XML 23 R12.htm IDEA: XBRL DOCUMENT v3.5.0.2
Loans and Allowance for Loan Losses
9 Months Ended
Sep. 30, 2016
Receivables [Abstract]  
Loans and Allowance for Loan Losses

(4)

LOANS AND ALLOWANCE FOR LOAN LOSSES

The following is a schedule of loans outstanding by category:

 

 

 

September 30, 2016

 

 

December 31, 2015

 

 

 

Amount

 

 

Percent

 

 

Amount

 

 

Percent

 

 

 

(Dollars in thousands)

 

Commercial and financial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

792,335

 

 

 

18.39

%

 

$

795,803

 

 

 

18.80

%

Oil & gas production and equipment

 

 

75,627

 

 

 

1.76

 

 

 

87,304

 

 

 

2.06

 

Agriculture

 

 

136,150

 

 

 

3.16

 

 

 

150,620

 

 

 

3.56

 

State and political subdivisions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

39,160

 

 

 

0.91

 

 

 

17,605

 

 

 

0.42

 

Tax-exempt

 

 

39,930

 

 

 

0.93

 

 

 

33,575

 

 

 

0.79

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

 

402,901

 

 

 

9.35

 

 

 

403,664

 

 

 

9.54

 

Farmland

 

 

191,218

 

 

 

4.44

 

 

 

184,707

 

 

 

4.36

 

One to four family residences

 

 

845,360

 

 

 

19.62

 

 

 

821,251

 

 

 

19.41

 

Multifamily residential properties

 

 

59,967

 

 

 

1.39

 

 

 

65,477

 

 

 

1.55

 

Commercial

 

 

1,410,730

 

 

 

32.75

 

 

 

1,356,430

 

 

 

32.05

 

Consumer

 

 

277,671

 

 

 

6.45

 

 

 

283,636

 

 

 

6.70

 

Other (not classified above)

 

 

36,778

 

 

 

0.85

 

 

 

31,976

 

 

 

0.76

 

Total loans

 

$

4,307,827

 

 

 

100.00

%

 

$

4,232,048

 

 

 

100.00

%

The Company’s commercial and industrial loan category includes a small percentage of loans to companies that provide ancillary services to the oil and gas industry, such as transportation, preparation contractors and equipment manufacturers. The balance of these loans at September 30, 2016 was approximately $54 million.

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.

Accounting policies related to appraisals, nonaccruals and charge-offs are disclosed in Note (1) to the Company’s Annual Report on Form 10-K for the year ended December 31, 2015.

Nonperforming and Restructured Assets

The following is a summary of nonperforming and restructured assets:

 

 

 

September 30,

 

 

December 31,

 

 

 

2016

 

 

2015

 

 

 

(Dollars in thousands)

 

Past due 90 days or more and still accruing

 

$

1,906

 

 

$

1,841

 

Nonaccrual

 

 

31,014

 

 

 

30,096

 

Restructured

 

 

1,842

 

 

 

15,143

 

Total nonperforming and restructured loans

 

 

34,762

 

 

 

47,080

 

Other real estate owned and repossessed assets

 

 

4,339

 

 

 

8,214

 

Total nonperforming and restructured assets

 

$

39,101

 

 

$

55,294

 

Had nonaccrual loans performed in accordance with their original contractual terms, the Company would have recognized additional interest income of approximately $1.5 million for the nine months ended September 30, 2016 and approximately $1.5 million for the nine months ended September 30, 2015.

Restructured loans at December 31, 2015 consisted primarily of one relationship restructured in prior periods to defer certain principal payments. This relationship was re-evaluated and removed from restructured loans in 2016 due to sustained improvement in financial condition, performance and the commercially reasonable nature of its structure. 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 credit risk component in 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.

 

 

 

September 30,

 

 

December 31,

 

 

 

2016

 

 

2015

 

 

 

(Dollars in thousands)

 

Real estate:

 

 

 

 

 

 

 

 

Non-residential real estate owner occupied

 

$

274

 

 

$

261

 

Non-residential real estate other

 

 

5,910

 

 

 

3,957

 

Residential real estate permanent mortgage

 

 

829

 

 

 

656

 

Residential real estate all other

 

 

4,694

 

 

 

1,833

 

Commercial and financial:

 

 

 

 

 

 

 

 

Non-consumer non-real estate

 

 

4,849

 

 

 

10,159

 

Consumer non-real estate

 

 

472

 

 

 

312

 

Other loans

 

 

9,008

 

 

 

9,381

 

Acquired loans

 

 

4,978

 

 

 

3,537

 

Total

 

$

31,014

 

 

$

30,096

 

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 September 30, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-residential real estate owner occupied

 

$

3,899

 

 

$

704

 

 

$

506

 

 

$

5,109

 

 

$

521,548

 

 

$

526,657

 

 

$

269

 

Non-residential real estate other

 

 

504

 

 

 

86

 

 

 

1,995

 

 

 

2,585

 

 

 

1,126,466

 

 

 

1,129,051

 

 

 

91

 

Residential real estate permanent mortgage

 

 

2,278

 

 

 

895

 

 

 

1,029

 

 

 

4,202

 

 

 

327,619

 

 

 

331,821

 

 

 

468

 

Residential real estate all other

 

 

1,952

 

 

 

526

 

 

 

1,459

 

 

 

3,937

 

 

 

730,581

 

 

 

734,518

 

 

 

469

 

Commercial and financial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-consumer non-real estate

 

 

5,203

 

 

 

1,522

 

 

 

465

 

 

 

7,190

 

 

 

989,351

 

 

 

996,541

 

 

 

196

 

Consumer non-real estate

 

 

2,020

 

 

 

758

 

 

 

456

 

 

 

3,234

 

 

 

278,381

 

 

 

281,615

 

 

 

270

 

Other loans

 

 

1,208

 

 

 

235

 

 

 

8,199

 

 

 

9,642

 

 

 

138,276

 

 

 

147,918

 

 

 

 

Acquired loans

 

 

473

 

 

 

1,023

 

 

 

460

 

 

 

1,956

 

 

 

157,750

 

 

 

159,706

 

 

 

143

 

Total

 

$

17,537

 

 

$

5,749

 

 

$

14,569

 

 

$

37,855

 

 

$

4,269,972

 

 

$

4,307,827

 

 

$

1,906

 

As of December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-residential real estate owner occupied

 

$

441

 

 

$

179

 

 

$

183

 

 

$

803

 

 

$

502,094

 

 

$

502,897

 

 

$

 

Non-residential real estate other

 

 

1,149

 

 

 

108

 

 

 

568

 

 

 

1,825

 

 

 

1,108,935

 

 

 

1,110,760

 

 

 

521

 

Residential real estate permanent mortgage

 

 

2,840

 

 

 

636

 

 

 

648

 

 

 

4,124

 

 

 

328,477

 

 

 

332,601

 

 

 

493

 

Residential real estate all other

 

 

2,842

 

 

 

609

 

 

 

824

 

 

 

4,275

 

 

 

672,414

 

 

 

676,689

 

 

 

193

 

Commercial and financial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-consumer non-real estate

 

 

2,278

 

 

 

161

 

 

 

187

 

 

 

2,626

 

 

 

982,136

 

 

 

984,762

 

 

 

152

 

Consumer non-real estate

 

 

2,237

 

 

 

772

 

 

 

349

 

 

 

3,358

 

 

 

265,511

 

 

 

268,869

 

 

 

278

 

Other loans

 

 

3,565

 

 

 

295

 

 

 

1,761

 

 

 

5,621

 

 

 

156,995

 

 

 

162,616

 

 

 

132

 

Acquired loans

 

 

1,052

 

 

 

71

 

 

 

918

 

 

 

2,041

 

 

 

190,813

 

 

 

192,854

 

 

 

72

 

Total

 

$

16,404

 

 

$

2,831

 

 

$

5,438

 

 

$

24,673

 

 

$

4,207,375

 

 

$

4,232,048

 

 

$

1,841

 

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 September 30, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-residential real estate owner occupied

 

$

728

 

 

$

645

 

 

$

48

 

 

$

531

 

Non-residential real estate other

 

 

8,049

 

 

 

6,001

 

 

 

335

 

 

 

5,653

 

Residential real estate permanent mortgage

 

 

1,545

 

 

 

1,353

 

 

 

108

 

 

 

1,019

 

Residential real estate all other

 

 

5,704

 

 

 

5,465

 

 

 

1,428

 

 

 

6,007

 

Commercial and financial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-consumer non-real estate

 

 

11,644

 

 

 

6,255

 

 

 

1,470

 

 

 

7,347

 

Consumer non-real estate

 

 

898

 

 

 

863

 

 

 

235

 

 

 

909

 

Other loans

 

 

10,440

 

 

 

9,008

 

 

 

1,851

 

 

 

9,191

 

Acquired loans

 

 

7,265

 

 

 

5,344

 

 

 

 

 

 

4,015

 

Total

 

$

46,273

 

 

$

34,934

 

 

$

5,475

 

 

$

34,672

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-residential real estate owner occupied

 

$

507

 

 

$

383

 

 

$

14

 

 

$

446

 

Non-residential real estate other

 

 

21,068

 

 

 

19,052

 

 

 

357

 

 

 

19,655

 

Residential real estate permanent mortgage

 

 

1,401

 

 

 

1,209

 

 

 

81

 

 

 

1,125

 

Residential real estate all other

 

 

2,498

 

 

 

2,235

 

 

 

242

 

 

 

1,958

 

Commercial and financial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-consumer non-real estate

 

 

13,897

 

 

 

10,312

 

 

 

2,062

 

 

 

11,786

 

Consumer non-real estate

 

 

738

 

 

 

715

 

 

 

181

 

 

 

652

 

Other loans

 

 

10,722

 

 

 

9,513

 

 

 

331

 

 

 

10,335

 

Acquired loans

 

 

6,295

 

 

 

4,248

 

 

 

 

 

 

4,564

 

Total

 

$

57,126

 

 

$

47,667

 

 

$

3,268

 

 

$

50,521

 

 

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 disclosed in Note (5) to the Company’s Annual Report on Form 10-K for the year ended December 31, 2015.

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 September 30, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-residential real estate owner occupied

 

$

432,000

 

 

$

78,484

 

 

$

15,602

 

 

$

571

 

 

$

 

 

$

526,657

 

Non-residential real estate other

 

 

941,523

 

 

 

166,984

 

 

 

14,607

 

 

 

5,937

 

 

 

 

 

 

1,129,051

 

Residential real estate permanent mortgage

 

 

291,611

 

 

 

31,830

 

 

 

6,918

 

 

 

1,462

 

 

 

 

 

 

331,821

 

Residential real estate all other

 

 

604,144

 

 

 

113,822

 

 

 

11,347

 

 

 

5,205

 

 

 

 

 

 

734,518

 

Commercial and financial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-consumer non-real estate

 

 

807,385

 

 

 

162,879

 

 

 

21,309

 

 

 

4,968

 

 

 

 

 

 

996,541

 

Consumer non-real estate

 

 

261,859

 

 

 

16,461

 

 

 

2,499

 

 

 

796

 

 

 

 

 

 

281,615

 

Other loans

 

 

138,497

 

 

 

5,464

 

 

 

1,505

 

 

 

2,452

 

 

 

 

 

 

147,918

 

Acquired loans

 

 

102,002

 

 

 

32,236

 

 

 

20,145

 

 

 

5,323

 

 

 

 

 

 

159,706

 

Total

 

$

3,579,021

 

 

$

608,160

 

 

$

93,932

 

 

$

26,714

 

 

 

 

 

$

4,307,827

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-residential real estate owner occupied

 

$

417,529

 

 

$

76,749

 

 

$

8,304

 

 

$

315

 

 

$

 

 

$

502,897

 

Non-residential real estate other

 

 

945,993

 

 

 

156,159

 

 

 

4,580

 

 

 

4,028

 

 

 

 

 

 

1,110,760

 

Residential real estate permanent mortgage

 

 

295,265

 

 

 

29,793

 

 

 

6,315

 

 

 

1,228

 

 

 

 

 

 

332,601

 

Residential real estate all other

 

 

554,007

 

 

 

111,879

 

 

 

9,109

 

 

 

1,694

 

 

 

 

 

 

676,689

 

Commercial and financial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-consumer non-real estate

 

 

821,394

 

 

 

140,384

 

 

 

12,687

 

 

 

10,297

 

 

 

 

 

 

984,762

 

Consumer non-real estate

 

 

251,994

 

 

 

14,433

 

 

 

1,779

 

 

 

662

 

 

 

1

 

 

 

268,869

 

Other loans

 

 

153,416

 

 

 

5,851

 

 

 

872

 

 

 

2,477

 

 

 

 

 

 

162,616

 

Acquired loans

 

 

165,305

 

 

 

12,566

 

 

 

11,049

 

 

 

3,858

 

 

 

76

 

 

 

192,854

 

Total

 

$

3,604,903

 

 

$

547,814

 

 

$

54,695

 

 

$

24,559

 

 

$

77

 

 

$

4,232,048

 

Allowance for Loan Losses Methodology

The allowance for loan losses (“ALL”) methodology is disclosed in Note (5) to the Company’s Annual Report on Form 10-K for the year ended December 31, 2015.

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)

 

Three Months Ended September 30, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-residential real estate owner occupied

 

$

4,896

 

 

$

(1

)

 

$

 

 

$

(1

)

 

$

214

 

 

$

5,109

 

Non-residential real estate other

 

 

10,302

 

 

 

(5

)

 

 

1

 

 

 

(4

)

 

 

285

 

 

 

10,583

 

Residential real estate permanent mortgage

 

 

3,203

 

 

 

(58

)

 

 

10

 

 

 

(48

)

 

 

52

 

 

 

3,207

 

Residential real estate all other

 

 

8,293

 

 

 

(10

)

 

 

8

 

 

 

(2

)

 

 

212

 

 

 

8,503

 

Commercial and financial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-consumer non-real estate

 

 

13,441

 

 

 

(1,053

)

 

 

31

 

 

 

(1,022

)

 

 

(385

)

 

 

12,034

 

Consumer non-real estate

 

 

2,749

 

 

 

(374

)

 

 

61

 

 

 

(313

)

 

 

443

 

 

 

2,879

 

Other loans

 

 

3,377

 

 

 

(18

)

 

 

2

 

 

 

(16

)

 

 

812

 

 

 

4,173

 

Acquired loans

 

 

305

 

 

 

(41

)

 

 

2

 

 

 

(39

)

 

 

1,307

 

 

 

1,573

 

Total

 

$

46,566

 

 

$

(1,560

)

 

$

115

 

 

$

(1,445

)

 

$

2,940

 

 

$

48,061

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-residential real estate owner occupied

 

$

4,661

 

 

$

(11

)

 

$

 

 

$

(11

)

 

$

459

 

 

$

5,109

 

Non-residential real estate other

 

 

9,921

 

 

 

(9

)

 

 

3

 

 

 

(6

)

 

 

668

 

 

 

10,583

 

Residential real estate permanent mortgage

 

 

3,148

 

 

 

(157

)

 

 

48

 

 

 

(109

)

 

 

168

 

 

 

3,207

 

Residential real estate all other

 

 

6,725

 

 

 

(147

)

 

 

19

 

 

 

(128

)

 

 

1,906

 

 

 

8,503

 

Commercial and financial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-consumer non-real estate

 

 

11,754

 

 

 

(2,358

)

 

 

77

 

 

 

(2,281

)

 

 

2,561

 

 

 

12,034

 

Consumer non-real estate

 

 

2,642

 

 

 

(729

)

 

 

137

 

 

 

(592

)

 

 

829

 

 

 

2,879

 

Other loans

 

 

2,648

 

 

 

(300

)

 

 

15

 

 

 

(285

)

 

 

1,810

 

 

 

4,173

 

Acquired loans

 

 

167

 

 

 

(58

)

 

 

18

 

 

 

(40

)

 

 

1,446

 

 

 

1,573

 

Total

 

$

41,666

 

 

$

(3,769

)

 

$

317

 

 

$

(3,452

)

 

$

9,847

 

 

$

48,061

 

 

 

 

ALL

 

 

 

Balance at

beginning of

period

 

 

Charge-

offs

 

 

Recoveries

 

 

Net

charge-offs

 

 

Provisions

charged to

operations

 

 

Balance at

end of

period

 

 

 

(Dollars in thousands)

 

Three Months Ended September 30, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-residential real estate owner occupied

 

$

4,503

 

 

$

 

 

$

 

 

$

 

 

$

36

 

 

$

4,539

 

Non-residential real estate other

 

 

9,880

 

 

 

(708

)

 

 

1

 

 

 

(707

)

 

 

814

 

 

 

9,987

 

Residential real estate permanent mortgage

 

 

3,110

 

 

 

(28

)

 

 

15

 

 

 

(13

)

 

 

(26

)

 

 

3,071

 

Residential real estate all other

 

 

6,485

 

 

 

(48

)

 

 

4

 

 

 

(44

)

 

 

168

 

 

 

6,609

 

Commercial and financial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-consumer non-real estate

 

 

13,713

 

 

 

(2,180

)

 

 

38

 

 

 

(2,142

)

 

 

86

 

 

 

11,657

 

Consumer non-real estate

 

 

2,499

 

 

 

(152

)

 

 

35

 

 

 

(117

)

 

 

160

 

 

 

2,542

 

Other loans

 

 

2,431

 

 

 

(20

)

 

 

6

 

 

 

(14

)

 

 

134

 

 

 

2,551

 

Acquired loans

 

 

 

 

 

(38

)

 

 

 

 

 

(38

)

 

 

52

 

 

 

14

 

Total

 

$

42,621

 

 

$

(3,174

)

 

$

99

 

 

$

(3,075

)

 

$

1,424

 

 

$

40,970

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-residential real estate owner occupied

 

$

4,406

 

 

$

(1

)

 

$

1

 

 

$

 

 

$

133

 

 

$

4,539

 

Non-residential real estate other

 

 

9,616

 

 

 

(708

)

 

 

2

 

 

 

(706

)

 

 

1,077

 

 

 

9,987

 

Residential real estate permanent mortgage

 

 

2,948

 

 

 

(124

)

 

 

29

 

 

 

(95

)

 

 

218

 

 

 

3,071

 

Residential real estate all other

 

 

6,269

 

 

 

(123

)

 

 

13

 

 

 

(110

)

 

 

450

 

 

 

6,609

 

Commercial and financial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-consumer non-real estate

 

 

12,771

 

 

 

(2,349

)

 

 

76

 

 

 

(2,273

)

 

 

1,159

 

 

 

11,657

 

Consumer non-real estate

 

 

2,404

 

 

 

(382

)

 

 

90

 

 

 

(292

)

 

 

430

 

 

 

2,542

 

Other loans

 

 

2,359

 

 

 

(283

)

 

 

15

 

 

 

(268

)

 

 

460

 

 

 

2,551

 

Acquired loans

 

 

116

 

 

 

(232

)

 

 

28

 

 

 

(204

)

 

 

102

 

 

 

14

 

Total

 

$

40,889

 

 

$

(4,202

)

 

$

254

 

 

$

(3,948

)

 

$

4,029

 

 

$

40,970

 

 

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

 

 

 

ALL

 

 

 

September 30, 2016

 

 

December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually

evaluated for

impairment

 

 

Collectively

evaluated for

impairment

 

 

Individually

evaluated for

impairment

 

 

Collectively

evaluated for

impairment

 

 

 

(Dollars in thousands)

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-residential real estate owner occupied.

 

$

633

 

 

$

4,476

 

 

$

323

 

 

$

4,338

 

Non-residential real estate other

 

 

880

 

 

 

9,703

 

 

 

323

 

 

 

9,598

 

Residential real estate permanent mortgage

 

 

460

 

 

 

2,747

 

 

 

399

 

 

 

2,749

 

Residential real estate all other

 

 

2,190

 

 

 

6,313

 

 

 

839

 

 

 

5,886

 

Commercial and financial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-consumer non-real estate

 

 

3,445

 

 

 

8,589

 

 

 

3,365

 

 

 

8,389

 

Consumer non-real estate

 

 

580

 

 

 

2,299

 

 

 

445

 

 

 

2,197

 

Other loans

 

 

1,812

 

 

 

2,361

 

 

 

291

 

 

 

2,357

 

Acquired loans

 

 

 

 

 

1,573

 

 

 

 

 

 

167

 

Total

 

$

10,000

 

 

$

38,061

 

 

$

5,985

 

 

$

35,681

 

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

 

 

 

September 30, 2016

 

 

December 31, 2015

 

 

 

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

 

 

 

(Dollars in thousands)

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-residential real estate owner occupied

 

$

16,173

 

 

$

510,484

 

 

$

 

 

$

8,619

 

 

$

494,278

 

 

$

 

Non-residential real estate other

 

 

20,544

 

 

 

1,108,507

 

 

 

 

 

 

8,608

 

 

 

1,102,152

 

 

 

 

Residential real estate permanent mortgage

 

 

8,380

 

 

 

323,441

 

 

 

 

 

 

7,543

 

 

 

325,058

 

 

 

 

Residential real estate all other

 

 

16,552

 

 

 

717,966

 

 

 

 

 

 

10,803

 

 

 

665,886

 

 

 

 

Commercial and financial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-consumer non-real estate

 

 

26,278

 

 

 

970,263

 

 

 

 

 

 

22,983

 

 

 

961,779

 

 

 

 

Consumer non-real estate

 

 

3,212

 

 

 

278,403

 

 

 

 

 

 

2,416

 

 

 

266,453

 

 

 

 

Other loans

 

 

2,219

 

 

 

145,699

 

 

 

 

 

 

2,323

 

 

 

160,293

 

 

 

 

Acquired loans

 

 

 

 

 

134,238

 

 

 

25,468

 

 

 

 

 

 

177,871

 

 

 

14,983

 

Total

 

$

93,358

 

 

$

4,189,001

 

 

$

25,468

 

 

$

63,295

 

 

$

4,153,770

 

 

$

14,983

 

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:

 

 

 

Nine Months Ended

September 30,

 

 

 

2016

 

 

2015

 

 

 

(Dollars in thousands)

 

Other real estate owned

 

$

2,453

 

 

$

3,155

 

Repossessed assets

 

 

1,117

 

 

 

794

 

Total

 

$

3,570

 

 

$

3,949