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 June 30, 2013
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
(Registrants 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 issuers classes of common stock, as of the latest practicable date
Class |
|
Shares Issued and Outstanding |
Common Stock, $1.00 par value |
|
67,197,575 shares outstanding at July 31, 2013 |
PART I - FINANCIAL INFORMATION
Item 1. Financial Statements
INTERNATIONAL BANCSHARES CORPORATION AND SUBSIDIARIES
Consolidated Statements of Condition (Unaudited)
(Dollars in Thousands)
|
|
June 30, |
|
December 31, |
| ||
|
|
2013 |
|
2012 |
| ||
Assets |
|
|
|
|
| ||
|
|
|
|
|
| ||
Cash and due from banks |
|
$ |
238,924 |
|
$ |
283,100 |
|
|
|
|
|
|
| ||
Investment securities: |
|
|
|
|
| ||
Held-to-maturity (Market value of $2,400 on June 30, 2013 and $2,400 on December 31, 2012) |
|
2,400 |
|
2,400 |
| ||
Available-for-sale (Amortized cost of $5,213,646 on June 30, 2013 and $5,423,189 on December 31, 2012) |
|
5,189,977 |
|
5,525,015 |
| ||
|
|
|
|
|
| ||
Total investment securities |
|
5,192,377 |
|
5,527,415 |
| ||
|
|
|
|
|
| ||
Loans |
|
4,911,949 |
|
4,775,004 |
| ||
Less allowance for probable loan losses |
|
(65,051 |
) |
(58,193 |
) | ||
|
|
|
|
|
| ||
Net loans |
|
4,846,898 |
|
4,716,811 |
| ||
|
|
|
|
|
| ||
Bank premises and equipment, net |
|
484,345 |
|
481,287 |
| ||
Accrued interest receivable |
|
30,711 |
|
31,034 |
| ||
Other investments |
|
366,476 |
|
372,739 |
| ||
Identified intangible assets, net |
|
5,524 |
|
7,819 |
| ||
Goodwill |
|
282,532 |
|
282,532 |
| ||
Other assets |
|
149,126 |
|
179,936 |
| ||
|
|
|
|
|
| ||
Total assets |
|
$ |
11,596,913 |
|
$ |
11,882,673 |
|
INTERNATIONAL BANCSHARES CORPORATION AND SUBSIDIARIES
Consolidated Statements of Condition, continued (Unaudited)
(Dollars in Thousands)
|
|
June 30, |
|
December 31, |
| ||
|
|
2013 |
|
2012 |
| ||
Liabilities and Shareholders Equity |
|
|
|
|
| ||
|
|
|
|
|
| ||
Liabilities: |
|
|
|
|
| ||
|
|
|
|
|
| ||
Deposits: |
|
|
|
|
| ||
Demand non-interest bearing |
|
$ |
2,613,721 |
|
$ |
2,465,750 |
|
Savings and interest bearing demand |
|
2,833,768 |
|
2,867,151 |
| ||
Time |
|
2,746,235 |
|
2,954,312 |
| ||
|
|
|
|
|
| ||
Total deposits |
|
8,193,724 |
|
8,287,213 |
| ||
|
|
|
|
|
| ||
Securities sold under repurchase agreements |
|
1,025,071 |
|
1,129,679 |
| ||
Other borrowed funds |
|
752,458 |
|
749,027 |
| ||
Junior subordinated deferrable interest debentures |
|
190,726 |
|
190,726 |
| ||
Other liabilities |
|
37,640 |
|
90,320 |
| ||
|
|
|
|
|
| ||
Total liabilities |
|
10,199,619 |
|
10,446,965 |
| ||
|
|
|
|
|
| ||
Commitments and Contingent Liabilities (Note 10) |
|
|
|
|
| ||
|
|
|
|
|
| ||
Shareholders equity: |
|
|
|
|
| ||
|
|
|
|
|
| ||
Common shares of $1.00 par value. Authorized 275,000,000 shares; issued 95,730,472 shares on June 30, 2013 and 95,724,517 shares on December 31, 2012 |
|
95,730 |
|
95,725 |
| ||
Surplus |
|
163,567 |
|
163,287 |
| ||
Retained earnings |
|
1,411,687 |
|
1,369,543 |
| ||
Accumulated other comprehensive (loss) income (including $(6,352) and $(6,811) of comprehensive loss related to other- than-temporary impairment for non-credit related issues) |
|
(15,181 |
) |
65,662 |
| ||
|
|
1,655,803 |
|
1,694,217 |
| ||
|
|
|
|
|
| ||
Less cost of shares in treasury, 28,537,180 shares on June 30, 2013 and 28,537,180 December 31, 2012 |
|
(258,509 |
) |
(258,509 |
) | ||
|
|
|
|
|
| ||
Total shareholders equity |
|
1,397,294 |
|
1,435,708 |
| ||
|
|
|
|
|
| ||
Total liabilities and shareholders equity |
|
$ |
11,596,913 |
|
$ |
11,882,673 |
|
See accompanying notes to consolidated financial statements.
INTERNATIONAL BANCSHARES CORPORATION AND SUBSIDIARIES
Consolidated Statements of Income (Unaudited)
(Dollars in Thousands, except per share data)
|
|
Three Months Ended |
|
Six Months Ended |
| ||||||||
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Interest income: |
|
|
|
|
|
|
|
|
| ||||
Loans, including fees |
|
$ |
64,617 |
|
$ |
67,413 |
|
$ |
128,151 |
|
$ |
135,736 |
|
Investment securities: |
|
|
|
|
|
|
|
|
| ||||
Taxable |
|
18,601 |
|
23,228 |
|
39,120 |
|
47,740 |
| ||||
Tax-exempt |
|
3,085 |
|
2,849 |
|
6,121 |
|
5,710 |
| ||||
Other interest income |
|
21 |
|
193 |
|
42 |
|
279 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Total interest income |
|
86,324 |
|
93,683 |
|
173,434 |
|
189,465 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Interest expense: |
|
|
|
|
|
|
|
|
| ||||
Savings deposits |
|
956 |
|
1,479 |
|
1,967 |
|
3,102 |
| ||||
Time deposits |
|
3,978 |
|
6,255 |
|
8,423 |
|
12,740 |
| ||||
Securities sold under repurchase agreements |
|
7,312 |
|
10,267 |
|
14,880 |
|
20,569 |
| ||||
Other borrowings |
|
289 |
|
138 |
|
579 |
|
346 |
| ||||
Junior subordinated interest deferrable debentures |
|
1,165 |
|
1,901 |
|
2,329 |
|
3,948 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Total interest expense |
|
13,700 |
|
20,040 |
|
28,178 |
|
40,705 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Net interest income |
|
72,624 |
|
73,643 |
|
145,256 |
|
148,760 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Provision for probable loan losses |
|
4,342 |
|
6,107 |
|
11,761 |
|
11,392 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Net interest income after provision for probable loan losses |
|
68,282 |
|
67,536 |
|
133,495 |
|
137,368 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Non-interest income: |
|
|
|
|
|
|
|
|
| ||||
Service charges on deposit accounts |
|
23,507 |
|
23,100 |
|
47,337 |
|
45,853 |
| ||||
Other service charges, commissions and fees |
|
|
|
|
|
|
|
|
| ||||
Banking |
|
10,052 |
|
9,424 |
|
20,035 |
|
19,488 |
| ||||
Non-banking |
|
1,515 |
|
1,682 |
|
2,576 |
|
2,933 |
| ||||
Investment securities transactions, net |
|
|
|
1,420 |
|
9,601 |
|
2,592 |
| ||||
Other investments, net |
|
8,635 |
|
2,647 |
|
15,632 |
|
7,781 |
| ||||
Other income |
|
2,996 |
|
2,546 |
|
4,776 |
|
5,349 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Total non-interest income |
|
46,705 |
|
40,819 |
|
99,957 |
|
83,996 |
| ||||
INTERNATIONAL BANCSHARES CORPORATION AND SUBSIDIARIES
Consolidated Statements of Income, continued (Unaudited)
(Dollars in Thousands, except per share data)
|
|
Three Months Ended |
|
Six Months Ended |
| ||||||||
|
|
June 30, |
|
June 30, |
| ||||||||
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Non-interest expense: |
|
|
|
|
|
|
|
|
| ||||
Employee compensation and benefits |
|
$ |
30,764 |
|
$ |
30,210 |
|
$ |
60,975 |
|
$ |
59,611 |
|
Occupancy |
|
7,180 |
|
8,107 |
|
14,992 |
|
16,841 |
| ||||
Depreciation of bank premises and equipment |
|
6,619 |
|
6,790 |
|
13,244 |
|
13,717 |
| ||||
Professional fees |
|
3,952 |
|
4,171 |
|
7,675 |
|
7,541 |
| ||||
Deposit insurance assessments |
|
1,762 |
|
1,490 |
|
3,378 |
|
3,057 |
| ||||
Net expense, other real estate owned |
|
1,575 |
|
1,385 |
|
3,364 |
|
2,566 |
| ||||
Amortization of identified intangible assets |
|
1,158 |
|
1,163 |
|
2,295 |
|
2,300 |
| ||||
Advertising |
|
2,023 |
|
1,970 |
|
3,869 |
|
3,797 |
| ||||
Early termination fee securities sold under repurchase agreements |
|
2,418 |
|
|
|
12,303 |
|
|
| ||||
Impairment charges (Total other-than-temporary impairment losses, $(953), net of $(1,370), $(301), net of $(523), $15, net of $(712), and $1,349, net of $941, included in other comprehensive income) |
|
417 |
|
222 |
|
727 |
|
408 |
| ||||
Other |
|
15,846 |
|
16,583 |
|
31,753 |
|
30,396 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Total non-interest expense |
|
73,714 |
|
72,091 |
|
154,575 |
|
140,234 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Income before income taxes |
|
41,273 |
|
36,264 |
|
78,877 |
|
81,130 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Provision for income taxes |
|
13,760 |
|
11,714 |
|
23,295 |
|
24,893 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Net income |
|
27,513 |
|
24,550 |
|
55,582 |
|
56,237 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Preferred stock dividends |
|
|
|
3,355 |
|
|
|
6,698 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Net income available to common shareholders |
|
$ |
27,513 |
|
$ |
21,195 |
|
$ |
55,582 |
|
$ |
49,539 |
|
|
|
|
|
|
|
|
|
|
| ||||
Basic earnings per common share: |
|
|
|
|
|
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Weighted average number of shares outstanding: |
|
67,190,792 |
|
67,244,005 |
|
67,189,196 |
|
67,257,456 |
| ||||
Net income |
|
$ |
.41 |
|
$ |
.32 |
|
$ |
.83 |
|
$ |
.74 |
|
|
|
|
|
|
|
|
|
|
| ||||
Fully diluted earnings per common share: |
|
|
|
|
|
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Weighted average number of shares outstanding: |
|
67,292,053 |
|
67,323,912 |
|
67,286,026 |
|
67,339,550 |
| ||||
Net income |
|
$ |
.41 |
|
$ |
.31 |
|
$ |
.83 |
|
$ |
.74 |
|
See accompanying notes to consolidated financial statements.
INTERNATIONAL BANCSHARES CORPORATION AND SUBSIDIARIES
Consolidated Statements of Comprehensive Income (Unaudited)
(Dollars in Thousands)
|
|
Three Months Ended |
|
Six Months Ended |
| ||||||||
|
|
June 30, |
|
June 30, |
| ||||||||
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Net income |
|
$ |
27,513 |
|
$ |
24,550 |
|
$ |
55,582 |
|
$ |
56,237 |
|
|
|
|
|
|
|
|
|
|
| ||||
Other comprehensive (loss) income, net of tax |
|
|
|
|
|
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Net unrealized holding (losses) gains on securities available for sale arising during period (tax effects of $(35,282), $4,354, $(40,425) and $395) |
|
(65,523 |
) |
8,086 |
|
(75,075 |
) |
734 |
| ||||
Reclassification adjustment for gains on securities available for sale included in net income (tax effects of $0, $(497), $(3,360)and $(907)) |
|
|
|
(923 |
) |
(6,241 |
) |
(1,685 |
) | ||||
Reclassification adjustment for impairment charges on available for sale securities included in net income (tax effects of $146, $78, $254 and $143) |
|
271 |
|
144 |
|
473 |
|
265 |
| ||||
|
|
(65,252 |
) |
7,307 |
|
(80,843 |
) |
(686 |
) | ||||
|
|
|
|
|
|
|
|
|
| ||||
Comprehensive (loss) income |
|
$ |
(37,739 |
) |
$ |
31,857 |
|
$ |
(25,261 |
) |
$ |
55,551 |
|
See accompanying notes to consolidated financial statements.
INTERNATIONAL BANCSHARES CORPORATION AND SUBSIDIARIES
Consolidated Statements of Cash Flows (Unaudited)
(Dollars in Thousands)
|
|
Six Months Ended |
| ||||
|
|
June 30, |
| ||||
|
|
2013 |
|
2012 |
| ||
Operating activities: |
|
|
|
|
| ||
|
|
|
|
|
| ||
Net income |
|
$ |
55,582 |
|
$ |
56,237 |
|
|
|
|
|
|
| ||
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
| ||
Provision for probable loan losses |
|
11,761 |
|
11,392 |
| ||
Specific reserve, other real estate owned |
|
478 |
|
741 |
| ||
Depreciation of bank premises and equipment |
|
13,244 |
|
13,717 |
| ||
Gain on sale of bank premises and equipment |
|
(516 |
) |
(319 |
) | ||
Gain on sale of other real estate owned |
|
(188 |
) |
(395 |
) | ||
Accretion of investment securities discounts |
|
(1,812 |
) |
(1,521 |
) | ||
Amortization of investment securities premiums |
|
24,256 |
|
13,339 |
| ||
Investment securities transactions, net |
|
(9,601 |
) |
(2,592 |
) | ||
Impairment charges on available-for-sale investment securities |
|
727 |
|
408 |
| ||
Amortization of identified intangible assets |
|
2,295 |
|
2,300 |
| ||
Stock based compensation expense |
|
221 |
|
253 |
| ||
Earnings from affiliates and other investments |
|
(13,209 |
) |
(7,348 |
) | ||
Deferred tax (benefit) expense |
|
(3,274 |
) |
2,869 |
| ||
Decrease in accrued interest receivable |
|
323 |
|
712 |
| ||
Net decrease (increase) in other assets |
|
17,281 |
|
(123 |
) | ||
Net (decrease) increase in other liabilities |
|
(4,754 |
) |
5,138 |
| ||
|
|
|
|
|
| ||
Net cash provided by operating activities |
|
92,814 |
|
94,808 |
| ||
|
|
|
|
|
| ||
Investing activities: |
|
|
|
|
| ||
|
|
|
|
|
| ||
Proceeds from maturities of held-to-maturity securities |
|
|
|
1,100 |
| ||
Proceeds from sales and calls of available for sale securities |
|
178,124 |
|
72,383 |
| ||
Purchases of available for sale securities |
|
(731,384 |
) |
(792,642 |
) | ||
Principal collected on mortgage-backed securities |
|
749,233 |
|
643,667 |
| ||
Net (increase) decrease in loans |
|
(141,191 |
) |
94,229 |
| ||
Purchases of other investments |
|
(637 |
) |
(1,860 |
) | ||
Distributions received on other investments |
|
20,109 |
|
23,006 |
| ||
Purchases of bank premises and equipment |
|
(16,321 |
) |
(17,282 |
) | ||
Proceeds from sales of other real estate owned |
|
12,582 |
|
15,066 |
| ||
Proceeds from sale of bank premises and equipment |
|
535 |
|
2,501 |
| ||
|
|
|
|
|
| ||
Net cash provided by investing activities |
|
71,050 |
|
40,168 |
| ||
INTERNATIONAL BANCSHARES CORPORATION AND SUBSIDIARIES
Consolidated Statements of Cash Flows, continued (Unaudited)
(Dollars in Thousands)
|
|
Six Months Ended |
| ||||
|
|
June 30, |
| ||||
|
|
2013 |
|
2012 |
| ||
|
|
|
|
|
| ||
Financing activities: |
|
|
|
|
| ||
|
|
|
|
|
| ||
Net increase in non-interest bearing demand deposits |
|
$ |
147,971 |
|
$ |
108,245 |
|
Net decrease in savings and interest bearing demand deposits |
|
(33,383 |
) |
(2,828 |
) | ||
Net (decrease) increase in time deposits |
|
(208,077 |
) |
108,114 |
| ||
Net decrease in securities sold under repurchase agreements |
|
(104,608 |
) |
(18,631 |
) | ||
Net increase (decrease) in other borrowed funds |
|
3,431 |
|
(352,066 |
) | ||
Purchase of treasury stock |
|
|
|
(971 |
) | ||
Proceeds from stock transactions |
|
64 |
|
33 |
| ||
Payments of dividends on common stock |
|
(13,438 |
) |
(13,450 |
) | ||
Payments of dividends on preferred stock |
|
|
|
(5,400 |
) | ||
|
|
|
|
|
| ||
Net cash used in financing activities |
|
(208,040 |
) |
(176,954 |
) | ||
|
|
|
|
|
| ||
Decrease in cash and cash equivalents |
|
(44,176 |
) |
(41,978 |
) | ||
|
|
|
|
|
| ||
Cash and cash equivalents at beginning of period |
|
283,100 |
|
261,885 |
| ||
|
|
|
|
|
| ||
Cash and cash equivalents at end of period |
|
$ |
238,924 |
|
$ |
219,907 |
|
|
|
|
|
|
| ||
Supplemental cash flow information: |
|
|
|
|
| ||
Interest paid |
|
$ |
29,910 |
|
$ |
42,268 |
|
Income taxes paid |
|
35,171 |
|
14,719 |
| ||
Non-cash investing and financing activities: |
|
|
|
|
| ||
Accrued dividends, preferred shares |
|
|
|
1,350 |
| ||
Net transfer from loans to other real estate owned |
|
(657 |
) |
57,605 |
| ||
Purchases of available-for-sale securities not yet settled |
|
|
|
2,427 |
|
See accompanying notes to consolidated financial statements.
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 Corporations 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 Companys latest Annual Report on Form 10-K. The consolidated statement of condition at December 31, 2012 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 Companys 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 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.
The following table represents assets and liabilities reported on the consolidated balance sheets at their fair value on a recurring basis as of June 30, 2013 by level within the fair value measurement hierarchy:
|
|
|
|
Fair Value Measurements at Reporting Date Using |
| ||||||||
|
|
|
(in thousands) |
| |||||||||
|
|
Assets/Liabilities |
|
Quoted Prices |
|
Significant Other |
|
Significant |
| ||||
|
|
June 30, 2013 |
|
(Level 1) |
|
(Level 2) |
|
(Level 3) |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Measured on a recurring basis: |
|
|
|
|
|
|
|
|
| ||||
Assets: |
|
|
|
|
|
|
|
|
| ||||
Available for sale securities |
|
|
|
|
|
|
|
|
| ||||
Residential mortgage-backed securities |
|
$ |
4,920,978 |
|
$ |
|
|
$ |
4,890,537 |
|
$ |
30,441 |
|
States and political subdivisions |
|
248,626 |
|
|
|
248,626 |
|
|
| ||||
Other |
|
20,373 |
|
20,373 |
|
|
|
|
| ||||
Total |
|
$ |
5,189,977 |
|
$ |
20,373 |
|
$ |
5,139,163 |
|
$ |
30,441 |
|
The following table represents assets and liabilities reported on the consolidated balance sheets at their fair value on a recurring basis as of December 31, 2012 by level within the fair value measurement hierarchy:
|
|
|
|
Fair Value Measurements at Reporting Date Using |
| ||||||||
|
|
|
|
(in thousands) |
| ||||||||
|
|
Assets/Liabilities |
|
Quoted Prices |
|
Significant Other |
|
Significant |
| ||||
|
|
December 31, 2012 |
|
(Level 1) |
|
(Level 2) |
|
(Level 3) |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Measured on a recurring basis: |
|
|
|
|
|
|
|
|
| ||||
Assets: |
|
|
|
|
|
|
|
|
| ||||
Available for sale securities |
|
|
|
|
|
|
|
|
| ||||
Residential mortgage-backed securities |
|
$ |
5,265,204 |
|
$ |
|
|
$ |
5,232,344 |
|
$ |
32,860 |
|
States and political subdivisions |
|
238,675 |
|
|
|
238,675 |
|
|
| ||||
Other |
|
21,136 |
|
21,136 |
|
|
|
|
| ||||
Total |
|
$ |
5,525,015 |
|
$ |
21,136 |
|
$ |
5,471,019 |
|
$ |
32,860 |
|
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 bonds 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 as of June 30, 2013 and December 31, 2012, were applied separately to those portions of the bond where the underlying residential mortgage loans had been performing under original contract terms for at least the prior 24 months and those where the underlying residential mortgages had not been meeting 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 that portion of the bond where the underlying residential mortgage had been meeting 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 bond included the following estimates: (i) a voluntary prepayment rate of 2 %, (ii) a default rate of 4.5%, (iii) a loss severity rate that started at 60% for the first year (2012) then declines by 5% for the following five years (2013, 2014, 2015, 2016 and 2017) and remains at 25% thereafter (2018 and beyond), 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 bond. 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.
The following table presents a reconciliation of activity for such mortgage-backed securities on a net basis (Dollars in Thousands):
Balance at December 31, 2012 |
|
$ |
32,860 |
|
Principal paydowns |
|
(2,404 |
) | |
Total unrealized gains (losses) included in: |
|
|
| |
Other comprehensive loss |
|
712 |
| |
Impairment realized in earnings |
|
(727 |
) | |
|
|
|
| |
Balance at June 30, 2013 |
|
$ |
30,441 |
|
Certain assets and liabilities are measured at fair value on a nonrecurring basis. They 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).
The following table represents assets measured at fair value on a non-recurring basis as of and for the period ended June 30, 2013 by level within the fair value measurement hierarchy:
|
|
|
|
Fair Value Measurements at Reporting Date |
|
|
| |||||||||
|
|
|
|
(in thousands) |
|
|
| |||||||||
|
|
Assets/Liabilities |
|
Quoted |
|
Significant |
|
Significant |
|
Net Provision |
| |||||
|
|
June 30, 2013 |
|
(Level 1) |
|
(Level 2) |
|
(Level 3) |
|
Period |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Measured on a non-recurring basis: |
|
|
|
|
|
|
|
|
|
|
| |||||
Assets: |
|
|
|
|
|
|
|
|
|
|
| |||||
Impaired loans |
|
$ |
26,658 |
|
$ |
|
|
$ |
|
|
$ |
26,658 |
|
$ |
11,094 |
|
Other real estate owned |
|
12,036 |
|
|
|
|
|
12,036 |
|
478 |
| |||||
The following table represents assets measured at fair value on a non-recurring basis as of and for the year ended December 31, 2012 by level within the fair value measurement hierarchy:
|
|
|
|
Fair Value Measurements at Reporting Date |
|
|
| |||||||||
|
|
|
|
(in thousands) |
|
|
| |||||||||
|
|
Assets/Liabilities |
|
Quoted |
|
Significant |
|
Significant |
|
Net |
| |||||
|
|
2012 |
|
(Level 1) |
|
(Level 2) |
|
(Level 3) |
|
Period |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Measured on a non-recurring basis: |
|
|
|
|
|
|
|
|
|
|
| |||||
Assets: |
|
|
|
|
|
|
|
|
|
|
| |||||
Impaired loans |
|
$ |
11,981 |
|
$ |
|
|
$ |
|
|
$ |
11,981 |
|
$ |
295 |
|
Other real estate owned |
|
18,749 |
|
|
|
|
|
18,749 |
|
|
| |||||
The Companys 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. Impaired loans are primarily comprised of collateral-dependent commercial loans. The fair value of impaired loans is based on the fair value of the collateral, as determined through an appraisal process. The basis for the Companys appraisal and appraisal review process is based on regulatory guidelines and strives to comply with all regulatory appraisal laws, regulations and the Uniform Standards of Professional Appraisal Practice. Understanding that as the primary sources of loan repayments decline, the secondary repayment source comes into play and correctly evaluating the fair value of that secondary source, the collateral, becomes even more important. New or updated appraisals may be obtained as warranted after evaluation of any material deterioration in the performance of the project, the conditions for the geographic area where the property is located, the property type, differences between the current property conditions and the conditions assumed in prior appraisals or evaluations, or changes in project specifications. All appraisals and evaluations are as is (the propertys highest and best use) valuations based on the current conditions of the property/project at that point in time. The determination of the fair value of the collateral is based on the net realizable value, which is the appraised value less any closing costs, when applicable. 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. As of June 30, 2013, the Company had $77,596,000 of impaired commercial collateral
dependent loans, of which $49,127,000 had an appraisal or evaluation performed within the last twelve months. As of December 31, 2012, the Company had $73,646,000 of impaired commercial collateral dependent loans, of which $48,856,000 had an appraisal or evaluation performed within the last twelve months.
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 charge to operations. Other real estate owned is included in other assets on the consolidated financial statements. For the six months ended June 30, 2013 and the twelve months ended December 31, 2012, respectively, the Company recorded $188,000 and $10,450,000 in charges to the allowance for probable loan losses in connection with loans transferred to other real estate owned. For the six months ended June 30, 2013 and twelve months ended December 31, 2012, respectively, the Company recorded $478,000 and $0 in adjustments to fair value in connection with other real estate owned.
The fair value estimates, methods, and assumptions for the Companys financial instruments at June 30, 2013 and December 31, 2012 are outlined below.
Cash and Due From Banks and Federal Funds Sold
For these short-term instruments, the carrying amount is a reasonable estimate of fair value.
Time Deposits with Banks
The carrying amounts of time deposits with banks approximate 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. government agencies, obligations of states and political subdivisions and mortgage pass through and related securities, fair values are 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 bonds 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 June 30, 2013, and December 31, 2012, the carrying amount of fixed rate performing loans was $1,195,825,000 and $1,189,585,000 respectively, and the estimated fair value was $1,142,132,000 and $1,126,228,000, 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 June 30, 2013 and December 31, 2012. 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 June 30, 2013 and December 31, 2012, the carrying amount of time deposits was $2,746,235,000 and $2,954,312,000, respectively, and the estimated fair value was $2,754,137,000 and $2,962,190,000, respectively.
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 June 30, 2013 and December 31, 2012. The fair value of the long-term instruments is based on established market spreads using option adjusted spread methodology. Long-term repurchase agreements are within level 3 of the fair value hierarchy. At June 30, 2013 and December 31, 2012, respectively, the carrying amount of long-term repurchase agreements was $710,000,000 and $800,000,000 and the estimated fair value was $800,888,000 and $932,007,000, respectively.
Junior Subordinated Deferrable Interest Debentures
The Company currently has 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 June 30, 2013 and December 31, 2012.
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 June 30, 2013 and December 31, 2012. 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 June 30, 2013 and December 31, 2012, the carrying amount of the long-term FHLB borrowings was $6,458,000, and $6,527,000, respectively, and the estimated fair value was $6,551,000 and $7,073,000, 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 Companys entire holdings of a particular financial instrument. Because no market exists for a significant portion of the Companys 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.
Note 3 Loans
A summary of loans, by loan type at June 30, 2013 and December 31, 2012 is as follows:
|
|
June 30, |
|
December 31, |
| ||
|
|
2013 |
|
2012 |
| ||
|
|
(Dollars in Thousands) |
| ||||
|
|
|
|
|
| ||
Commercial, financial and agricultural |
|
$ |
2,688,995 |
|
$ |
2,525,380 |
|
Real estate mortgage |
|
827,513 |
|
838,467 |
| ||
Real estate construction |
|
1,142,868 |
|
1,147,669 |
| ||
Consumer |
|
68,077 |
|
74,514 |
| ||
Foreign |
|
184,496 |
|
188,974 |
| ||
|
|
|
|
|
| ||
Total loans |
|
$ |
4,911,949 |
|
$ |
4,775,004 |
|
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 customers 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 Companys 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 Companys 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 Companys 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 Companys 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 managements best judgment and all information available, the adequacy of the allowance is dependent on a variety of factors beyond the Companys 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 credit quality committee to determine if a loan has any potential problems and if a loan should be placed on the Companys internal classified report. Additionally, the Companys credit department reviews the majority of the Companys loans for proper internal classification purposes 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.
A summary of the transactions in the allowance for probable loan losses by loan class is as follows:
|
|
Quarter ended June 30, 2013 |
|
|
| |||||||||||||||||||||||
|
|
Domestic |
|
|
|
Foreign |
|
|
| |||||||||||||||||||
|
|
Commercial |
|
Commercial |
|
Commercial |
|
Commercial |
|
Residential: |
|
Residential: |
|
Consumer |
|
Foreign |
|
Total |
| |||||||||
|
|
(Dollars in Thousands) |
| |||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Balance at March 31, |
|
$ |
20,926 |
|
$ |
11,053 |
|
$ |
20,651 |
|
$ |
609 |
|
$ |
3,868 |
|
$ |
4,011 |
|
$ |
820 |
|
$ |
1,030 |
|
$ |
62,968 |
|
Losses charge to allowance |
|
(2,663 |
) |
(120 |
) |
(1 |
) |
|
|
(27 |
) |
(140 |
) |
(105 |
) |
|
|
(3,056 |
) | |||||||||
Recoveries credited to allowance |
|
557 |
|
13 |
|
128 |
|
|
|
4 |
|
30 |
|
60 |
|
5 |
|
797 |
| |||||||||
Net losses charged to allowance |
|
(2,106 |
) |
(107 |
) |
127 |
|
|
|
(23 |
) |
(110 |
) |
(45 |
) |
5 |
|
(2,259 |
) | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Provision (credit) charged to operations |
|
1,856 |
|
678 |
|
1,605 |
|
14 |
|
10 |
|
146 |
|
22 |
|
11 |
|
4,342 |
| |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Balance at June 30, |
|
$ |
20,676 |
|
$ |
11,624 |
|
$ |
22,383 |
|
$ |
623 |
|
$ |
3,855 |
|
$ |
4,047 |
|
$ |
797 |
|
$ |
1,046 |
|
$ |
65,051 |
|
|
|
Quarter ended June 30, 2012 |
|
|
| |||||||||||||||||||||||
|
|
Domestic |
|
|
|
Foreign |
|
|
| |||||||||||||||||||
|
|
Commercial |
|
Commercial |
|
Commercial |
|
Commercial |
|
Residential: |
|
Residential: |
|
Consumer |
|
Foreign |
|
Total |
| |||||||||
|
|
(Dollars in Thousands) |
| |||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Balance at March 31, |
|
$ |
24,577 |
|
$ |
19,766 |
|
$ |
21,810 |
|
$ |
849 |
|
$ |
4, 379 |
|
$ |
4,505 |
|
$ |
1,602 |
|
$ |
1,293 |
|
$ |
78,781 |
|
Losses charge to allowance |
|
(3,064 |
) |
(7,500 |
) |
(4,482 |
) |
|
|
(30 |
) |
(399 |
) |
(189 |
) |
(5 |
) |
(15,669 |
) | |||||||||
Recoveries credited to allowance |
|
758 |
|
207 |
|
100 |
|
|
|
1 |
|
61 |
|
32 |
|
|
|
1,159 |
| |||||||||
Net losses charged to allowance |
|
(2,306 |
) |
(7,293 |
) |
(4,382 |
) |
|
|
(29 |
) |
(338 |
) |
(157 |
) |
(5 |
) |
(14,510 |
) | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Provision (credit) charged to operations |
|
2,417 |
|
769 |
|
3,123 |
|
(46 |
) |
(363 |
) |
243 |
|
31 |
|
(67 |
) |
6,107 |
| |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Balance at June 30, |
|
$ |
24,688 |
|
$ |
13,242 |
|
$ |
20,551 |
|
$ |
803 |
|
$ |
3,987 |
|
$ |
4,410 |
|
$ |
1,476 |
|
$ |
1,221 |
|
$ |
70,378 |
|
|
|
Six Months Ended June 30, 2013 |
|
|
| |||||||||||||||||||||||
|
|
Domestic |
|
|
|
Foreign |
|
|
| |||||||||||||||||||
|
|
Commercial |
|
Commercial |
|
Commercial |
|
Commercial |
|
Residential: |
|
Residential: |
|
Consumer |
|
Foreign |
|
Total |
| |||||||||
|
|
(Dollars in Thousands) |
| |||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Balance at December 31, |
|
$ |
11,632 |
|
$ |
12,720 |
|
$ |
21,880 |
|
$ |
694 |
|
$ |
4,390 |
|
$ |
4,448 |
|
$ |
1,289 |
|
$ |
1,140 |
|
$ |
58,193 |
|
Losses charge to allowance |
|
(5,326 |
) |
(248 |
) |
(61 |
) |
|
|
(199 |
) |
(395 |
) |
(316 |
) |
(20 |
) |
(6,565 |
) | |||||||||
Recoveries credited to allowance |
|
1,251 |
|
26 |
|
141 |
|
|
|
9 |
|
124 |
|
106 |
|
5 |
|
1,662 |
| |||||||||
Net losses charged to allowance |
|
(4,075 |
) |
(222 |
) |
80 |
|
|
|
(190 |
) |
(271 |
) |
(210 |
) |
(15 |
) |
(4,903 |
) | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Provision (credit) charged to operations |
|
13,119 |
|
(874 |
) |
423 |
|
(71 |
) |
(345 |
) |
(130 |
) |
(282 |
) |
(79 |
) |
11,761 |
| |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Balance at June 30, |
|
$ |
20,676 |
|
$ |
11,624 |
|
$ |
22,383 |
|
$ |
623 |
|
$ |
3,855 |
|
$ |
4,047 |
|
$ |
797 |
|
$ |
1,046 |
|
$ |
65,051 |
|
|
|
Six Months Ended June 30, 2012 |
|
|
| |||||||||||||||||||||||
|
|
Domestic |
|
|
|
Foreign |
|
|
| |||||||||||||||||||
|
|
Commercial |
|
Commercial |
|
Commercial |
|
Commercial |
|
Residential: |
|
Residential: |
|
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 |
|
(6,488 |
) |
(7,571 |
) |
(12,476 |
) |
|
|
(66 |
) |
(711 |
) |
(436 |
) |
(5 |
) |
(27,753 |
) | |||||||||
Recoveries credited to allowance |
|
2,002 |
|
212 |
|
131 |
|
|
|
3 |
|
106 |
|
93 |
|
|
|
2,547 |
| |||||||||
Net losses charged to allowance |
|
(4,486 |
) |
(7,359 |
) |
(12,345 |
) |
|
|
(63 |
) |
(605 |
) |
(343 |
) |
(5 |
) |
(25,206 |
) | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Provision (credit) charged to operations |
|
2,557 |
|
661 |
|
8,669 |
|
(200 |
) |
(512 |
) |
255 |
|
95 |
|
(133 |
) |
11,392 |
| |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Balance at June 30, |
|
$ |
24,688 |
|
$ |
13,242 |
|
$ |
20,551 |
|
$ |
803 |
|
$ |
3,987 |
|
$ |
4,410 |
|
$ |
1,476 |
|
$ |
1,221 |
|
$ |
70,378 |
|
The allowance for probable loan losses is a reserve established through a provision for probable loan losses charged to expense, which represents managements best estimate of probable loan losses when evaluating loans (i) individually or (ii) collectively.
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 June 30, 2013 and December 31, 2012:
|
|
June 30, 2013 |
| ||||||||||
|
|
Loans individually evaluated |
|
Loans collectively evaluated |
| ||||||||
|
|
(Dollars in Thousands) |
| ||||||||||
|
|
Recorded |
|
Allowance |
|
Recorded |
|
Allowance |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Domestic |
|
|
|
|
|
|
|
|
| ||||
Commercial |
|
$ |
35,120 |
|
$ |
10,961 |
|
$ |
841,878 |
|
$ |
9,715 |
|
Commercial real estate: other construction & land development |
|
26,490 |
|
766 |
|
1,116,378 |
|
10,858 |
| ||||
Commercial real estate: farmland & commercial |
|
16,598 |
|
3,446 |
|
1,713,462 |
|
18,937 |
| ||||
Commercial real estate: multifamily |
|
324 |
|
|
|
81,613 |
|
623 |
| ||||
Residential: first lien |
|
4,367 |
|
|
|
441,481 |
|
3,855 |
| ||||
Residential: junior lien |
|
1,711 |
|
|
|
379,954 |
|
4,047 |
| ||||
Consumer |
|
1,239 |
|
|
|
66,838 |
|
797 |
| ||||
Foreign |
|
449 |
|
|
|
184,047 |
|
1,046 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Total |
|
$ |
86,298 |
|
$ |
15,173 |
|
$ |
4,825,651 |
|
$ |
49,878 |
|
|
|
December 31, 2012 |
| ||||||||||
|
|
Loans individually evaluated |
|
Loans collectively evaluated |
| ||||||||
|
|
(Dollars in Thousands) |
| ||||||||||
|
|
Recorded |
|
Allowance |
|
Recorded |
|
Allowance |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Domestic |
|
|
|
|
|
|
|
|
| ||||
Commercial |
|
$ |
32,768 |
|
$ |
1,477 |
|
$ |
736,342 |
|
$ |
10,155 |
|
Commercial real estate: other construction & land development |
|
28,660 |
|
539 |
|
1,119,009 |
|
12,181 |
| ||||
Commercial real estate: farmland & commercial |
|
13,945 |
|
2,730 |
|
1,659,377 |
|
19,150 |
| ||||
Commercial real estate: multifamily |
|
353 |
|
|
|
82,595 |
|
694 |
| ||||
Residential: first lien |
|
3,656 |
|
|
|
453,075 |
|
4,390 |
| ||||
Residential: junior lien |
|
1,850 |
|
|
|
379,886 |
|
4,448 |
| ||||
Consumer |
|
1,326 |
|
|
|
73,188 |
|
1,289 |
| ||||
Foreign |
|
447 |
|
|
|
188,527 |
|
1,140 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Total |
|
$ |
83,005 |
|
$ |
4,746 |
|
$ |
4,691,999 |
|
$ |
53,447 |
|
The table below provides additional information on loans accounted for on a non-accrual basis by loan class at June 30, 2013 and December 31, 2012:
|
|
June 30, 2013 |
|
December 31, 2012 |
| ||
|
|
(Dollars in Thousands) |
| ||||
|
|
|
|
|
| ||
Domestic |
|
|
|
|
| ||
Commercial |
|
$ |
34,384 |
|
$ |
31,929 |
|
Commercial real estate: other construction & land development |
|
24,240 |
|
26,410 |
| ||
Commercial real estate: farmland & commercial |
|
14,335 |
|
11,681 |
| ||
Commercial real estate: multifamily |
|
324 |
|
353 |
| ||
Residential: first lien |
|
1,178 |
|
1,175 |
| ||
Residential: junior lien |
|
64 |
|
175 |
| ||
Consumer |
|
49 |
|
45 |
| ||
Foreign |
|
13 |
|
|
| ||
|
|
|
|
|
| ||
Total non-accrual loans |
|
$ |
74,587 |
|
$ |
71,768 |
|
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 loans effective interest rate; (2) the loans observable market price; or (3) the fair value of the collateral if the loan is collateral dependent. Substantially all of the Companys 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 Companys impaired loans by loan class at June 30, 2013 and December 31, 2011:
|
|
June 30, 2013 |
| |||||||||||||||||||
|
|
|
|
|
|
|
|
Quarter to Date |
|
Year to Date |
| |||||||||||
|
|
Recorded |
|
Unpaid |
|
Related |
|
Average |
|
Interest |
|
Average |
|
Interest |
| |||||||
|
|
(Dollars in Thousands) |
| |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Loans with Related Allowance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Domestic |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Commercial |
|
$ |
18,170 |
|
$ |
18,170 |
|
$ |
10,961 |
|
$ |
18,174 |
|
$ |
10 |
|
$ |
18,184 |
|
$ |
21 |
|
Commercial real estate: other construction & land development |
|
3,968 |
|
3,971 |
|
766 |
|
3,969 |
|
|
|
4,820 |
|
|
| |||||||
Commercial real estate: farmland & commercial |
|
7,812 |
|
11,144 |
|
3,446 |
|
6,879 |
|
23 |
|
6,666 |
|
46 |
| |||||||
Total impaired loans with related allowance |
|
$ |
29,950 |
|
$ |
33,285 |
|
$ |
15,173 |
|
$ |
29,022 |
|
$ |
33 |
|
$ |
29,670 |
|
$ |
67 |
|
|
|
June 30, 2013 |
| ||||||||||||||||
|
|
|
|
|
|
Quarter to Date |
|
Year to Date |
| ||||||||||
|
|
Recorded |
|
Unpaid |
|
Average |
|
Interest |
|
Average |
|
Interest |
| ||||||
|
|
(Dollars in Thousands) |
| ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|