XML 110 R13.htm IDEA: XBRL DOCUMENT v2.4.1.9
Loans and Allowance for Loan Losses
12 Months Ended
Dec. 31, 2014
Receivables [Abstract]  
Loans and Allowance for Loan Losses

(5) LOANS AND ALLOWANCE FOR LOAN LOSSES

The following is a schedule of loans outstanding by category:

 

 

 

December 31,

 

 

 

2014

 

 

2013

 

 

 

Amount

 

 

Percent

 

 

Amount

 

 

Percent

 

 

 

(Dollars in thousands)

 

Commercial and financial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

745,106

 

 

 

19.30

%

 

$

605,672

 

 

 

17.88

%

Oil & gas production and equipment

 

 

104,940

 

 

 

2.72

 

 

 

96,907

 

 

 

2.86

 

Agriculture

 

 

132,830

 

 

 

3.44

 

 

 

111,323

 

 

 

3.29

 

State and political subdivisions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

20,431

 

 

 

0.53

 

 

 

10,217

 

 

 

0.30

 

Tax-exempt

 

 

20,952

 

 

 

0.54

 

 

 

11,073

 

 

 

0.33

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

 

356,621

 

 

 

9.24

 

 

 

284,808

 

 

 

8.41

 

Farmland

 

 

149,507

 

 

 

3.87

 

 

 

132,512

 

 

 

3.91

 

One to four family residences

 

 

775,795

 

 

 

20.09

 

 

 

703,903

 

 

 

20.78

 

Multifamily residential properties

 

 

66,766

 

 

 

1.73

 

 

 

60,080

 

 

 

1.77

 

Commercial

 

 

1,191,477

 

 

 

30.86

 

 

 

1,097,484

 

 

 

32.40

 

Consumer

 

 

267,179

 

 

 

6.92

 

 

 

250,588

 

 

 

7.40

 

Other (not classified above)

 

 

29,227

 

 

 

0.76

 

 

 

22,579

 

 

 

0.67

 

Total loans

 

$

3,860,831

 

 

 

100.00

%

 

$

3,387,146

 

 

 

100.00

%

Loans held for sale (included above)

 

$

9,433

 

 

 

 

 

 

$

6,469

 

 

 

 

 

 

The Company’s loans are mostly to customers within Oklahoma and over 65% of the loans are secured by real estate. Credit risk on loans is managed through limits on amounts loaned to individual borrowers, underwriting standards and loan monitoring procedures. The amounts and types of collateral obtained, if any, to secure loans are based upon the Company’s underwriting standards and management’s credit evaluation. Collateral varies, but may include real estate, equipment, accounts receivable, inventory, livestock and securities. The Company’s interest in collateral is secured through filing mortgages and liens, and in some cases, by possession of the collateral.

There are inherent risks associated with the Company’s lending activities. These risks include, among other things, the impact of changes in interest rates and changes in the economic conditions in the markets where the Company operates. Increases in interest rates and/or weakening economic conditions could adversely impact the ability of borrowers to repay outstanding loans or the value of the collateral securing these loans. The Company is also subject to various laws and regulations that affect its lending activities. Failure to comply with applicable laws and regulations could subject the Company to regulatory enforcement action that could result in the assessment of significant civil money penalties against the Company. As a lender, the Company faces the risk that a significant number of its borrowers will fail to pay their loans when due. If borrower defaults cause losses in excess of the Company’s allowance for loan losses, it could have an adverse effect on the Company’s business, profitability, and financial condition.

Loans secured by real estate, including farmland, multifamily, commercial, one to four family residential and construction and development loans, have been a large portion of the Company’s loan portfolio. The Company is subject to risk of future market fluctuations in property values relating to these loans. In addition, multi-family and commercial real estate (“CRE”) loans represent the majority of the Company’s real estate loans outstanding, a decline in tenant occupancy due to such factors or for other reasons could adversely impact the ability of the Company’s borrowers to repay their loans on a timely basis, which could have a negative impact on the Company’s financial condition and results of operation. The Company attempts to manage this risk through rigorous loan underwriting standards.

During the ordinary course of business, the Company may foreclose on and take title to properties securing certain loans. In doing so, there is a risk that hazardous or toxic substances could be found on these properties. If hazardous or toxic substances are found, the Company may be liable for remediation costs, as well as for personal injury and property damage.

Nonperforming and Restructured Assets

The following is a summary of nonperforming and restructured assets:

 

 

 

December 31,

 

 

 

2014

 

 

2013

 

 

 

(Dollars in thousands)

 

Past due 90 days or more and still accruing

 

$

1,135

 

 

$

1,179

 

Nonaccrual

 

 

16,410

 

 

 

14,390

 

Restructured

 

 

16,515

 

 

 

17,624

 

Total nonperforming and restructured loans

 

 

34,060

 

 

 

33,193

 

Other real estate owned and repossessed assets

 

 

8,079

 

 

 

8,386

 

Total nonperforming and restructured assets

 

$

42,139

 

 

$

41,579

 

Nonperforming and restructured loans to total loans

 

 

0.88

%

 

 

0.98

%

Nonperforming and restructured assets to total assets

 

 

0.64

%

 

 

0.69

%

 

Nonaccrual loans, accruing loans past due 90 days or more, and restructured loans are shown in the table above. Had nonaccrual loans performed in accordance with their original contractual terms, the Company would have recognized additional interest income of approximately $1.2 million in 2014, $1.5 million in 2013 and $1.3 million in 2012.

Restructured loans consisted primarily of one loan restructured to defer principal payments. The loan was evaluated by management and determined to be well collateralized. Additionally, none of the concessions granted involved a principal reduction or a change from the current market rate of interest. The collateral value will be monitored periodically to evaluate possible impairment. The Company charges interest on principal balances outstanding during deferral periods. As a result, the current and future financial effects of the recorded balance of loans considered to be restructured were not considered to be material.

Loans are segregated into classes based upon the nature of the collateral and the borrower. These classes are used to estimate the allowance for loan losses. The following table is a summary of amounts included in nonaccrual loans, segregated by class of loans. Residential real estate refers to one to four family real estate.

 

 

 

December 31,

 

 

 

2014

 

 

2013

 

 

 

(Dollars in thousands)

 

Real estate:

 

 

 

 

 

 

 

 

Non-residential real estate owner occupied

 

$

296

 

 

$

595

 

Non-residential real estate other

 

 

5,126

 

 

 

6,270

 

Residential real estate permanent mortgage

 

 

681

 

 

 

718

 

Residential real estate all other

 

 

1,796

 

 

 

1,521

 

Commercial and financial:

 

 

 

 

 

 

 

 

Non-consumer non-real estate

 

 

1,556

 

 

 

1,192

 

Consumer non-real estate

 

 

250

 

 

 

176

 

Other loans

 

 

1,659

 

 

 

1,407

 

Acquired loans

 

 

5,046

 

 

 

2,511

 

Total

 

$

16,410

 

 

$

14,390

 

 

The following table presents an age analysis of past due loans, segregated by class of loans:

 

 

 

Age Analysis of Past Due Loans

 

 

 

30-59
Days
Past Due

 

 

60-89
Days
Past Due

 

 

90 Days
and
Greater

 

 

Total
Past Due
Loans

 

 

Current
Loans

 

 

Total Loans

 

 

Accruing
Loans 90
Days or
More
Past Due

 

 

 

(Dollars in thousands)

 

As of December 31, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-residential real estate owner occupied

 

$

635

 

 

$

 

 

$

269

 

 

$

904

 

 

$

482,731

 

 

$

483,635

 

 

$

70

 

Non-residential real estate other

 

 

377

 

 

 

317

 

 

 

825

 

 

 

1,519

 

 

 

952,484

 

 

 

954,003

 

 

 

 

Residential real estate permanent mortgage

 

 

2,010

 

 

 

758

 

 

 

544

 

 

 

3,312

 

 

 

304,267

 

 

 

307,579

 

 

 

172

 

Residential real estate all other

 

 

1,820

 

 

 

194

 

 

 

1,488

 

 

 

3,502

 

 

 

633,586

 

 

 

637,088

 

 

 

387

 

Commercial and financial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-consumer non-real estate

 

 

841

 

 

 

71

 

 

 

793

 

 

 

1,705

 

 

 

965,002

 

 

 

966,707

 

 

 

24

 

Consumer non-real estate

 

 

1,914

 

 

 

711

 

 

 

330

 

 

 

2,955

 

 

 

244,810

 

 

 

247,765

 

 

 

215

 

Other loans

 

 

1,858

 

 

 

916

 

 

 

741

 

 

 

3,515

 

 

 

158,902

 

 

 

162,417

 

 

 

 

Acquired loans

 

 

1,815

 

 

 

997

 

 

 

1,304

 

 

 

4,116

 

 

 

97,521

 

 

 

101,637

 

 

 

267

 

Total

 

$

11,270

 

 

$

3,964

 

 

$

6,294

 

 

$

21,528

 

 

$

3,839,303

 

 

$

3,860,831

 

 

$

1,135

 

As of December 31, 2013

 

 

 

 

 

 

 

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-residential real estate owner occupied

 

$

411

 

 

$

 

 

$

316

 

 

$

727

 

 

$

454,305

 

 

$

455,032

 

 

$

96

 

Non-residential real estate other

 

 

5,391

 

 

 

269

 

 

 

1,543

 

 

 

7,203

 

 

 

856,179

 

 

 

863,382

 

 

 

2

 

Residential real estate permanent mortgage

 

 

2,000

 

 

 

566

 

 

 

789

 

 

 

3,355

 

 

 

262,625

 

 

 

265,980

 

 

 

275

 

Residential real estate all other

 

 

2,159

 

 

 

211

 

 

 

1,272

 

 

 

3,642

 

 

 

564,231

 

 

 

567,873

 

 

 

184

 

Commercial and financial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-consumer non-real estate

 

 

1,122

 

 

 

118

 

 

 

1,047

 

 

 

2,287

 

 

 

793,028

 

 

 

795,315

 

 

 

125

 

Consumer non-real estate

 

 

1,761

 

 

 

667

 

 

 

392

 

 

 

2,820

 

 

 

225,515

 

 

 

228,335

 

 

 

279

 

Other loans

 

 

1,799

 

 

 

763

 

 

 

1,244

 

 

 

3,806

 

 

 

141,550

 

 

 

145,356

 

 

 

 

Acquired loans

 

 

1,491

 

 

 

310

 

 

 

593

 

 

 

2,394

 

 

 

63,479

 

 

 

65,873

 

 

 

218

 

Total

 

$

16,134

 

 

$

2,904

 

 

$

7,196

 

 

$

26,234

 

 

$

3,360,912

 

 

$

3,387,146

 

 

$

1,179

 

 

Impaired Loans

Loans are considered impaired when, based on current information and events, it is probable the Company will be unable to collect the full amount of scheduled principal and interest payments in accordance with the original contractual terms of the loan agreement. If a loan is impaired, a specific valuation allowance may be allocated if necessary so that the loan is reported, net of allowance for loss, at the present value of future cash flows using the loan’s existing rate, or the fair value of collateral if repayment is expected solely from the collateral.

The following table presents impaired loans, segregated by class of loans. No material amount of interest income was recognized on impaired loans subsequent to their classification as impaired.

 

 

 

Impaired Loans

 

 

 

Unpaid
Principal
Balance

 

 

Recorded
Investment
with
Allowance

 

 

Related
Allowance

 

 

Average
Recorded
Investment

 

 

 

(Dollars in thousands)

 

As of December 31, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-residential real estate owner occupied

 

$

521

 

 

$

448

 

 

$

15

 

 

$

453

 

Non-residential real estate other

 

 

23,154

 

 

 

21,164

 

 

 

1,364

 

 

 

21,522

 

Residential real estate permanent mortgage

 

 

1,095

 

 

 

880

 

 

 

85

 

 

 

1,042

 

Residential real estate all other

 

 

2,480

 

 

 

2,270

 

 

 

299

 

 

 

2,273

 

Commercial and financial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-consumer non-real estate

 

 

1,895

 

 

 

1,580

 

 

 

431

 

 

 

1,646

 

Consumer non-real estate

 

 

664

 

 

 

648

 

 

 

138

 

 

 

602

 

Other loans

 

 

2,101

 

 

 

1,659

 

 

 

228

 

 

 

1,512

 

Acquired loans

 

 

10,933

 

 

 

7,708

 

 

 

 

 

 

8,082

 

Total

 

$

42,843

 

 

$

36,357

 

 

$

2,560

 

 

$

37,132

 

As of December 31, 2013

 

 

 

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-residential real estate owner occupied

 

$

877

 

 

$

752

 

 

$

28

 

 

$

881

 

Non-residential real estate other

 

 

24,964

 

 

 

23,351

 

 

 

2,161

 

 

 

23,816

 

Residential real estate permanent mortgage

 

 

1,253

 

 

 

1,025

 

 

 

58

 

 

 

1,170

 

Residential real estate all other

 

 

2,214

 

 

 

1,803

 

 

 

361

 

 

 

1,857

 

Commercial and financial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-consumer non-real estate

 

 

1,801

 

 

 

1,459

 

 

 

388

 

 

 

1,553

 

Consumer non-real estate

 

 

628

 

 

 

611

 

 

 

139

 

 

 

455

 

Other loans

 

 

1,545

 

 

 

1,464

 

 

 

219

 

 

 

1,602

 

Acquired loans

 

 

9,848

 

 

 

7,861

 

 

 

124

 

 

 

7,928

 

Total

 

$

43,130

 

 

$

38,326

 

 

$

3,478

 

 

$

39,262

 

 

Credit Risk Monitoring and Loan Grading

The Company considers various factors to monitor the credit risk in the loan portfolio including volume and severity of loan delinquencies, nonaccrual loans, internal grading of loans, historical loan loss experience and economic conditions.

An internal risk grading system is used to indicate the credit risk of loans. The loan grades used by the Company are for internal risk identification purposes and do not directly correlate to regulatory classification categories or any financial reporting definitions.

The general characteristics of the risk grades are as follows:

Grade 1 – Acceptable - Loans graded 1 represent reasonable and satisfactory credit risk which requires normal attention and supervision. Capacity to repay through primary and/or secondary sources is not questioned.

Grade 2 – Acceptable - Increased Attention - This category consists of loans that have credit characteristics deserving management’s close attention. These potential weaknesses could result in deterioration of the repayment prospects for the loan or the Bank’s credit position at some future date. Such credit characteristics include loans to highly leveraged borrowers in cyclical industries, adverse financial trends which could potentially weaken repayment capacity, loans that have fundamental structure deficiencies, loans lacking secondary sources of repayment where prudent, and loans with deficiencies in essential documentation, including financial information.

Grade 3 – Loans with Problem Potential - This category consists of performing loans which are considered to exhibit problem potential. Loans in this category would generally include, but not be limited to, borrowers with a weakened financial condition or poor performance history, past dues, loans restructured to reduce payments to an amount that is below market standards and/or loans with severe documentation problems. In general, these loans have no identifiable loss potential in the near future, however; the possibility of a loss developing is heightened.

Grade 4 - Problem Loans/Assets – Nonperforming - This category consists of nonperforming loans/assets which are considered to be problems. Nonperforming loans are described as being 90 days and over past due and still accruing, and loans that are nonaccrual. The government guaranteed portion of Small Business Administration (“SBA”) loans is excluded.

Grade 5 - Loss Potential - This category consists of loans/assets which are considered to possess loss potential. While the loss may not occur in the current year, management expects that loans/assets in this category will ultimately result in a loss, unless substantial improvement occurs.

Grade 6 - Charge Off - This category consists of loans that are considered uncollectible and other assets with little or no value.

The following table presents internal loan grading by class of loans:

 

 

 

Internal Loan Grading

 

 

 

Grade

 

 

 

1

 

 

2

 

 

3

 

 

4

 

 

5

 

 

Total

 

 

 

(Dollars in thousands)

 

As of December 31, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-residential real estate owner occupied

 

$

402,706

 

 

$

75,555

 

 

$

5,008

 

 

$

366

 

 

$

 

 

$

483,635

 

Non-residential real estate other

 

 

795,209

 

 

 

133,542

 

 

 

20,126

 

 

 

5,126

 

 

 

 

 

 

954,003

 

Residential real estate permanent mortgage

 

 

272,411

 

 

 

27,855

 

 

 

6,369

 

 

 

944

 

 

 

 

 

 

307,579

 

Residential real estate all other

 

 

529,555

 

 

 

99,214

 

 

 

6,146

 

 

 

2,173

 

 

 

 

 

 

637,088

 

Commercial and financial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-consumer non-real estate

 

 

821,094

 

 

 

117,457

 

 

 

26,550

 

 

 

1,606

 

 

 

 

 

 

966,707

 

Consumer non-real estate

 

 

233,424

 

 

 

12,229

 

 

 

1,548

 

 

 

564

 

 

 

 

 

 

247,765

 

Other loans

 

 

157,191

 

 

 

4,261

 

 

 

601

 

 

 

173

 

 

 

191

 

 

 

162,417

 

Acquired loans

 

 

46,465

 

 

 

36,951

 

 

 

12,651

 

 

 

5,206

 

 

 

364

 

 

 

101,637

 

Total

 

$

3,258,055

 

 

$

507,064

 

 

$

78,999

 

 

$

16,158

 

 

$

555

 

 

$

3,860,831

 

As of December 31, 2013

 

 

 

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-residential real estate owner occupied

 

$

382,798

 

 

$

66,139

 

 

$

5,446

 

 

$

649

 

 

$

 

 

$

455,032

 

Non-residential real estate other

 

 

711,081

 

 

 

125,617

 

 

 

20,309

 

 

 

6,375

 

 

 

 

 

 

863,382

 

Residential real estate permanent mortgage

 

 

233,924

 

 

 

24,882

 

 

 

6,081

 

 

 

1,093

 

 

 

 

 

 

265,980

 

Residential real estate all other

 

 

475,421

 

 

 

82,571

 

 

 

8,238

 

 

 

1,643

 

 

 

 

 

 

567,873

 

Commercial and financial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-consumer non-real estate

 

 

691,772

 

 

 

97,812

 

 

 

4,462

 

 

 

1,269

 

 

 

 

 

 

795,315

 

Consumer non-real estate

 

 

214,153

 

 

 

11,819

 

 

 

1,931

 

 

 

431

 

 

 

1

 

 

 

228,335

 

Other loans

 

 

141,787

 

 

 

2,558

 

 

 

772

 

 

 

239

 

 

 

 

 

 

145,356

 

Acquired loans

 

 

47,220

 

 

 

11,980

 

 

 

3,766

 

 

 

2,907

 

 

 

 

 

 

65,873

 

Total

 

$

2,898,156

 

 

$

423,378

 

 

$

51,005

 

 

$

14,606

 

 

$

1

 

 

$

3,387,146

 

 

Allowance for Loan Losses Methodology

The allowance for loan losses (“ALL”) is determined by a calculation based on segmenting the loans into the following categories: (1) adversely graded loans [Grades 3, 4 and 5] that have a specific reserve allocation; (2) loans without a specific reserve segmented by loans secured by real estate other than 1-4 family residential property, loans secured by 1-4 family residential property, commercial, industrial and agricultural loans not secured by real estate, consumer purpose loans not secured by real estate, and loans over 60 days past due that are not otherwise Grade 3, 4, or 5; (3) Grade 2 loans; (4) Grade 1 loans and (5) loans held for sale which are excluded.

The ALL is calculated as the sum of the following: (1) the total dollar amount of specific reserve allocations; (2) the dollar amount derived by multiplying each segment of adversely graded loans without a specific reserve allocation times its respective reserve factor; (3) the dollar amount derived by multiplying Grade 2 loans and Grade 1 loans (less certain exclusions) times the respective reserve factor; and (4) other adjustments as deemed appropriate and documented by the Senior Loan Committee or Board of Directors.

The amount of the ALL is an estimate based upon factors which are subject to rapid change due to changing economic conditions and the economic prospects of borrowers. It is reasonably possible that a material change could occur in the estimated ALL in the near term.

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

 

 

 

ALL

 

 

 

Balance at
beginning
of period

 

 

Charge-
offs

 

 

Recoveries

 

 

Net
charge-
offs

 

 

Provisions
charged to
operations

 

 

Balance
at end of
period

 

 

 

(Dollars in thousands)

 

As of December 31, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-residential real estate owner occupied

 

$

4,827

 

 

$

(42

)

 

$

102

 

 

$

60

 

 

$

(481

)

 

$

4,406

 

Non-residential real estate other

 

 

11,026

 

 

 

(29

)

 

 

49

 

 

 

20

 

 

 

(1,430

)

 

 

9,616

 

Residential real estate permanent mortgage

 

 

2,825

 

 

 

(207

)

 

 

78

 

 

 

(129

)

 

 

252

 

 

 

2,948

 

Residential real estate all other

 

 

6,708

 

 

 

(171

)

 

 

32

 

 

 

(139

)

 

 

(300

)

 

 

6,269

 

Commercial and financial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-consumer non-real estate

 

 

8,977

 

 

 

(564

)

 

 

70

 

 

 

(494

)

 

 

4,288

 

 

 

12,771

 

Consumer non-real estate

 

 

2,556

 

 

 

(687

)

 

 

203

 

 

 

(484

)

 

 

332

 

 

 

2,404

 

Other loans

 

 

1,991

 

 

 

(351

)

 

 

149

 

 

 

(202

)

 

 

570

 

 

 

2,359

 

Acquired loans

 

 

124

 

 

 

(568

)

 

 

719

 

 

 

151

 

 

 

(159

)

 

 

116

 

Total

 

$

39,034

 

 

$

(2,619

)

 

$

1,402

 

 

$

(1,217

)

 

$

3,072

 

 

$

40,889

 

As of December 31, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-residential real estate owner occupied

 

$

5,104

 

 

$

(3

)

 

$

20

 

 

$

17

 

 

$

(294

)

 

$

4,827

 

Non-residential real estate other

 

 

9,865

 

 

 

(19

)

 

 

12

 

 

 

(7

)

 

 

1,168

 

 

 

11,026

 

Residential real estate permanent mortgage

 

 

2,781

 

 

 

(162

)

 

 

32

 

 

 

(130

)

 

 

174

 

 

 

2,825

 

Residential real estate all other

 

 

7,034

 

 

 

(209

)

 

 

33

 

 

 

(176

)

 

 

(150

)

 

 

6,708

 

Commercial and financial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-consumer non-real estate

 

 

9,385

 

 

 

(217

)

 

 

175

 

 

 

(42

)

 

 

(366

)

 

 

8,977

 

Consumer non-real estate

 

 

2,451

 

 

 

(597

)

 

 

225

 

 

 

(372

)

 

 

477

 

 

 

2,556

 

Other loans

 

 

1,885

 

 

 

(300

)

 

 

75

 

 

 

(225

)

 

 

331

 

 

 

1,991

 

Acquired loans

 

 

220

 

 

 

(53

)

 

 

39

 

 

 

(14

)

 

 

(82

)

 

 

124

 

Total

 

$

38,725

 

 

$

(1,560

)

 

$

611

 

 

$

(949

)

 

$

1,258

 

 

$

39,034

 

 

The following table details the amount of ALL by class of loans for the period presented, on the basis of the impairment methodology used by the Company.

 

 

 

December 31, 2014

 

 

December 31, 2013

 

 

 

(Dollars in thousands)

 

 

 

Individually
evaluated for
impairment

 

 

Collectively
evaluated for
impairment

 

 

Individually
evaluated for
impairment

 

 

Collectively
evaluated for
impairment

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-residential real estate owner occupied

 

$

202

 

 

$

4,204

 

 

$

231

 

 

$

4,596

 

Non-residential real estate other

 

 

1,518

 

 

 

8,098

 

 

 

2,449

 

 

 

8,577

 

Residential real estate permanent mortgage

 

 

407

 

 

 

2,541

 

 

 

243

 

 

 

2,582

 

Residential real estate all other

 

 

743

 

 

 

5,526

 

 

 

994

 

 

 

5,714

 

Commercial and financial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-consumer non-real estate

 

 

4,671

 

 

 

8,100

 

 

 

966

 

 

 

8,011

 

Consumer non-real estate

 

 

372

 

 

 

2,032

 

 

 

334

 

 

 

2,222

 

Other loans

 

 

214

 

 

 

2,145

 

 

 

252

 

 

 

1,739

 

Acquired loans

 

 

 

 

 

116

 

 

 

 

 

 

124

 

Total

 

$

8,127

 

 

$

32,762

 

 

$

5,469

 

 

$

33,565

 

 

The following table details the loans outstanding by class of loans for the period presented, on the basis of the impairment methodology used by the Company.

 

 

 

Loans

 

 

 

December 31, 2014

 

 

December 31, 2013

 

 

 

(Dollars in thousands)

 

 

 

Individually
evaluated
for
impairment

 

 

Collectively
evaluated
for
impairment

 

 

Loans
acquired
with
deteriorated
credit
quality

 

 

Individually
evaluated
for
impairment

 

 

Collectively
evaluated
for
impairment

 

 

Loans
acquired
with
deteriorated
credit
quality

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-residential real estate owner occupied

 

$

5,374

 

 

$

478,261

 

 

$

 

 

$

6,095

 

 

$

448,937

 

 

$

 

Non-residential real estate other

 

 

25,251

 

 

 

928,752

 

 

 

 

 

 

26,684

 

 

 

836,698

 

 

 

 

Residential real estate permanent mortgage

 

 

7,313

 

 

 

300,266

 

 

 

 

 

 

7,174

 

 

 

258,806

 

 

 

 

Residential real estate all other

 

 

8,319

 

 

 

628,769

 

 

 

 

 

 

9,881

 

 

 

557,992

 

 

 

 

Commercial and financial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-consumer non-real estate

 

 

28,156

 

 

 

938,551

 

 

 

 

 

 

5,731

 

 

 

789,584

 

 

 

 

Consumer non-real estate

 

 

2,112

 

 

 

245,653

 

 

 

 

 

 

2,362

 

 

 

225,972

 

 

 

 

Other loans

 

 

233

 

 

 

162,184

 

 

 

 

 

 

317

 

 

 

145,039

 

 

 

 

Acquired loans

 

 

 

 

 

83,416

 

 

 

18,221

 

 

 

 

 

 

59,200

 

 

 

6,674

 

Total

 

$

76,758

 

 

$

3,765,852

 

 

$

18,221

 

 

$

58,244

 

 

$

3,322,228

 

 

$

6,674

 

 

The following table is a summary of amounts included in the ALL for impaired loans with specific reserves and the recorded balance of the related loans. No material amounts of interest income were collected on impaired loans with specific reserves for 2014, 2013 or 2012.

 

 

 

Year Ended December 31,

 

 

 

2014

 

 

2013

 

 

2012

 

 

 

(Dollars in thousands)

 

Allowance for loss on impaired loans

 

$

1,559

 

 

$

1,578

 

 

$

2,170

 

Recorded balance of impaired loans

 

 

3,673

 

 

 

5,283

 

 

 

6,185

 

Average recorded investment

 

 

4,478

 

 

 

5,734

 

 

 

8,416

 

 

Transfers from Loans

Transfers from loans to other real estate owned and repossessed assets are non-cash transactions, and are not included in the statements of cash flow.

Transfers from loans to other real estate owned and repossessed assets during the periods presented are summarized as follows:

 

 

 

Year Ended December 31,

 

 

 

2014

 

 

2013

 

 

2012

 

 

 

(Dollars in thousands)

 

Other real estate owned

 

$

3,573

 

 

$

1,710

 

 

$

2,543

 

Repossessed assets

 

 

1,209

 

 

 

1,171

 

 

 

1,034

 

Total

 

$

4,782

 

 

$

2,881

 

 

$

3,577

 

 

Related Party Loans

The Company has made loans in the ordinary course of business to the executive officers and directors of the Company and to certain affiliates of these executive officers and directors. Management believes that all such loans were made on substantially the same terms as those prevailing at the time for comparable transactions with other persons and do not represent more than a normal risk of collectability or present other unfavorable features. A summary of these loans is as follows:

 

Year Ended December 31,

 

Balance
Beginning
of the Period

 

 

Additions

 

 

Collections/
Terminations

 

 

Balance
End of the
Period

 

 

(Dollars in thousands)

 

2014

 

$

27,134

 

 

$

22,521

 

 

$

(24,636

)

 

$

25,019

 

2013

 

 

29,030

 

 

 

11,979

 

 

 

(13,875

)

 

 

27,134

 

2012

 

 

25,264

 

 

 

24,706

 

 

 

(20,940

)

 

 

29,030