10-Q 1 a12-7824_110q.htm 10-Q

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10-Q

 

x

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the quarterly period ended March 31, 2012

 

OR

 

o

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the transition period from            to            

 

Commission file number  000-09439

 

INTERNATIONAL BANCSHARES CORPORATION

(Exact name of registrant as specified in its charter)

 

Texas

 

74-2157138

(State or other jurisdiction of

 

(I.R.S. Employer Identification No.)

incorporation or organization)

 

 

 

1200 San Bernardo Avenue, Laredo, Texas 78042-1359

(Address of principal executive offices)

(Zip Code)

 

(956) 722-7611

(Registrant’s telephone number, including area code)

 

None

(Former name, former address and former fiscal year, if changed since last report)

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.  Yes x No o

 

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Website, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).  Yes x No o

 

Indicate by check mark if the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company.  See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer x

 

Accelerated filer o

 

 

 

Non-accelerated filer o
(Do not check if a smaller reporting company)

 

Smaller reporting company o

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).  Yes o No x

 

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date

 

Class

 

Shares Issued and Outstanding

Common Stock, $1.00 par value

 

67,249,800 shares outstanding at May 2, 2012

 

 

 



 

PART I - FINANCIAL INFORMATION

 

Item 1. Financial Statements

 

INTERNATIONAL BANCSHARES CORPORATION AND SUBSIDIARIES

 

Consolidated Statements of Condition (Unaudited)

 

(Dollars in Thousands)

 

 

 

March 31,

 

December 31,

 

 

 

2012

 

2011

 

Assets

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

551,044

 

$

261,885

 

 

 

 

 

 

 

Investment securities:

 

 

 

 

 

Held-to-maturity (Market value of $3,325 on March 31, 2012 and $2,450 on December 31, 2011)

 

3,325

 

2,450

 

Available-for-sale (Amortized cost of $4,978,091 on March 31, 2012 and $5,082,095 on December 31, 2011)

 

5,097,484

 

5,213,915

 

 

 

 

 

 

 

Total investment securities

 

5,100,809

 

5,216,365

 

 

 

 

 

 

 

Loans

 

4,935,482

 

5,053,475

 

Less allowance for probable loan losses

 

(78,781

)

(84,192

)

 

 

 

 

 

 

Net loans

 

4,856,701

 

4,969,283

 

 

 

 

 

 

 

Bank premises and equipment, net

 

455,145

 

453,050

 

Accrued interest receivable

 

29,650

 

32,002

 

Other investments

 

346,013

 

351,209

 

Identified intangible assets, net

 

11,087

 

12,190

 

Goodwill

 

282,532

 

282,532

 

Other assets

 

178,680

 

161,133

 

 

 

 

 

 

 

Total assets

 

$

11,811,661

 

$

11,739,649

 

 

1



 

INTERNATIONAL BANCSHARES CORPORATION AND SUBSIDIARIES

 

Consolidated Statements of Condition, continued (Unaudited)

 

(Dollars in Thousands)

 

 

 

March 31,

 

December 31,

 

 

 

2012

 

2011

 

Liabilities and Shareholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

Demand — non-interest bearing

 

$

2,063,600

 

$

1,927,018

 

Savings and interest bearing demand

 

2,923,207

 

2,707,693

 

Time

 

3,331,008

 

3,311,381

 

 

 

 

 

 

 

Total deposits

 

8,317,815

 

7,946,092

 

 

 

 

 

 

 

Securities sold under repurchase agreements

 

1,362,434

 

1,348,629

 

Other borrowed funds

 

198,128

 

494,161

 

Junior subordinated deferrable interest debentures

 

190,726

 

190,726

 

Other liabilities

 

135,267

 

159,876

 

 

 

 

 

 

 

Total liabilities

 

10,204,370

 

10,139,484

 

 

 

 

 

 

 

Commitments, Contingent Liabilities and Other Tax Matters (Note 10)

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity:

 

 

 

 

 

 

 

 

 

 

 

Series A Cumulative perpetual preferred shares, $.01 par value, $1,000 per share liquidation value. Authorized 25,000,000 shares; issued 216,000 shares on March 31, 2012, net of discount of $4,809 and issued 216,000 shares on December 31, 2011, net of discount of $5,452

 

211,191

 

210,548

 

Common shares of $1.00 par value. Authorized 275,000,000 shares; issued 95,720,587 shares on March 31, 2012 and 95,719,652 shares on December 31, 2011

 

95,721

 

95,720

 

Surplus

 

162,907

 

162,767

 

Retained earnings

 

1,317,857

 

1,302,964

 

Accumulated other comprehensive income (including $(7,834) and $(6,889) of comprehensive loss related to other-than- temporary impairment for non-credit related issues)

 

76,966

 

84,959

 

 

 

1,864,642

 

1,856,958

 

 

 

 

 

 

 

Less cost of shares in treasury, 28,471,180 shares on March 31, 2012 and 28,441,714 December 31, 2011

 

(257,351

)

(256,793

)

 

 

 

 

 

 

Total shareholders’ equity

 

1,607,291

 

1,600,165

 

 

 

 

 

 

 

Total liabilities and shareholders’ equity

 

$

11,811,661

 

$

11,739,649

 

 

See accompanying notes to consolidated financial statements.

 

2



 

INTERNATIONAL BANCSHARES CORPORATION AND SUBSIDIARIES

 

Consolidated Statements of Income (Unaudited)

 

(Dollars in Thousands, except per share data)

 

 

 

Three Months Ended
March 31,

 

 

 

2012

 

2011

 

 

 

 

 

 

 

Interest income:

 

 

 

 

 

Loans, including fees

 

$

68,323

 

$

74,680

 

Investment securities:

 

 

 

 

 

Taxable

 

24,512

 

30,255

 

Tax-exempt

 

2,861

 

2,128

 

Other interest income

 

86

 

75

 

 

 

 

 

 

 

Total interest income

 

95,782

 

107,138

 

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

Savings deposits

 

1,623

 

2,262

 

Time deposits

 

6,485

 

8,770

 

Securities sold under repurchase agreements

 

10,302

 

10,586

 

Other borrowings

 

208

 

650

 

Junior subordinated interest deferrable debentures

 

2,047

 

3,037

 

 

 

 

 

 

 

Total interest expense

 

20,665

 

25,305

 

 

 

 

 

 

 

Net interest income

 

75,117

 

81,833

 

 

 

 

 

 

 

Provision for probable loan losses

 

5,285

 

4,080

 

 

 

 

 

 

 

Net interest income after provision for probable loan losses

 

69,832

 

77,753

 

 

 

 

 

 

 

Non-interest income:

 

 

 

 

 

Service charges on deposit accounts

 

22,753

 

24,782

 

Other service charges, commissions and fees

 

 

 

 

 

Banking

 

10,064

 

13,026

 

Non-banking

 

1,251

 

1,492

 

Investment securities transactions, net

 

1,172

 

1,416

 

Other investments, net

 

5,134

 

5,356

 

Other income

 

2,803

 

2,294

 

 

 

 

 

 

 

Total non-interest income

 

$

43,177

 

$

48,366

 

 

3



 

INTERNATIONAL BANCSHARES CORPORATION AND SUBSIDIARIES

 

Consolidated Statements of Income, continued (Unaudited)

 

(Dollars in Thousands, except per share data)

 

 

 

Three Months Ended
March 31,

 

 

 

2012

 

2011

 

 

 

 

 

 

 

Non-interest expense:

 

 

 

 

 

Employee compensation and benefits

 

$

29,401

 

$

32,035

 

Occupancy

 

8,734

 

8,601

 

Depreciation of bank premises and equipment

 

6,927

 

8,327

 

Professional fees

 

3,370

 

3,886

 

Deposit insurance assessments

 

1,567

 

2,457

 

Net expense, other real estate owned

 

1,181

 

1,114

 

Amortization of identified intangible assets

 

1,137

 

1,303

 

Advertising

 

1,827

 

1,787

 

Impairment charges (Total other-than-temporary impairment charges, $1,649 net of $1,464, and $1,309, net of $1,060, included in other comprehensive income)

 

186

 

249

 

Other

 

13,813

 

15,706

 

 

 

 

 

 

 

Total non-interest expense

 

68,143

 

75,465

 

 

 

 

 

 

 

Income before income taxes

 

44,866

 

50,654

 

 

 

 

 

 

 

Provision for income taxes

 

13,179

 

17,133

 

 

 

 

 

 

 

Net income

 

$

31,687

 

$

33,521

 

 

 

 

 

 

 

Preferred stock dividends

 

3,343

 

3,305

 

 

 

 

 

 

 

Net income available to common shareholders

 

$

28,344

 

$

30,216

 

 

 

 

 

 

 

Basic earnings per common share:

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of shares outstanding:

 

67,271,146

 

67,701,315

 

Net income

 

$

.42

 

$

.45

 

 

 

 

 

 

 

Fully diluted earnings per common share:

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of shares outstanding:

 

67,355,427

 

67,779,608

 

Net income

 

$

.42

 

$

.45

 

 

See accompanying notes to consolidated financial statements.

 

4



 

INTERNATIONAL BANCSHARES CORPORATION AND SUBSIDIARIES

 

Consolidated Statements of Comprehensive Income (Unaudited)

 

(Dollars in Thousands)

 

 

 

Three Months Ended
 March 31,

 

 

 

2012

 

2011

 

 

 

 

 

 

 

Net income

 

$

31,687

 

$

33,521

 

 

 

 

 

 

 

Other comprehensive income, net of tax:

 

 

 

 

 

 

 

 

 

 

 

Net unrealized holding (losses) gains on securities available for sale arising during period (tax effects of $(3,959) and $2,013)

 

(7,352

)

3,736

 

Reclassification adjustment for gains on securities available for sale included in net income (tax effects of $(410) and $(496))

 

(762

)

(920

)

Reclassification adjustment for impairment charges on available for sale securities included in net income (tax effects of $65 and $87)

 

121

 

162

 

 

 

(7,993

)

2,978

 

Comprehensive income

 

$

23,694

 

$

36,499

 

 

See accompanying notes to consolidated financial statements.

 

5



 

INTERNATIONAL BANCSHARES CORPORATION AND SUBSIDIARIES

 

Consolidated Statements of Cash Flows (Unaudited)

 

(Dollars in Thousands)

 

 

 

Three Months Ended
March 31,

 

 

 

2012

 

2011

 

Operating activities:

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

31,687

 

$

33,521

 

 

 

 

 

 

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

Provision for probable loan losses

 

5,285

 

4,080

 

Specific reserve, other real estate owned

 

427

 

294

 

Accretion of time deposit discounts

 

 

(4

)

Depreciation of bank premises and equipment

 

6,927

 

8,327

 

Loss (gain) on sale of bank premises and equipment

 

30

 

(305

)

Gain on sale of other real estate owned

 

(232

)

(182

)

Accretion of investment securities discounts

 

(755

)

(433

)

Amortization of investment securities premiums

 

6,435

 

6,140

 

Investment securities transactions, net

 

(1,172

)

(1,416

)

Impairment charges on available-for-sale investment securities

 

186

 

249

 

Amortization of junior subordinated debenture discounts

 

 

9

 

Amortization of identified intangible assets

 

1,137

 

1,303

 

Stock based compensation expense

 

131

 

102

 

Earnings from affiliates and other investments

 

(5,050

)

(4,951

)

Deferred tax expense (benefit)

 

1,091

 

(1,435

)

Decrease in accrued interest receivable

 

2,352

 

2,610

 

Net (increase) decrease in other assets

 

(113

)

5,544

 

Net increase in other liabilities

 

11,629

 

6,175

 

 

 

 

 

 

 

Net cash provided by operating activities

 

59,995

 

59,628

 

 

 

 

 

 

 

Investing activities:

 

 

 

 

 

 

 

 

 

 

 

Proceeds from maturities of securities

 

200

 

 

Proceeds from sales and calls of available for sale securities

 

17,331

 

352,679

 

Purchases of available for sale securities

 

(272,091

)

(601,849

)

Principal collected on mortgage-backed securities

 

306,652

 

302,045

 

Net decrease (increase) in loans

 

78,532

 

(6,089

)

Purchases of other investments

 

(150

)

(717

)

Distributions of other investments

 

10,396

 

14,944

 

Purchases of bank premises and equipment

 

(9,566

)

(4,226

)

Proceeds from sales of other real estate owned

 

11,099

 

3,423

 

Proceeds from sale of bank premises and equipment

 

514

 

1,050

 

 

 

 

 

 

 

Net cash provided by investing activities

 

142,917

 

61,260

 

 

6



 

INTERNATIONAL BANCSHARES CORPORATION AND SUBSIDIARIES

 

Consolidated Statements of Cash Flows, continued (Unaudited)

 

(Dollars in Thousands)

 

 

 

Three Months Ended
March 31,

 

 

 

2012

 

2011

 

 

 

 

 

 

 

Financing activities:

 

 

 

 

 

 

 

 

 

 

 

Net increase in non-interest bearing demand deposits

 

$

136,582

 

$

161,374

 

Net increase in savings and interest bearing demand deposits

 

215,514

 

92,987

 

Net increase in time deposits

 

19,627

 

1,349

 

Net increase (decrease) in securities sold under repurchase agreements

 

13,805

 

(14,129

)

Net decrease in other borrowed funds

 

(296,033

)

(254,821

)

Purchases of treasury stock

 

(558

)

 

Proceeds from stock transactions

 

10

 

108

 

Payments of dividends on preferred stock

 

(2,700

)

(2,700

)

 

 

 

 

 

 

Net cash provided by (used in) financing activities

 

86,247

 

(15,832

)

 

 

 

 

 

 

Increase in cash and cash equivalents

 

289,159

 

105,056

 

 

 

 

 

 

 

Cash and cash equivalents at beginning of period

 

261,885

 

197,814

 

 

 

 

 

 

 

Cash and cash equivalents at end of period

 

$

551,044

 

$

302,870

 

 

 

 

 

 

 

Supplemental cash flow information:

 

 

 

 

 

Interest paid

 

$

21,493

 

$

26,290

 

Income taxes paid

 

50

 

5,380

 

Non-cash investing and financing activities:

 

 

 

 

 

Accrued dividends, preferred shares

 

$

1,350

 

$

1,350

 

Dividends declared, not yet paid

 

13,450

 

12,863

 

Net transfer from loans to other real estate owned

 

28,765

 

2,921

 

Purchases of available-for-sale securities not yet settled

 

26,195

 

384,841

 

 

See accompanying notes to consolidated financial statements.

 

7



 

INTERNATIONAL BANCSHARES CORPORATION AND SUBSIDIARIES

 

Notes to Consolidated Financial Statements

 

(Unaudited)

 

Note 1 - Basis of Presentation

 

The accounting and reporting policies of International Bancshares Corporation (“Corporation”) and Subsidiaries (the Corporation and Subsidiaries collectively referred to herein as the “Company”) conform to accounting principles generally accepted in the United States of America and to general practices within the banking industry.  The consolidated financial statements include the accounts of the Corporation and its wholly-owned subsidiaries, International Bank of Commerce, Laredo (“IBC”), Commerce Bank, International Bank of Commerce, Zapata, International Bank of Commerce, Brownsville and the Corporation’s wholly-owned non-bank subsidiaries, IBC Subsidiary Corporation, IBC Life Insurance Company, IBC Trading Company, IBC Capital Corporation and Premier Tierra Holdings, Inc.  All significant inter-company balances and transactions have been eliminated in consolidation.  The consolidated financial statements are unaudited, but include all adjustments, which, in the opinion of management, are necessary for a fair presentation of the results of the periods presented.  All such adjustments were of a normal and recurring nature.  It is suggested that these financial statements be read in conjunction with the financial statements and the notes thereto in the Company’s latest Annual Report on Form 10-K.  The consolidated statement of condition at December 31, 2011 has been derived from the audited financial statements at that date but does not include all of the information and footnotes required by accounting principles generally accepted in the United States of America for complete financial statements.  Certain reclassifications have been made to make prior periods comparable.

 

The Company operates as one segment.  The operating information used by the Company’s chief executive officer for purposes of assessing performance and making operating decisions about the Company is the consolidated statements presented in this report.  The Company has four active operating subsidiaries, namely, the bank subsidiaries, otherwise known as International Bank of Commerce, Laredo, Commerce Bank, International Bank of Commerce, Zapata and International Bank of Commerce, Brownsville.  The Company applies the provisions of Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”), FASB ASC 280, “Segment Reporting”, in determining its reportable segments and related disclosures.

 

The Company has evaluated all events or transactions that occurred through the date the Company issued these financial statements. During this period, the Company did not have any material recognizable or non-recognizable subsequent events.

 

Note 2 — Fair Value Measurements

 

ASC Topic 820,”Fair Value Measurements and Disclosures” (“ASC 820”) defines fair value, establishes a framework for measuring fair value in generally accepted accounting principles, and expands disclosures about fair value measurements.  ASC 820 applies to all financial instruments that are being measured and reported on a fair value basis.  ASC 820 defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date; it also establishes a fair value hierarchy that prioritizes the inputs used in valuation methodologies into the following three levels:

 

·                  Level 1 Inputs — Unadjusted quoted prices in active markets for identical assets or liabilities.

·                  Level 2 Inputs — Observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.

·                  Level 3 Inputs — Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities.  Level 3 assets and liabilities include financial instruments whose value is determined using pricing models, discounted cash flow methodologies, or other valuation techniques, as well as instruments for which the determination of fair value requires significant management judgment or estimation.

 

A description of the valuation methodologies used for instruments measured at fair value, as well as the general classification of such instruments pursuant to the valuation hierarchy is set forth below.

 

8



 

The following table represents assets and liabilities reported on the consolidated balance sheets at their fair value as of March 31, 2012 by level within the fair value measurement hierarchy:

 

 

 

 

 

Fair Value Measurements at Reporting Date Using

 

 

 

 

 

(in thousands)

 

 

 

Assets/Liabilities
Measured at Fair
Value

 

Quoted Prices
in Active
Markets for
Identical
Assets

 

Significant Other
Observable
Inputs

 

Significant
Unobservable
Inputs

 

 

 

March 31, 2012

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

 

 

 

 

 

 

 

 

 

 

Measured on a recurring basis:

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government agency obligations

 

$

24,030

 

$

 

$

24,030

 

$

 

Residential mortgage-backed securities

 

4,838,008

 

 

4,800,987

 

37,021

 

States and political subdivisions

 

215,372

 

 

215,372

 

 

Other

 

20,074

 

20,074

 

 

 

 

The following table represents assets and liabilities reported on the consolidated balance sheets at their fair value as of December 31, 2011 by level within the fair value measurement hierarchy:

 

 

 

 

 

Fair Value Measurements at Reporting Date Using

 

 

 

 

 

(in thousands)

 

 

 

Assets/Liabilities
Measured at
Fair Value December 31,
2011

 

Quoted Prices
in Active
Markets for
Identical
Assets
(Level 1)

 

Significant Other
Observable
Inputs
(Level 2)

 

Significant
Unobservable
Inputs
(Level 3)

 

 

 

 

 

 

 

 

 

 

 

Measured on a recurring basis:

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage-backed securities

 

$

4,969,263

 

$

 

$

4,929,658

 

$

39,605

 

States and political subdivisions

 

224,761

 

 

224,761

 

 

Other

 

19,891

 

19,891

 

 

 

 

9



 

Investment securities available-for-sale are classified within level 2 and level 3 of the valuation hierarchy, with the exception of certain equity investments that are classified within level 1.  For investments classified as level 2 in the fair value hierarchy, the Company obtains fair value measurements for investment securities from an independent pricing service.  The fair value measurements consider observable data that may include dealer quotes, market spreads, cash flows, the U.S. Treasury yield curve, live trading levels, trade execution data, market consensus prepayment speeds, credit information and the bond’s terms and conditions, among other things.  Investment securities classified as level 3 are non-agency mortgage-backed securities.  The non-agency mortgage-backed securities held by the Company are traded in inactive markets and markets that have experienced significant decreases in volume and level of activity, as evidenced by few recent transactions, a significant decline or absence of new issuances, price quotations that are not based on comparable securities transactions and wide bid-ask spreads among other factors.  As a result of the inability to use quoted market prices to determine fair value for these securities, the Company determined that fair value, as determined by level 3 inputs in the fair value hierarchy, is more appropriate for financial reporting and more consistent with the expected performance of the investments.  For the investments classified within level 3 of the fair value hierarchy, the Company used a discounted cash flow model to determine fair value.  Inputs in the model included both historical performance and expected future performance based on information currently available.

 

Assumptions used in the discounted cash flow model for the quarter ended March 31, 2012, were applied separately to those portions of the bonds where the underlying residential mortgage loans had performed under original contract terms for at least the prior 24 months and those where the underlying residential mortgages had not met the original contractual obligation for the same period.  Unobservable inputs included in the model are estimates on future principal prepayment rates, and default and loss severity rates.  For the portion of the bonds where the underlying residential mortgage had met the original contract terms for at least 24 months, the Company used the following estimates in the model: (i) a voluntary prepayment rate of 7%, (ii) a 1% default rate, (iii) a loss severity rate of 25%, and (iv) a discount rate of 13%.  The assumptions used in the model for the rest of the bonds included the following estimates:  (i) a voluntary prepayment rate of 2%, (ii) a default rate of 9%, (iii) a loss severity rate that starts at 60% for the first year then declines by 5% for the following five years and remains at 25% thereafter, and (iv) a discount rate of 13%.  The estimates used in the model to determine fair value are based on observable historical data of the underlying collateral.  The model anticipates that the housing market will gradually improve and that the underlying collateral will eventually all perform in accordance with the original contract terms on the bonds.  Should the number of loans in the underlying collateral that default and go into foreclosure or the severity of the losses in the underlying collateral significantly change, the results of the model would be impacted.  The Company will continue to evaluate the actual historical performance of the underlying collateral and will modify the assumptions used in the model as necessary.  As actual historical information has become more widely available to investors, the Company determined that this approach to the model was appropriate and therefore, modified the model that had been used in prior periods.  The change did not significantly impact the results of the model.

 

Assumptions used in the model for the year ended December 31, 2011, included estimates on future principal prepayment rates, default and loss severity rates.  The Company estimates that future principal prepayment rates will range from 4 — 5% and used a 13% discount rate.  Default rates used in the model were 10 — 11% for the first year and 7% thereafter, and loss severity rates started at 60% for the first year and are decreased by 10% for the following three years, then remain at 20% thereafter.

 

The following table presents a reconciliation of activity for such mortgage-backed securities on a net basis (Dollars in thousands):

 

Balance at December 31, 2011

 

$

39,605

 

Principal paydowns

 

(934

)

Total unrealized gains (losses) included in:

 

 

 

Other comprehensive income

 

(1,464

)

Impairment realized

 

(186

)

 

 

 

 

Balance at March 31, 2012

 

$

37,021

 

 

Certain financial assets and financial liabilities are measured at fair value on a nonrecurring basis.  The instruments are not measured at fair value on an ongoing basis but are subject to fair value adjustments in certain circumstances (for example, when there is evidence of impairment).

 

10



 

The following table represents financial instruments measured at fair value on a non-recurring basis as of March 31, 2012 by level within the fair value measurement hierarchy:

 

 

 

 

 

Fair Value Measurements at Reporting Date
Using

 

 

 

 

 

 

 

(in thousands)

 

 

 

 

 

Assets/Liabilities
Measured at Fair
Value

 

Quoted
Prices in
Active
Markets for
Identical
Assets

 

Significant
Other
Observable
Inputs

 

Significant
Unobservable
Inputs

 

Provision
During

 

 

 

March 31, 2012

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

Period

 

 

 

 

 

 

 

 

 

 

 

 

 

Measured on a non-recurring basis:

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

Impaired loans

 

$

41,208

 

$

 

$

 

$

41,208

 

$

5,736

 

Other real estate owned

 

6,282

 

 

 

6,282

 

427

 

 

The following table represents financial instruments measured at fair value on a non-recurring basis as of December 31, 2011 by level within the fair value measurement hierarchy:

 

 

 

 

 

Fair Value Measurements at Reporting Date
Using

 

 

 

 

 

 

 

(in thousands)

 

 

 

 

 

Assets/Liabilities
Measured at Fair
Value
December 31,

 

Quoted
Prices in
Active
Markets for
Identical
Assets

 

Significant
Other
Observable
Inputs

 

Significant
Unobservable
Inputs

 

Provision
During the

 

 

 

2011

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

Period

 

 

 

 

 

 

 

 

 

 

 

 

 

Measured on a non-recurring basis:

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

Impaired loans

 

$

81,723

 

$

 

$

 

$

81,723

 

$

15,457

 

Other real estate owned

 

34,631

 

 

 

34,631

 

9,509

 

 

The Company’s assets measured at fair value on a non-recurring basis are limited to impaired loans and other real estate owned.  Impaired loans are classified within level 3 of the valuation hierarchy.  The fair value of impaired loans is derived in accordance with FASB ASC 310, “Receivables”.  The fair value of impaired loans is based on the fair value of the collateral, as determined through an external appraisal process, discounted based on internal criteria.  Impaired loans are primarily comprised of collateral-dependent commercial loans.   Impaired loans are remeasured and reported at fair value through a specific valuation allowance allocation of the allowance for probable loan losses based upon the fair value of the underlying collateral.

 

11



 

Other real estate owned is comprised of real estate acquired by foreclosure and deeds in lieu of foreclosure. Other real estate owned is carried at the lower of the recorded investment in the property or its fair value less estimated costs to sell such property (as determined by independent appraisal) within level 3 of the fair value hierarchy.  Prior to foreclosure, the value of the underlying loan is written down to the fair value of the real estate to be acquired by a charge to the allowance for probable loan losses, if necessary.  The fair value is reviewed periodically and subsequent write downs are made accordingly through a change to operations.  Other real estate owned is included in other assets on the consolidated financial statements.  For the three months ended March 31, 2012 and the twelve months ended December 31, 2011, the Company recorded $7,996,000 and $1,100,000 in charges to the allowance for probable loan losses in connection with loans transferred to other real estate owned.  For the three months ended March 31, 2012 and twelve months ended December 31, 2011, the Company recorded $427,000 and $9,509,000 in write downs in fair value in connection with other real estate owned.

 

The fair value estimates, methods, and assumptions for the Company’s financial instruments at March 31, 2012 and December 31, 2011 are outlined below.

 

Cash and Due From Banks

 

For these short-term instruments, the carrying amount is a reasonable estimate of fair value.

 

Investment Securities Held-to-Maturity

 

The carrying amounts of investments held-to-maturity approximate fair value.

 

Investment Securities

 

For investment securities, which include U.S. Treasury securities, obligations of other U.S. obtained government agencies, obligations of states and political subdivisions and mortgage pass through and related securities, fair values are obtained from an independent pricing service.  The fair value measurements consider observable data that may include dealer quotes, market spreads, cash flows, the U.S. Treasury yield curve, live trading levels, trade execution data, market consensus prepayment speeds, credit information and the bond’s terms and conditions, among other things.  See disclosures of fair value of investment securities in Note 6.

 

Loans

 

Fair values are estimated for portfolios of loans with similar financial characteristics.  Loans are segregated by type such as commercial, real estate and consumer loans as outlined by regulatory reporting guidelines.  Each category is segmented into fixed and variable interest rate terms and by performing and non-performing categories.

 

For variable rate performing loans, the carrying amount approximates the fair value.  For fixed rate performing loans, except residential mortgage loans, the fair value is calculated by discounting scheduled cash flows through the estimated maturity using estimated market discount rates that reflect the credit and interest rate risk inherent in the loan.  For performing residential mortgage loans, fair value is estimated by discounting contractual cash flows adjusted for prepayment estimates using discount rates based on secondary market sources or the primary origination market.  Fixed rate performing loans are within Level 3 of the fair value hierarchy.  At March 31, 2012, and December 31, 2011, the carrying amount of fixed rate performing loans was $1,237,058,000 and $1,173,548,000 respectively, and the estimated fair value was $1,194,431,000 and $1,200,837,000, respectively.

 

Accrued Interest

 

The carrying amounts of accrued interest approximate fair value.

 

Deposits

 

The fair value of deposits with no stated maturity, such as non-interest bearing demand deposit accounts, savings accounts and interest bearing demand deposit accounts, was equal to the amount payable on demand as of March 31, 2012 and December 31, 2011.  The fair value of time deposits is based on the discounted value of contractual cash flows.  The discount rate is based on currently offered rates.  Time deposits are within Level 3 of the fair value hierarchy.    At March 31, 2012 and December 31, 2011, the carrying amount of time deposits was $3,331,008,000 and $3,311,381,000, respectively, and the estimated fair value was $3,342,704,000 and $3,323,680,000, respectively.

 

12



 

Securities Sold Under Repurchase Agreements

 

Securities sold under repurchase agreements include both short and long-term maturities.  Due to the contractual terms of the short-term instruments, the carrying amounts approximated fair value at March 31, 2012 and December 31, 2011.  The fair value of the long-term instruments is based on established market spreads using option adjusted spreads methodology.  Long-term repurchase agreements are within level 3 of the fair value hierarchy.  At March 31, 2012 and December 31, 2011, the carrying amount of long-term repurchase agreements was $1,000,000,000 and the estimated fair value was $1,153,046,000 and $1,161,849,000, respectively.

 

Junior Subordinated Deferrable Interest Debentures

 

The Company currently has fixed and floating rate junior subordinated deferrable interest debentures outstanding.  Due to the contractual terms of the floating rate junior subordinated deferrable interest debentures, the carrying amounts approximated fair value at March 31, 2012 and December 31, 2011.  The fair value of the fixed rate junior subordinated deferrable interest debentures is based on established market spreads to similar debt instruments with similar characteristics to the debentures.  The fixed rate junior subordinated deferrable interest debentures are within level 2 of the fair value hierarchy.  At March 31, 2012 and December 31, 2011, the carrying amount of fixed rate junior subordinated deferrable interest debentures was $53,609,000 and $87,630,000, respectively, and the estimated fair value was $28,866,000 and $43,403,000, respectively.

 

Other Borrowed Funds

 

The company currently has short and long-term borrowings issued from the Federal Home Loan Bank (“FHLB”).  Due to the contractual terms of the short-term borrowings, the carrying amounts approximated fair value at March 31, 2012 and December 31, 2011.  The fair value of the long-term borrowings is based on established market spreads for similar types of borrowings.  The long-term borrowings are included in Level 2 of the fair value hierarchy.  At March 31, 2012 and December 31, 2011, the carrying amount of the long-term FHLB borrowings was $6,628,000, and $6,661,000, respectively, and the estimated fair value was $6,772,000 and $6,998,000, respectively.

 

Commitments to Extend Credit and Letters of Credit

 

Commitments to extend credit and fund letters of credit are principally at current interest rates and therefore the carrying amount approximates fair value.

 

Limitations

 

Fair value estimates are made at a point in time, based on relevant market information and information about the financial instrument.  These estimates do not reflect any premium or discount that could result from offering for sale at one time the Company’s entire holdings of a particular financial instrument.  Because no market exists for a significant portion of the Company’s financial instruments, fair value estimates are based on judgments regarding future expected loss experience, current economic conditions, risk characteristics of various financial instruments and other factors.  These estimates are subjective in nature and involve uncertainties and matters of significant judgment and therefore cannot be determined with precision.  Changes in assumptions could significantly affect the estimates.

 

Fair value estimates are based on existing on-and off-statement of condition financial instruments without attempting to estimate the value of anticipated future business and the value of assets and liabilities that are not considered financial instruments.  Other significant assets and liabilities that are not considered financial assets or liabilities include the bank premises and equipment and core deposit value.  In addition, the tax ramifications related to the effect of fair value estimates have not been considered in the above estimates.

 

13



 

Note 3— Loans

 

A summary of net loans, by loan type at March 31, 2012 and December 31, 2011 is as follows:

 

 

 

March 31,

 

December 31,

 

 

 

2012

 

2011

 

 

 

(Dollars in Thousands)

 

 

 

 

 

 

 

Commercial, financial and agricultural

 

$

2,496,601

 

$

2,560,102

 

Real estate — mortgage

 

864,187

 

895,870

 

Real estate — construction

 

1,269,146

 

1,273,389

 

Consumer

 

87,660

 

94,109

 

Foreign

 

217,888

 

230,005

 

 

 

 

 

 

 

Total loans

 

$

4,935,482

 

$

5,053,475

 

 

Note 4 - Allowance for Probable Loan Losses

 

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

 

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

 

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

 

14



 

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

 

 

 

2012

 

 

 

 

 

Domestic

 

 

 

Foreign

 

 

 

 

 

Commercial

 

Commercial
real estate:
other
construction &
land
development

 

Commercial
real estate:
farmland &
commercial

 

Commercial
real estate:
multifamily

 

Residential:
first lien

 

Residential:
junior lien

 

Consumer

 

Foreign

 

Total

 

 

 

(Dollars in Thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31,

 

$

26,617

 

$

19,940

 

$

24,227

 

$

1,003

 

$

4,562

 

$

4,760

 

$

1,724

 

$

1,359

 

$

84,192

 

Losses charge to allowance

 

(3,424

)

(71

)

(7,994

)

 

(36

)

(312

)

(247

)

 

(12,084

)

Recoveries credited to allowance

 

1,244

 

5

 

31

 

 

2

 

45

 

61

 

 

1,388

 

Net losses charged to allowance

 

(2,180

)

(66

)

(7.963

)

 

(34

)

(267

)

(186

)

 

(10,696

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision charged to operations

 

140

 

(108

)

5,546

 

(154

)

(149

)

12

 

64

 

64

 

5,285

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at March 31,

 

$

24,577

 

$

19,766

 

$

21,810

 

$

849

 

$

4,379

 

$

4,505

 

$

1,602

 

$

1,293

 

$

78,781

 

 

 

 

2011

 

 

 

 

 

Domestic

 

 

 

Foreign

 

 

 

 

 

Commercial

 

Commercial
real estate:
other
construction &
land
development

 

Commercial
real estate:
farmland &
commercial

 

Commercial
real estate:
multifamily

 

Residential:
first lien

 

Residential:
junior lien

 

Consumer

 

Foreign

 

Total

 

 

 

(Dollars in Thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31,

 

$

22,046

 

$

26,695

 

$

16,340

 

$

53

 

$

10,059

 

$

2,611

 

$

6,241

 

$

437

 

$

84,482

 

Losses charge to allowance

 

(327

)

(941

)

 

 

(21

)

(235

)

(2,936

)

(9

)

(4,469

)

Recoveries credited to allowance

 

121

 

3

 

134

 

 

2

 

197

 

847

 

 

1,304

 

Net losses charged to allowance

 

(206

)

(938

)

134

 

 

(19

)

(38

)

(2,089

)

(9

)

(3,165

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision charged to operations

 

1,801

 

5,714

 

2,088

 

178

 

(5,599

)

1,700

 

(1,942

)

140

 

4,080

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at March 31,

 

$

23,641

 

$

31,471

 

$

18,562

 

$

231

 

$

4,441

 

$

4,273

 

$

2,210

 

$

568

 

$

85,397

 

 

The allowance for probable loan losses is a reserve established through a provision for probable loan losses charged to expense, which represents management’s best estimate of probable loan losses when evaluating loans (i) individually or (ii) collectively.

 

15



 

The table below provides additional information on the balance of loans individually or collectively evaluated for impairment and their related allowance, by loan class as of March 31, 2012 and December 31, 2011:

 

 

 

March 31, 2012

 

 

 

Loans individually evaluated
for impairment

 

Loans collectively evaluated
for impairment

 

 

 

(Dollars in Thousands)

 

 

 

Recorded
Investment

 

Allowance

 

Recorded
Investment

 

Allowance

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

 

 

 

 

 

 

 

 

Commercial

 

$

26,809

 

$

14,372

 

$

772,826

 

$

10,205

 

Commercial real estate: other construction & land development

 

70,500

 

7,641

 

1,198,646

 

12,125

 

Commercial real estate: farmland & commercial

 

26,564

 

5,902

 

1,569,157

 

15,908

 

Commercial real estate: multifamily

 

397

 

 

100,848

 

849

 

Residential: first lien

 

2,230

 

23

 

474,469

 

4,356

 

Residential: junior lien

 

2,003

 

 

385,485

 

4,505

 

Consumer

 

1,127

 

 

86,533

 

1,602

 

Foreign

 

46

 

 

217,842

 

1,293

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

129,676

 

$

27,938

 

$

4,805,806

 

$

50,843

 

 

 

 

December 31, 2011

 

 

 

Loans individually evaluated
for impairment

 

Loans collectively evaluated
for impairment

 

 

 

(Dollars in Thousands)

 

 

 

Recorded
Investment

 

Allowance

 

Recorded
Investment

 

Allowance

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

 

 

 

 

 

 

 

 

Commercial

 

$

27,603

 

$

14,402

 

$

746,213

 

$

12,215

 

Commercial real estate: other construction & land development

 

60,428

 

3,073

 

1,212,961

 

16,867

 

Commercial real estate: farmland & commercial

 

42,231

 

9,754

 

1,622,456

 

14,473

 

Commercial real estate: multifamily

 

411

 

 

121,188

 

1,003

 

Residential: first lien

 

2,290

 

23

 

493,432

 

4,539

 

Residential: junior lien

 

1,962

 

 

398,186

 

4,760

 

Consumer

 

1,334

 

 

92,775

 

1,724

 

Foreign

 

46

 

 

229,959

 

1,359

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

136,305

 

$

27,252

 

$

4,917,170

 

$

56,940

 

 

16



 

The table below provides additional information on loans accounted for on a non-accrual basis by loan class at March 31, 2012 and December 31, 2011:

 

 

 

March 31, 2012

 

December 31, 2011

 

 

 

(Dollars in Thousands)

 

 

 

 

 

 

 

Domestic

 

 

 

 

 

Commercial

 

$

25,931

 

$

26,819

 

Commercial real estate: other construction & land development

 

64,408

 

54,336

 

Commercial real estate: farmland & commercial

 

24,301

 

34,910

 

Commercial real estate: multifamily

 

397

 

411

 

Residential: first lien

 

1,722

 

1,848

 

Residential: junior lien

 

155

 

135

 

Consumer

 

42

 

46

 

Foreign

 

 

 

 

 

 

 

 

 

Total non-accrual loans

 

$

116,956

 

$

118,505

 

 

Impaired loans are those loans where it is probable that all amounts due according to contractual terms of the loan agreement will not be collected.  The Company has identified these loans through its normal loan review procedures.    Impaired loans are measured based on (1) the present value of expected future cash flows discounted at the loan’s effective interest rate; (2) the loan’s observable market price; or (3) the fair value of the collateral if the loan is collateral dependent.  Substantially all of the Company’s impaired loans are measured at the fair value of the collateral. In limited cases the Company may use other methods to determine the level of impairment of a loan if such loan is not collateral dependent.

 

The following tables detail key information regarding the Company’s impaired loans by loan class at March 31, 2012 and December 31, 2011:

 

 

 

March 31, 2012

 

 

 

Recorded
Investment

 

Unpaid
Principal
Balance

 

Related
Allowance

 

Average
Recorded
Investment

 

Interest
Recognized

 

 

 

(Dollars in Thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans with Related Allowance

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

23,373

 

$

23,373

 

$

14,372

 

$

23,688

 

$

10

 

Commercial real estate: other construction & land development

 

34,488

 

34,505

 

7,641

 

34,694

 

 

Commercial real estate: farmland & commercial

 

13,467

 

13,526

 

5,902

 

13,516

 

 

Residential: first lien

 

204

 

204

 

23

 

205

 

 

Total impaired loans with related allowance

 

$

71,532

 

$

71,608

 

$

27,938

 

$

72,103

 

$

10

 

 

17



 

 

 

March 31, 2012

 

 

 

Recorded
Investment

 

Unpaid Principal
Balance

 

Average
Recorded
Investment

 

Interest
Recognized

 

 

 

(Dollars in Thousands)

 

 

 

 

 

 

 

 

 

 

 

Loans with No Related Allowance

 

 

 

 

 

 

 

 

 

Domestic

 

 

 

 

 

 

 

 

 

Commercial

 

$

3,436

 

$

3,605

 

$

3,453

 

$

 

Commercial real estate: other construction & land development

 

36,012

 

36,084

 

35,760

 

58

 

Commercial real estate: farmland & commercial

 

13,097

 

13,690

 

13,137

 

31

 

Commercial real estate: multifamily

 

397

 

397

 

402

 

 

Residential: first lien

 

2,026

 

2,062

 

1,886

 

5

 

Residential: junior lien

 

2,003

 

2,013

 

1,997

 

27

 

Consumer

 

1,127

 

1,129

 

1,334

 

 

Foreign

 

46

 

46

 

46

 

 

Total impaired loans with no related allowance

 

$

58,144

 

$

59,026

 

$

58,015

 

$

121

 

 

 

 

December 31, 2011

 

 

 

Recorded
Investment

 

Unpaid
Principal
Balance

 

Related
Allowance

 

Average
Recorded
Investment

 

Interest
Recognized

 

 

 

(Dollars in Thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans with Related Allowance

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

24,108

 

$

24,108

 

$

14,402

 

$

24,145

 

$

41

 

Commercial real estate: other construction & land development

 

34,417

 

34,432

 

3,073

 

34,709

 

 

Commercial real estate: farmland & commercial

 

28,636

 

28,671

 

9,754

 

28,883

 

817

 

Residential: first lien

 

208

 

208

 

23

 

214

 

 

Total impaired loans with related allowance

 

$

87,369

 

$

87,419

 

$

27,252

 

$

87,951

 

$

858

 

 

18



 

 

 

December 31, 2011

 

 

 

Recorded
Investment

 

Unpaid Principal
Balance

 

Average
Recorded
Investment

 

Interest
Recognized

 

 

 

(Dollars in Thousands)

 

 

 

 

 

 

 

 

 

 

 

Loans with No Related Allowance

 

 

 

 

 

 

 

 

 

Domestic

 

 

 

 

 

 

 

 

 

Commercial

 

$

3,495

 

$

3,932

 

$

3,942

 

$

20

 

Commercial real estate: other construction & land development

 

26,011

 

26,112

 

27,722

 

128

 

Commercial real estate: farmland & commercial

 

13,595

 

15,394

 

16,271

 

102

 

Commercial real estate: multifamily

 

411

 

411

 

439

 

 

Residential: first lien

 

2,082

 

2,220

 

2,230

 

27

 

Residential: junior lien

 

1,962

 

1,970

 

1,980

 

118

 

Consumer

 

1,334

 

1,338

 

1,729

 

 

Foreign

 

46

 

46

 

46

 

4

 

Total impaired loans with no related allowance

 

$

48,936

 

$

51,423

 

$

54,359

 

$

399

 

 

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

 

Management of the Company recognizes the risks associated with these impaired loans.  However, management’s decision to place loans in this category does not necessarily mean that losses will occur. In the current environment, troubled loan management can be protracted because of the legal and process problems that delay the collection of an otherwise collectable loan.  Additionally, management believes that the collateral related to these impaired loans and/or the secondary support from guarantors mitigates the potential for losses from impaired loans.    It is also important to note that even though the economic conditions in Texas and Oklahoma are weakened, we believe these markets are improving and better positioned to recover than many other areas of the country.  Loans accounted for as “troubled debt restructuring”, which are included in impaired loans, were not significant.

 

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

 

While management of the Company considers that it is generally able to identify borrowers with financial problems reasonably early and to monitor credit extended to such borrowers carefully, there is no precise method of predicting loan losses.  The determination that a loan is likely to be uncollectible and that it should be wholly or partially charged-off as a loss is an exercise of judgment.  Similarly, the determination of the adequacy of the allowance for probable loan losses can be made only on a subjective basis.  It is the judgment of the Company’s management that the allowance for probable loan losses at March 31, 2012 was adequate to absorb probable losses from loans in the portfolio at that date.

 

19



 

The following table presents information regarding the aging of past due loans by loan class at March 31, 2012 and December 31, 2011:

 

 

 

March 31, 2012

 

 

 

30 – 59
Days

 

60 – 89
Days

 

90 Days or
Greater

 

90 Days
or
greater
& still
accruing

 

Total
Past
due

 

Current

 

Total
Portfolio

 

 

 

(Dollars in Thousands)

 

Domestic

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

4,715

 

$

2,737

 

$

1,478

 

$

1,383

 

$

8,930

 

$

790,705

 

$

799,635

 

Commercial real estate: other construction & land development

 

4,215

 

19,397

 

62,279

 

391

 

85,891

 

1,183,255

 

1,269,146

 

Commercial real estate: farmland & commercial

 

8,613

 

8,416

 

15,537

 

3,698

 

32,566

 

1,563,155

 

1,595,721

 

Commercial real estate: multifamily

 

370

 

 

397

 

 

767

 

100,478

 

101,245

 

Residential: first lien

 

5,319

 

3,662

 

10,367

 

9,256

 

19,348

 

457,351

 

476,699

 

Residential: junior lien

 

865

 

104

 

421

 

332

 

1,390

 

386,098

 

387,488

 

Consumer

 

1,339

 

526

 

762

 

719

 

2,627

 

85,033

 

87,660

 

Foreign

 

1,896

 

93

 

2

 

2

 

1,991

 

215,897

 

217,888

 

Total past due loans

 

$

27,332

 

$

34,935

 

$

91,243

 

$

15,781

 

$

153,510

 

$

4,781,972

 

$

4,935,482

 

 

 

 

December 31, 2011

 

 

 

30 – 59
Days

 

60 – 89
Days

 

90 Days or
Greater

 

90 Days
or
greater
& still
accruing

 

Total
Past
due

 

Current

 

Total
Portfolio

 

 

 

(Dollars in Thousands)

 

Domestic

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

5,180

 

$

1,369

 

$

1,842

 

$

1,490

 

$

8,391

 

$

765,425

 

$

773,816

 

Commercial real estate: other construction & land development

 

23,426

 

4,360

 

49,887

 

979

 

77,673

 

1,195,716

 

1,273,389

 

Commercial real estate: farmland & commercial

 

9,467

 

10,269

 

7,879

 

1,231

 

27,615

 

1,637,072

 

1,664,687

 

Commercial real estate: multifamily

 

450

 

 

411

 

 

861

 

120,738

 

121,599

 

Residential: first lien

 

6,207

 

2,757

 

10,295

 

9,382

 

19,259

 

476,463

 

495,722

 

Residential: junior lien

 

1,433

 

378

 

368

 

320

 

2,179

 

397,969

 

400,148

 

Consumer

 

1,643

 

408

 

912

 

866

 

2,963

 

91,146

 

94,109

 

Foreign

 

666

 

53

 

20

 

20

 

739

 

229,266

 

230,005

 

Total past due loans

 

$

48,472

 

$

19,594

 

$

71,614

 

$

14,288

 

$

139,680

 

$

4,913,795

 

$

5,053,475

 

 

20



 

The Company’s internal classified report is segregated into the following categories:  (i) “Special Review Credits,” (ii) “Watch List - Pass Credits,” or (iii) “Watch List - Substandard Credits.”  The loans placed in the “Special Review Credits” category reflect the Company’s opinion that the loans reflect potential weakness which require monitoring on a more frequent basis.  The “Special Review Credits” are reviewed and discussed on a regular basis with the credit department and the lending staff to determine if a change in category is warranted.  The loans placed in the “Watch List - Pass Credits” category reflect the Company’s opinion that the credit contains weaknesses which represent a greater degree of risk, which warrant “extra attention.”  The “Watch List — Pass Credits” are reviewed and discussed on a regular basis with the credit department and the lending staff to determine if a change in category is warranted.  The loans placed in the “Watch List — Substandard Credits” classification are considered to be potentially inadequately protected by the current sound worth and debt service capacity of the borrower or of any pledged collateral.  These credit obligations, even if apparently protected by collateral value, have shown defined weaknesses related to adverse financial, managerial, economic, market or political conditions which may jeopardize repayment of principal and interest.  Furthermore, there is the possibility that some future loss could be sustained by the Company if such weaknesses are not corrected.  For loans that are classified as impaired, management evaluates these credits under Statement of Financial Accounting Standards No. 114, “Accounting by Creditors for Impairment of a Loan,” now included as part of ASC 310-10, “Receivables,” criteria and, if deemed necessary, a specific reserve is allocated to the credit.  The specific reserve allocated under ASC 310-10, is based on (i) the present value of expected future cash flows discounted at the loan’s effective interest rate; (ii) the loan’s observable market price; or (iii) the fair value of the collateral if the loan is collateral dependent.  Substantially all of the Company’s loans evaluated as impaired under ASC 310-10 are measured using the fair value of collateral method.  In limited cases, the Company may use other methods to determine the specific reserve of a loan under ASC 310-10 if such loan is not collateral dependent.

 

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

 

A summary of the loan portfolio by credit quality indicator by loan class at March 31, 2012 and December 31, 2011 is as follows:

 

 

 

 

 

March 31, 2012

 

 

 

Pass

 

Special
Review

 

Watch List
- Pass

 

Watch List -
Substandard

 

Watch List -
Impaired

 

 

 

 

 

(Dollars in Thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

686,900

 

$

5,488

 

$

6,140

 

$

74,298

 

$

26,809

 

Commercial real estate: other construction & land development

 

1,076,334

 

75,585

 

14,857

 

31,870

 

70,500

 

Commercial real estate: farmland & commercial

 

1,421,917