUBSIDIARIES

Notes to Consolidated Financial Statements, Continued

 

(4) Federal Home Loan Bank Advances

Federal Home Loan Bank (“FHLB”) advances are as follows (in thousands):

 

     Interest     At September 30      At December 31,  

Maturing in Year Ending December 31,

   Rate     2013      2012  

2015

     2.54   $ 5,000         5,000   

2015

     2.75     25,000         25,000   

2015

     2.54     25,000         25,000   

2016

     3.16     —           —     

2016

     2.41     —           —     

2016

     3.05     10,000         10,000   

2016

     2.30     25,000         25,000   

2018

     4.04 %(b)      15,000         15,000   

2018

     4.00 %(b)      25,000         25,000   

2018

     3.86 %(b)      10,000         10,000   

2018

     3.97 %(b)      25,000         25,000   
    

 

 

    

 

 

 
     $ 165,000         165,000   
    

 

 

    

 

 

 

 

(b)  Callable quarterly.

The advances are collateralized by the Company’s FHLB stock, mortgage-backed securities and qualifying residential and commercial real estate mortgages pledged as collateral under a blanket floating lien agreement. As of September 30, 2013 and December 31, 2012, the Company had $20 million and $20 million, respectively, available on their line with the FHLB.

 

(5) Other Borrowings

The Company offers retail repurchase agreements to its customers that sweep funds from deposit accounts to investment accounts. These investment accounts are not federally insured and are treated as borrowings. These agreements require the Company to pledge securities as collateral for borrowings under these agreements. The Company pledged securities with carrying values of approximately $32.3 million and $22.7 million at September 30, 2013 and December 31, 2012, respectively, as collateral for these agreements.

During 2006, the Company issued subordinated debt for Tier II capital. The debentures have a ten year term and mature in 2016. Interest is paid quarterly. The amount of subordinated debt qualifying for Tier II treatment is reduced by 20% in each year of the last five years of the debenture term.

 

(continued)


THE PROSPERITY BANKING COMPANY AND SUBSIDIARIES

Notes to Consolidated Financial Statements, Continued

 

(5) Other Borrowings, Continued

 

Provisions of a Consent Order issued by the Federal Deposit Insurance Corporation and the Florida Office of Financial Regulation, effective June 28, 2010, prevent the Bank from making any distributions of interest on subordinated debentures. As such, the Bank did not make the September 2010 and December 2010 quarterly payments or any of the 2011, 2012 or 2013 quarterly payments. Interest payments deferred on the Bank’s subordinated debt totaled $339,000 and $263,000 at September 30, 2013 and December 31, 2012, respectively. In addition, provisions of a Written Agreement issued by the Federal Reserve Bank of Atlanta, effective, July 26, 2010, prevent the Company from making any distributions of interest on subordinated debentures. As such, the Company did not make the December 2010 quarterly payment or any of the 2011, 2012 or 2013 quarterly payments for the holding company subordinated debt. Interest payments deferred on the holding company subordinated debt at September 30, 2013 and December 31, 2012, respectively, totaled $996,000 and $752,000, respectively.

The following summarizes the Company’s other borrowings ($ in thousands).

 

         

Borrowings

Outstanding at

     Total Interest Expense
For the Period Ended
 
     Interest                  Sept 30,  

Name

  

Rate

   Sep 30, 2013      Dec 31, 2012      2013      2012  

Retail repurchase agreements

   0.13-0.17%(a)    $ 23,011         21,780         19         18   

Fed funds purchased

   0.68-0.73%(a)      —           —           —           —     

Subordinated debt (holding co.)

   90-day LIBOR +1.75%      15,000         15,000         245         274   

Subordinated debt (bank)

   90-day LIBOR +1.60%      5,000         5,000         75         82   
     

 

 

    

 

 

    

 

 

    

 

 

 

Total

      $ 43,011         41,780         339         374   
     

 

 

    

 

 

    

 

 

    

 

 

 

 

(a)  Average rate.

 

(continued)


THE PROSPERITY BANKING COMPANY AND SUBSIDIARIES

Notes to Consolidated Financial Statements, Continued

 

(6) Fair Value Measurement

Financial assets measured at fair value on a recurring basis, are summarized below (in thousands):

 

            Fair Value Measurements Using  
     Fair
Value
     Quoted Prices
In Active
Markets for
Identical
Assets
(Level 1)
     Significant
Other
Observable
Inputs
(Level 2)
     Significant
Unobservable
Inputs
(Level 3)
 

September 30, 2013:

           

Mortgage-backed securities

   $ 148,226         —           148,226         —     

Collateralized mortgage obligations

     10,983         —           10,983         —     

Trust preferred securities

     74         —           —           74   

Corporate stock

     214         214         —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 
   $ 159,497         214         159,209         74   
  

 

 

    

 

 

    

 

 

    

 

 

 

December 31, 2012:

           

Mortgage-backed securities

   $ 154,716         —           154,716         —     

Collateralized mortgage obligations

     14,429         —           14,429         —     

Trust preferred securities

     147         —           —           147   

Corporate stock

     170         170         —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 
   $ 169,462         170         169,145         147   
  

 

 

    

 

 

    

 

 

    

 

 

 

September 30, 2012:

           

Mortgage-backed securities

     176,873         —           176,873         —     

Collateralized mortgage obligations

     14,765         —           14,765         —     

Trust preferred securities

     93         —           —           93   

Corporate stock

     150         150         —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 
   $ 191,881         150         191,638         93   
  

 

 

    

 

 

    

 

 

    

 

 

 

No securities were transferred in or out of Level 1, Level 2 or Level 3 during 2012 and 2013.

 

(continued)


THE PROSPERITY BANKING COMPANY AND SUBSIDIARIES

Notes to Consolidated Financial Statements, Continued

 

(6) Fair Value Measurement, Continued

 

A reconciliation of all available for sale securities measured at fair value on a recurring basis using significant unobservable inputs (Level 3) for the periods ended September 30, 2013, December 31, 2012 and September 30, 2012 are as follows (in thousands):

 

     Trust
Preferred
Securities
 

Balance, December 31, 2012

   $ 147   

Total gains or losses (realized/unrealized):

  

Included in operations

     —     

Included in other comprehensive loss

     (199

Capitalized interest

     126   
  

 

 

 

Balance, September 30, 2013

     74   

Balance, December 31, 2011

   $ 92   

Total gains or losses (realized/unrealized):

  

Included in operations

     —     

Included in other comprehensive loss

     (129

Capitalized interest

     184   
  

 

 

 

Balance, December 31, 2012

     147   

Balance, December 31, 2011

   $ 92   

Total gains or losses (realized/unrealized):

  

Included in operations

     —     

Included in other comprehensive loss

     (138

Capitalized interest

     139   
  

 

 

 

Balance, September 30, 2012

     93   

 

(continued)


THE PROSPERITY BANKING COMPANY AND SUBSIDIARIES

Notes to Consolidated Financial Statements, Continued

 

(6) Fair Value Measurement, Continued

 

Impaired loans measured at fair value or a nonrecurring basis are as follows (in thousands):

 

                                        Losses  
     At Year End      Recorded  
     Fair                           Total      During the  
     Value      Level 1      Level 2      Level 3      Losses      Year  

September 30, 2013:

                 

Residential real estate

     5,365         —           —           5,365         2,516         1,387   

Commercial real estate

     2,706         —           —           2,706         1,118         278   

Construction and land development

     4,627         —           —           4,627         822         438   

Commercial

     14         —           —           14         135         —     

Consumer and other

     19         —           —           19         54         53   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
   $ 12,731         —           —           12,731         4,645         2,156   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

December 31, 2012:

                 

Residential real estate

   $ 5,963         —           —           5,963         2,269         1,537   

Commercial real estate

     5,834         —           —           5,834         1,263         793   

Construction and land development

     5,005         —           —           5,005         3,898         1,948   

Commercial

     13         —           —           13         136         1   

Consumer and other

     12         —           —           12         2         —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
   $ 16,827         —           —           16,827         7,568         4,279   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

September 30, 2012:

                 

Residential real estate

     5,633         —           —           5,633         1,723         1,053   

Commercial real estate

     4,475         —           —           4,475         999         529   

Construction and land development

     4,563         —           —           4,563         2,773         1,004   

Commercial

     15         —           —           15         135         1   

Consumer and other

     14         —           —           14         2         1   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
   $ 14,700         —           —           14,700         5,632         2,588   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(continued)


THE PROSPERITY BANKING COMPANY AND SUBSIDIARIES

Notes to Consolidated Financial Statements, Continued

 

(6) Fair Value Measurement, Continued

 

Foreclosed assets are recorded at fair value less estimated selling costs. Foreclosed assets which are measured at fair value on a nonrecurring basis are as follows (in thousands):

 

                                        Losses  
     At Period End      Recorded  
     Fair                           Total      During the  
     Value      Level 1      Level 2      Level 3      Losses      Period  

September 30, 2013-

                 

Foreclosed assets

   $ 7,400         —           —           7,400         3,132         602   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

December 31, 2012-

                 

Foreclosed assets

   $ 11,024         —           —           11,024         6,349         1,369   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

September 30, 2012-

                 

Foreclosed assets

   $ 11,709         —           —           11,709         4,842         1,090   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Fair Value of Financial Instruments

The approximate carrying amounts and estimated fair values of the Company’s financial instruments are as follows (in thousands):

 

     At September 30, 2013      At December 31, 2012  
     Carrying      Fair      Carrying      Fair  
     Amount      Value      Amount      Value  

Financial assets:

           

Cash and cash equivalents

   $ 33,351         33,351         34,319         34,319   

Securities

     159,497         159,497         169,462         169,462   

Loans, net

     481,338         498,450         455,479         471,673   

Federal Home Loan Bank stock

     8,309         8,309         8,639         8,639   

Accrued interest receivable

     2,342         2,342         2,306         2,306   

Mortgage servicing rights, net

     114         114         147         147   

Financial liabilities:

           

Deposits

     487,255         487,872         477,369         477,974   

Federal Home Loan Bank advances

     165,000         178,841         165,000         181,258   

Other borrowings

     43,011         43,011         41,780         41,780   

Junior subordinated debentures

     30,415         30,415         30,415         30,415   

Accrued interest payable

     8,148         8,148         7,177         7,177   

Off-balance-sheet financial instruments

     —           —           —           —     

 


THE PROSPERITY BANKING COMPANY AND SUBSIDIARIES

Notes to Consolidated Financial Statements, Continued

 

(7) Off-Balance-Sheet Financial Instruments

The Company is a party to financial instruments with off-balance-sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments are commitments to extend credit, construction loans in process, unused lines of credit and standby letters of credit and may involve, to varying degrees, elements of credit and interest-rate risk in excess of the amount recognized in the consolidated balance sheets. The contract amounts of these instruments reflect the extent of involvement the Company has in these financial instruments.

The Company’s exposure to credit loss in the event of nonperformance by the other party to the financial instrument for available lines of credit, construction loans in process and standby letters of credit is represented by the contractual amount of those instruments. The Company uses the same credit policies in making commitments as it does for on-balance-sheet instruments.

Commitments to extend credit and unused lines of credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since some of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. The Company evaluates each customer’s credit worthiness on a case-by-case basis. The amount of collateral obtained if deemed necessary by the Company upon extension of credit is based on management’s credit evaluation of the counterparty.

Standby letters of credit are conditional commitments issued by the Company to guarantee the performance of a customer to a third party. These letters of credit are primarily issued to support third-party borrowing arrangements and generally have expiration dates within one year of issuance. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loans to customers.

Standby letters of credit and commitments to extend credit typically result in loans with a market interest rate when funded.

A summary of the contractual amounts of the Company’s financial instruments with off-balance-sheet risk follows (in thousands):

 

     At September 30, 2013      At December 31, 2012  

Commitments to extend credit

   $ 11,497         9,133   
  

 

 

    

 

 

 

Construction loans in process

   $ 9,524         4,134   
  

 

 

    

 

 

 

Unused lines of credit

   $ 14,091         13,816   
  

 

 

    

 

 

 

Standby letters of credit

   $ 178         214