XML 26 R12.htm IDEA: XBRL DOCUMENT v3.3.1.900
Loans and Allowance for Loan Losses
12 Months Ended
Dec. 31, 2015
Receivables [Abstract]  
Loans and Allowance for Loan Losses
3. LOANS AND ALLOWANCE FOR LOAN LOSSES:

Loans held-for-investment by class of financing receivables are as follows (in thousands):

 

     December 31,  
     2015      2014  

Commercial

   $ 696,163       $ 639,954   

Agricultural

     102,351         105,694   

Real estate

     2,136,233         1,822,854   

Consumer

     382,303         360,686   
  

 

 

    

 

 

 

Total loans held-for-investment

   $ 3,317,050       $ 2,929,188   
  

 

 

    

 

 

 

Loans held-for-sale totaled $33,543,000 and $8,803,000 at December 31, 2015 and 2014, respectively, which are valued using the lower of cost or market method.

 

The Company’s non-accrual loans, loan still accruing and past due 90 days or more and restructured loans are as follows (in thousands):

 

     December 31,  
     2015      2014  

Non-accrual loans*

   $ 28,601       $ 20,194   

Loans still accruing and past due 90 days or more

     341         261   

Troubled debt restructured loans**

     199         226   
  

 

 

    

 

 

 

Total

   $ 29,141       $ 20,681   
  

 

 

    

 

 

 

 

* Includes $2,178,000 and $2,151,000, respectively, of purchased credit impaired loans as of December 31, 2015 and 2014.
** Troubled debt restructured loans of $6,113,000 and $9,073,000, whose interest collection, after considering economic and business conditions and collection efforts, is doubtful are included in non-accrual loans as of December 31, 2015 and 2014, respectively.

The Company’s recorded investment in impaired loans and the related valuation allowance are as follows (in thousands):

 

December 31, 2015     December 31, 2014  
Recorded
Investment
    Valuation
Allowance
    Recorded
Investment
    Valuation
Allowance
 
$ 28,601      $ 5,071      $ 20,194      $ 4,213   

 

 

   

 

 

   

 

 

   

 

 

 

The average recorded investment in impaired loans for the years ended December 31, 2015, 2014, and 2013 was $21,735,000, $24,497,000 and $31,293,000, respectively. The Company had $29,769,000 and $21,716,000 in non-accrual, past due 90 days or more and still accruing, restructured loans and foreclosed assets at December 31, 2015 and 2014, respectively. Non-accrual loans totaled $28,601,000 and $20,194,000 at December 31, 2015 and 2014, respectively, and consisted of the following amounts by type (in thousands):

 

     December 31,  
     2015      2014  

Commercial

   $ 8,761       $ 3,193   

Agricultural

     97         165   

Real Estate

     18,766         16,218   

Consumer

     977         618   
  

 

 

    

 

 

 

Total

   $ 28,601       $ 20,194   
  

 

 

    

 

 

 

No significant additional funds are committed to be advanced in connection with impaired loans as of December 31, 2015.

 

The Company’s impaired loans and related allowance as of December 31, 2015 and 2014 are summarized in the following tables by class of financing receivables (in thousands). No interest income was recognized on impaired loans subsequent to their classification as impaired.

 

December 31, 2015

   Unpaid
Contractual
Principal
Balance
     Recorded
Investment
With No
Allowance*
     Recorded
Investment
With
Allowance
     Total
Recorded
Investment
     Related
Allowance
     12 Month
Average
Recorded
Investment
 

Commercial

   $ 10,056       $ 608       $ 8,153       $ 8,761       $ 2,030       $ 5,812   

Agricultural

     97         —           97         97         70         48   

Real Estate

     23,710         5,314         13,452         18,766         2,827         15,211   

Consumer

     1,167         624         353         977         144         664   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 35,030       $ 6,546       $ 22,055       $ 28,601       $ 5,071       $ 21,735   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

* Includes $2,178,000 of purchased credit impaired loans.

 

December 31, 2014

   Unpaid
Contractual
Principal
Balance
     Recorded
Investment
With No
Allowance*
     Recorded
Investment
With
Allowance
     Total
Recorded
Investment
     Related
Allowance
     12 Month
Average
Recorded
Investment
 

Commercial

   $ 3,749       $ 287       $ 2,906       $ 3,193       $ 1,171       $ 3,698   

Agricultural

     177         —           165         165         57         179   

Real Estate

     22,177         4,859         11,359         16,218         2,867         19,837   

Consumer

     838         420         198         618         118         783   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 26,941       $ 5,566       $ 14,628       $ 20,194       $ 4,213       $ 24,497   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

* Includes $2,151,000 of purchased credit impaired loans.

The Company recognized interest income on impaired loans prior to being recognized as impaired of approximately $922,000, $162,000 and $685,000 during the years ended December 31, 2015, 2014, and 2013, respectively.

From a credit risk standpoint, the Company rates its loans in one of four categories: (i) pass, (ii) special mention, (iii) substandard or (iv) doubtful. Loans rated as loss are charged-off.

The ratings of loans reflect a judgment about the risks of default and loss associated with the loan. The Company reviews the ratings on our credits as part of our on-going monitoring of the credit quality of our loan portfolio. Ratings are adjusted to reflect the degree of risk and loss that are felt to be inherent in each credit as of each reporting period. Our methodology is structured so that specific allocations are increased in accordance with deterioration in credit quality (and a corresponding increase in risk and loss) or decreased in accordance with improvement in credit quality (and a corresponding decrease in risk and loss).

Credits rated special mention show clear signs of financial weaknesses or deterioration in credit worthiness, however, such concerns are not so pronounced that the Company generally expects to experience significant loss within the short-term. Such credits typically maintain the ability to perform within standard credit terms and credit exposure is not as prominent as credits rated more harshly.

Credits rated substandard are those in which the normal repayment of principal and interest may be, or has been, jeopardized by reason of adverse trends or developments of a financial, managerial, economic or political nature, or important weaknesses exist in collateral. A protracted workout on these credits is a distinct possibility. Prompt corrective action is therefore required to strengthen the Company’s position, and/or to reduce exposure and to assure that adequate remedial measures are taken by the borrower. Credit exposure becomes more likely in such credits and a serious evaluation of the secondary support to the credit is performed.

Credits rated doubtful are those in which full collection of principal appears highly questionable, and which some degree of loss is anticipated, even though the ultimate amount of loss may not yet be certain and/or other factors exist which could affect collection of debt. Based upon available information, positive action by the Company is required to avert or minimize loss. Credits rated doubtful are generally also placed on non-accrual.

 

The following summarizes the Company’s internal ratings of its loans held-for-investment by class of financing receivables and portfolio segments, which classes are the same, at December 31, 2015 and 2014 (in thousands):

 

December 31, 2015

   Pass      Special
Mention
     Substandard      Doubtful      Total  

Commercial

   $ 633,083       $ 9,762       $ 53,318       $  —         $ 696,163   

Agricultural

     99,862         1,398         1,091         —           102,351   

Real Estate

     2,054,738         29,000         52,458         37         2,136,233   

Consumer

     379,941         416         1,946         —           382,303   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 3,167,624       $ 40,576       $ 108,813       $ 37       $ 3,317,050   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

December 31, 2014

   Pass      Special
Mention
     Substandard      Doubtful      Total  

Commercial

   $ 626,266       $ 3,853       $ 9,835       $  —         $ 639,954   

Agricultural

     105,101         91         502         —           105,694   

Real Estate

     1,765,886         15,106         41,722         140         1,822,854   

Consumer

     358,953         403         1,329         1         360,686   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 2,856,206       $ 19,453       $ 53,388       $ 141       $ 2,929,188   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

At December 31, 2015 and 2014, the Company’s past due loans are as follows (in thousands):

 

December 31, 2015

   15-59
Days
Past
Due*
     60-89
Days
Past
Due
     Greater
Than
90
Days
     Total
Past
Due
     Total
Current
     Total
Loans
     Total 90
Days Past
Due Still
Accruing
 

Commercial

   $ 3,099       $ 3,652       $ 1,024       $ 7,775       $ 688,388       $ 696,163       $ 54   

Agricultural

     348         83         —           431         101,920         102,351         —     

Real Estate

     12,247         2,226         2,874         17,347         2,118,886         2,136,233         217   

Consumer

     1,645         183         266         2,094         380,209         382,303         70   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 17,339       $ 6,144       $ 4,164       $ 27,647       $ 3,289,403       $ 3,317,050       $ 341   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

December 31, 2014

   15-59
Days
Past
Due*
     60-89
Days
Past
Due
     Greater
Than
90
Days
     Total
Past
Due
     Total
Current
     Total
Loans
     Total 90
Days Past
Due Still
Accruing
 

Commercial

   $ 4,611       $ 94       $ 175       $ 4,880       $ 635,074       $ 639,954       $ 24   

Agricultural

     437         42         —           479         105,215         105,694         —     

Real Estate

     12,002         707         1,868         14,577         1,808,277         1,822,854         207   

Consumer

     2,322         496         134         2,952         357,734         360,686         30   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 19,372       $ 1,339       $ 2,177       $ 22,888       $ 2,906,300       $ 2,929,188       $ 261   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

* The Company monitors commercial, agricultural and real estate loans after such loans are 15 days past due. Consumer loans are monitored after such loans are 30 days past due.

 

The allowance for loan losses as of December 31, 2015 and 2014, is presented below. Management has evaluated the appropriateness of the allowance for loan losses by estimating the probable losses in various categories of the loan portfolio, which are identified below (in thousands):

 

     2015      2014  

Allowance for loan losses provided for:

     

Loans specifically evaluated as impaired

   $ 5,071       $ 4,213   

Remaining portfolio

     36,806         32,611   
  

 

 

    

 

 

 

Total allowance for loan losses

   $ 41,877       $ 36,824   
  

 

 

    

 

 

 

The following table details the allowance for loan losses at December 31, 2015 and 2014 by portfolio segment (in thousands). There were no allowances for purchased credit impaired loans at December 31, 2015 or 2014. Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses in other categories.

 

December 31, 2015

   Commercial      Agricultural      Real Estate      Consumer      Total  

Loans individually evaluated for impairment

   $ 2,030       $ 70       $ 2,827       $ 144       $ 5,071   

Loan collectively evaluated for impairment

     10,614         1,121         21,548         3,523         36,806   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 12,644       $ 1,191       $ 24,375       $ 3,667       $ 41,877   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

December 31, 2014

   Commercial      Agricultural      Real Estate      Consumer      Total  

Loans individually evaluated for impairment

   $ 1,171       $ 57       $ 2,867       $ 118       $ 4,213   

Loan collectively evaluated for impairment

     6,819         470         23,790         1,532         32,611   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 7,990       $ 527       $ 26,657       $ 1,650       $ 36,824   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

The table above for 2014 has been changed to conform to the 2015 presentation.

Changes in the allowance for loan losses for the years ended December 31, 2015 and 2014 are summarized as follows (in thousands):

 

December 31, 2015

   Commercial     Agricultural     Real Estate     Consumer     Total  

Beginning balance

   $ 7,990      $ 527      $ 26,657      $ 1,650      $ 36,824   

Provision for loan losses

     8,044        773        (2,399     3,267        9,685   

Recoveries

     344        55        558        450        1,407   

Charge-offs

     (3,734     (164     (441     (1,700     (6,039
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

   $ 12,644      $ 1,191      $ 24,375      $ 3,667      $ 41,877   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

December 31, 2014

   Commercial     Agricultural     Real Estate     Consumer     Total  

Beginning balance

   $ 6,440      $ 383      $ 24,940      $ 2,137      $ 33,900   

Provision for loan losses

     1,787        128        2,287        263        4,465   

Recoveries

     346        18        505        472        1,341   

Charge-offs

     (583     (2     (1,075     (1,222     (2,882
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

   $ 7,990      $ 527      $ 26,657      $ 1,650      $ 36,824   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

The Company’s recorded investment in loans as of December 31, 2015 and 2014 related to the balance in the allowance for loan losses on the basis of the Company’s impairment methodology was as follows (in thousands). Purchased credit impaired loans of $2,178,000 and $2,151,000, respectively, at December 31, 2015 and 2014 are included in loans individually evaluated for impairment.

 

December 31, 2015

   Commercial      Agricultural      Real Estate      Consumer      Total  

Loans individually evaluated for impairment

   $ 8,761       $ 97       $ 18,766       $ 977       $ 28,601   

Loan collectively evaluated for impairment

     687,402         102,254         2,117,467         381,326         3,288,449   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 696,163       $ 102,351       $ 2,136,233       $ 382,303       $ 3,317,050   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

December 31, 2014

   Commercial      Agricultural      Real Estate      Consumer      Total  

Loans individually evaluated for impairment

   $ 3,193       $ 165       $ 16,218       $ 618       $ 20,194   

Loan collectively evaluated for impairment

     636,761         105,529         1,806,636         360,068         2,908,994   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 639,954       $ 105,694       $ 1,822,854       $ 360,686       $ 2,929,188   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

The table above for 2014 has been changed to conform to the 2015 presentation.

The Company’s loans that were modified in the years ended December 31, 2015 and 2014, and considered a troubled debt restructuring are as follows (in thousands):

 

 

     Year Ended December 31, 2015      Year Ended December 31, 2014  
     Number      Pre-Modification
Recorded
Investment
     Post-
Modification
Recorded
Investment
     Number      Pre-Modification
Recorded
Investment
     Post-
Modification
Recorded
Investment
 

Commercial

     8       $ 447       $ 447         7       $ 668       $ 668   

Agricultural

     3         128         128         1         39         39   

Real Estate

     5         598         598         5         630         630   

Consumer

     7         255         255         3         11         11   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     23       $ 1,428       $ 1,428         16       $ 1,348       $ 1,348   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

The balances below provide information as to how the loans were modified as troubled debt restructured loans during the year ended December 31, 2015 and 2014 (in thousands):

 

 

     Year Ended December 31, 2015      Year Ended December 31, 2014  
     Adjusted
Interest
Rate
     Extended
Maturity
     Combined
Rate and
Maturity
     Adjusted
Interest
Rate
     Extended
Maturity
     Combined
Rate and
Maturity
 

Commercial

   $  —         $ 182       $ 265       $  —         $ 366       $ 302   

Agricultural

     —           128         —           —           —           39   

Real Estate

     15         150         433         —           118         512   

Consumer

     —           56         199         —           8         3   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 15       $ 516       $ 897       $  —         $ 492       $ 856   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

During the years ended December 31, 2015 and 2014, certain loans were modified as a troubled debt restructured loans within the previous 12 months and for which there was a payment default. A default for purposes of this disclosure is a troubled debt restructured loan in which the borrower is 90 days past or more due or results in the foreclosure and repossession of the applicable collateral. The loans with payment default are as follows (dollars in thousands):

 

     Year Ended December 31, 2015      Year Ended December 31, 2014  
     Number      Balance      Number      Balance  

Commercial

     1       $ 66         —         $  —     

Agriculture

     —           —           —           —     

Real Estate

     1         15         —           —     

Consumer

     2         32         1         32   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     4       $ 113         1       $ 32   
  

 

 

    

 

 

    

 

 

    

 

 

 

As of December 31, 2015, the Company has no commitments to lend additional funds to loan customers whose terms have been modified in troubled debt restructurings.

An analysis of the changes in loans to officers, directors, principal shareholders, or associates of such persons for the year ended December 31, 2015 (determined as of each respective year-end) follows (in thousands):

 

     Beginning
Balance
     Additional
Loans
     Payments      Ending
Balance
 

Year ended December 31, 2015

   $ 54,797       $ 118,819       $ 107,887       $ 65,729   

In the opinion of management, those loans are on substantially the same terms, including interest rates and collateral requirements, as those prevailing at the time for comparable transactions with unaffiliated persons.

Our subsidiary bank has established a line of credit with the Federal Home Loan Bank of Dallas (FHLB) to provide liquidity and meet pledging requirements for those customers eligible to have securities pledged to secure certain uninsured deposits. At December 31, 2015, $1,970,002,000 in loans held by our bank subsidiary were subject to blanket liens as security for this line of credit. At December 31, 2015, $299,020,000 in advances were outstanding under this line of credit.