XML 25 R14.htm IDEA: XBRL DOCUMENT v3.10.0.1
Loans Held for Investment and Allowance for Loan Losses
6 Months Ended
Jun. 30, 2018
Receivables [Abstract]  
Loans Held for Investment and Allowance for Loan Losses

Note 5 – Loans Held for Investment and Allowance for Loan Losses

Loans held for investment are stated at the amount of unpaid principal, reduced by unearned income and an allowance for loan losses. Interest on loans is calculated by using the simple interest method on daily balances of the principal amounts outstanding. The Company defers and amortizes net loan origination fees and costs as an adjustment to yield. The allowance for loan losses is established through a provision for loan losses charged to expense. Loans are charged against the allowance for loan losses when management believes the collectability of the principal is unlikely.

The Company has certain lending policies and procedures in place that are designed to maximize loan income with an acceptable level of risk. Management reviews and approves these policies and procedures on an annual basis and makes changes as appropriate. Management receives and reviews monthly reports related to loan originations, quality, concentrations, delinquencies, nonperforming and potential problem loans. Diversification in the loan portfolio is a means of managing risk associated with fluctuations in economic conditions, both by type of loan and geographic location.

Commercial loans are underwritten after evaluating and understanding the borrower’s ability to operate profitably and effectively. Underwriting standards are designed to determine whether the borrower possesses sound business ethics and practices and to evaluate current and projected cash flows to determine the ability of the borrower to repay their obligations as agreed. Commercial loans are primarily made based on the identified cash flows of the borrower and, secondarily, on the underlying collateral provided by the borrower. Most commercial loans are secured by the assets being financed or other business assets, such as accounts receivable or inventory, and include personal guarantees.

Agricultural loans are subject to underwriting standards and processes similar to commercial loans. These agricultural loans are based primarily on the identified cash flows of the borrower and secondarily on the underlying collateral provided by the borrower. Most agricultural loans are secured by the agriculture related assets being financed, such as farm land, cattle or equipment, and include personal guarantees.

Real estate loans are also subject to underwriting standards and processes similar to commercial and agricultural loans. These loans are underwritten primarily based on projected cash flows and, secondarily, as loans secured by real estate. The repayment of real estate loans is generally largely dependent on the successful operation of the property securing the loans or the business conducted on the property securing the loan. Real estate loans may be more adversely affected by conditions in the real estate markets or in the general economy. The properties securing the Company’s real estate portfolio are generally diverse in terms of type and geographic location within Texas. This diversity helps reduce the exposure to adverse economic events that affect any single market or industry. Generally, real estate loans are owner occupied which further reduces the Company’s risk.

Consumer loan underwriting utilizes methodical credit standards and analysis to supplement the Company’s underwriting policies and procedures. The Company’s loan policy addresses types of consumer loans that may be originated and the collateral, if secured, which must be perfected. The relatively smaller individual dollar amounts of consumer loans that are spread over numerous individual borrowers also minimize the Company’s risk.

 

The allowance for loan losses is an amount which represents management’s best estimate of probable losses that are inherent in the Company’s loan portfolio as of the balance sheet date. The allowance for loan losses is comprised of three elements: (i) specific reserves determined based on probable losses on specific classified loans; (ii) a historical valuation reserve component that considers historical loss rates; and (iii) qualitative reserves based upon general economic conditions and other qualitative risk factors both internal and external to the Company. The allowance for loan losses is increased by charges to income and decreased by charge-offs (net of recoveries). Management’s periodic evaluation of the appropriateness of the allowance is based on general economic conditions, the financial condition of borrowers, the value and liquidity of collateral, delinquency, prior loan loss experience, and the results of periodic reviews of the portfolio. For purposes of determining our historical valuation reserve, the loan portfolio, less cash secured loans, government guaranteed loans and classified loans, is multiplied by the Company’s historical loss rate. Specific allocations are increased or decreased in accordance with deterioration or improvement in credit quality and a corresponding increase or decrease in risk of loss on a particular loan. In addition, we adjust our allowance for qualitative factors such as current local economic conditions and trends, including, without limitations, unemployment, oil and gas prices, flood and drought conditions, changes in lending staff, policies and procedures, changes in credit concentrations, changes in the trends and severity of problem loans and changes in trends in volume and terms of loans. This qualitative reserve serves to estimate for additional areas of losses inherent in our portfolio that are not reflected in our historic loss factors.

Although we believe we use the best information available to make loan loss allowance determinations, future adjustments could be necessary if circumstances or economic conditions differ substantially from the assumptions used in making our initial determinations. A decline in the economy and employment rates could result in increased levels of non-performing assets and charge-offs, increased loan provisions and reductions in income. Additionally, bank regulatory agencies periodically review our allowance for loan losses and methodology and could require, in accordance with generally accepted accounting principles, additional provisions to the allowance for loan losses based on their judgment of information available to them at the time of their examination as well as changes to our methodology.

Accrual of interest is discontinued on a loan and payments are applied to principal when management believes, after considering economic and business conditions and collection efforts, the borrower’s financial condition is such that collection of interest is doubtful. Except consumer loans, generally all loans past due greater than 90 days, based on contractual terms, are placed on non-accrual. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured. Consumer loans are generally charged-off when a loan becomes past due 90 days. For other loans in the portfolio, facts and circumstances are evaluated in making charge-off decisions.

Loans are considered impaired when, based on current information and events, management determines that it is probable we will be unable to collect all amounts due in accordance with the loan agreement, including scheduled principal and interest payments. If a loan is impaired, a specific valuation allowance is allocated, if necessary. Interest payments on impaired loans are typically applied to principal unless collectability of the principal amount is reasonably assured, in which case interest is recognized on a cash basis. Impaired loans, or portions thereof, are charged off when deemed uncollectable.

The Company’s policy requires measurement of the allowance for an impaired, collateral dependent loan based on the fair value of the collateral. Other loan impairments for non-collateral dependent loans are measured based on the present value of expected future cash flows or the loan’s observable market price. At June 30, 2018 and 2017, and December 31, 2017, all significant impaired loans have been determined to be collateral dependent and the allowance for loss has been measured utilizing the estimated fair value of the collateral less costs to sell.

From time to time, the Company modifies its loan agreement with a borrower. A modified loan is considered a troubled debt restructuring when two conditions are met: (i) the borrower is experiencing financial difficulty and (ii) concessions are made by the Company that would not otherwise be considered for a borrower with similar credit risk characteristics. Modifications to loan terms may include a lower interest rate, a reduction of principal, or a longer term to maturity. For all impaired loans, including the Company’s troubled debt restructurings, the Company performs a periodic, well-documented credit evaluation of the borrower’s financial condition and prospects for repayment to assess the likelihood that all principal and interest payments required under the terms of the agreement will be collected in full. When doubt exists about the ultimate collectability of principal and interest, the troubled debt restructuring remains on non-accrual status and payments received are applied to reduce principal to the extent necessary to eliminate such doubt. This determination of accrual status is judgmental and is based on facts and circumstances related to each troubled debt restructuring. Each of these loans is individually evaluated for impairment and a specific reserve is recorded based on probable losses, taking into consideration the related collateral, modified loan terms and cash flow. As of June 30, 2018 and 2017, and December 31, 2017, substantially all of the Company’s troubled debt restructured loans are included in the non-accrual totals.

 

Loans acquired, including loans acquired in a business combination, are initially recorded at fair value with no valuation allowance. Acquired loans are segregated between those considered to be credit impaired and those deemed performing. To make this determination, management considers such factors as past due status, non-accrual status and credit risk ratings. The fair value of acquired performing loans is determined by discounting expected cash flows, both principal and interest, at prevailing market interest rates. The difference between the fair value and principal balances at acquisition date, the fair value discount, is accreted into interest income over the estimated life of the acquired performing loan portfolio.

Purchased credit impaired loans are those loans that showed evidence of deterioration of credit quality since origination and for which it is probable, at acquisition, that the Company will be unable to collect all amounts contractually owed. Their acquisition fair value, which includes a credit component at the acquisition date, was based on the estimate of cash flows, both principal and interest, expected to be collected or estimated collateral values if cash flows are not estimable, discounted at prevailing market rates of interest. The difference between the discounted cash flows expected at acquisition and the investment in the loan is recognized as interest income on a level-yield method over the life of the loan, unless management was unable to reasonably forecast cash flows in which case the loans were placed on nonaccrual. Contractually required payments for interest and principal that exceed the cash flows expected at acquisition are not recognized as a yield adjustment. Increases in expected cash flows subsequent to the initial investment are recognized prospectively through adjustment of the yield on the loan over its remaining life. Decreases in expected cash flows subsequent to acquisition are recognized as impairment. Valuation allowances on these impaired loans reflect only losses incurred after the acquisition. The carrying amount of purchased credit impaired loans at June 30, 2018 and 2017, and December 31, 2017, was $2,813,000, $889,000 and $618,000, respectively, compared to a contractual balance of $3,918,000, $1,174,290, and $755,000, respectively. Other purchased credit impaired loan disclosures were omitted due to immateriality.

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

 

     June 30,      December 31,  
     2018      2017      2017  

Commercial

   $ 775,010      $ 668,049      $ 684,099  

Agricultural

     92,583        77,342        94,543  

Real estate

     2,567,878        2,271,100        2,302,998  

Consumer

     396,009        422,861        403,929  
  

 

 

    

 

 

    

 

 

 

Total loans held-for-investment

   $ 3,831,480      $ 3,439,352      $ 3,485,569  
  

 

 

    

 

 

    

 

 

 

 

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

 

     June 30,      December 31,  
     2018      2017      2017  

Non-accrual loans*

   $ 26,685      $ 21,489      $ 17,670  

Loans still accruing and past due 90 days or more

     200        314        288  

Troubled debt restructured loans**

     514        672        627  
  

 

 

    

 

 

    

 

 

 

Total

   $ 27,399      $ 22,475      $ 18,585  
  

 

 

    

 

 

    

 

 

 

 

*

Includes $2,813,000, $889,000 and $618,000 of purchased credit impaired loans as of June 30, 2018 and 2017, and December 31, 2017, respectively.

**

Troubled debt restructured loans of $4,329,000, $5,417,000 and $4,629,000, whose interest collection, after considering economic and business conditions and collection efforts, is doubtful are included in non-accrual loans at June 30, 2018 and 2017, and December 31, 2017, respectively.

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

 

 

June 30, 2018

     June 30, 2017      December 31, 2017  
Recorded    Valuation      Recorded      Valuation      Recorded      Valuation  

Investment

   Allowance      Investment      Allowance      Investment      Allowance  

$26,685

   $ 4,823      $ 21,489      $ 4,543      $ 17,670      $ 3,996  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

The Company had $28,104,000, $24,720,000 and $20,117,000 in non-accrual, past due 90 days or more and still accruing, restructured loans and foreclosed assets at June 30, 2018 and 2017, and December 31, 2017, respectively. Non-accrual loans at June 30, 2018 and 2017, and December 31, 2017, consisted of the following by class of financing receivables (in thousands):

 

     June 30,      December 31,  
     2018      2017      2017  

Commercial

   $ 7,580      $ 5,404      $ 3,612  

Agricultural

     1,259        61        134  

Real estate

     16,715        14,801        12,838  

Consumer

     1,131        1,223        1,086  
  

 

 

    

 

 

    

 

 

 

Total

   $ 26,685      $ 21,489      $ 17,670  
  

 

 

    

 

 

    

 

 

 

No significant additional funds are committed to be advanced in connection with impaired loans as of June 30, 2018.

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

 

June 30, 2018

   Unpaid
Contractual
Principal
Balance
     Recorded
Investment
With No
Allowance*
     Recorded
Investment
With
Allowance
     Total
Recorded
Investment
     Related
Allowance
     Year–to-Date
Average
Recorded
Investment
     Three-
Month
Average
Recorded
Investment
 

Commercial

   $ 9,432      $ 3,264      $ 4,316      $ 7,580      $ 1,379      $ 8,485      $ 8,226  

Agricultural

     1,278        50        1,209        1,259        368        1,670        1,589  

Real Estate

     22,358        3,569        13,146        16,715        2,645        18,441        18,019  

Consumer

     1,344        169        962        1,131        431        1,240        1,192  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 34,412      $ 7,052      $ 19,633      $ 26,685      $ 4,823      $ 29,836      $ 29,026  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

*

Includes $2,813,000 of purchased credit impaired loans.

 

June 30, 2017

   Unpaid
Contractual
Principal
Balance
     Recorded
Investment
With No
Allowance*
     Recorded
Investment
With
Allowance
     Total
Recorded
Investment
     Related
Allowance
     Year–to-Date
Average
Recorded
Investment
     Three-
Month
Average
Recorded
Investment
 

Commercial

   $ 9,362      $ 708      $ 4,696      $ 5,404      $ 1,683      $ 13,590      $ 7,985  

Agricultural

     66        —          61        61        17        69        66  

Real Estate

     19,071        3,755        11,046        14,801        2,369        17,769        15,473  

Consumer

     1,432        309        914        1,223        474        1,457        1,294  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 29,931      $ 4,772      $ 16,717      $ 21,489      $ 4,543      $ 32,885      $ 24,818  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

*

Includes $889,000 of purchased credit impaired loans.

 

December 31, 2017

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

Commercial

   $ 5,597      $ 518      $ 3,094      $ 3,612      $ 1,194      $ 4,849  

Agricultural

     147        —          134        134        31        120  

Real Estate

     16,823        2,348        10,490        12,838        2,316        13,835  

Consumer

     1,284        143        943        1,086        455        1,258  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 23,851      $ 3,009      $ 14,661      $ 17,670      $ 3,996      $ 20,062  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

*

Includes $618,000 of purchased credit impaired loans.

The Company recognized interest income on impaired loans prior to being recognized as impaired of approximately $624,000 during the year ended December 31, 2017. Such amounts for the three-month and six-month periods ended June 30, 2018 and 2017 were not significant.

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

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

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

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

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

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

 

June 30, 2018

   Pass      Special
Mention
     Substandard      Doubtful      Total  

Commercial

   $ 749,387      $ 6,439      $ 19,184      $ —        $ 775,010  

Agricultural

     87,768        1,568        3,247        —          92,583  

Real Estate

     2,487,399        26,182        54,297        —          2,567,878  

Consumer

     393,200        368        2,441        —          396,009  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 3,717,754      $ 34,557      $ 79,169      $ —        $ 3,831,480  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

June 30, 2017

   Pass      Special
Mention
     Substandard      Doubtful      Total  

Commercial

   $ 627,812      $ 5,965      $ 34,272      $ —        $ 668,049  

Agricultural

     73,727        859        2,756        —          77,342  

Real Estate

     2,200,067        20,978        50,055        —          2,271,100  

Consumer

     420,138        197        2,526        —          422,861  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 3,321,744      $ 27,999      $ 89,609      $ —        $ 3,439,352  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

December 31, 2017

   Pass      Special
Mention
     Substandard      Doubtful      Total  

Commercial

   $ 649,166      $ 6,282      $ 28,651      $ —        $ 684,099  

Agricultural

     90,457        1,527        2,559        —          94,543  

Real Estate

     2,227,302        29,089        46,607        —          2,302,998  

Consumer

     401,434        181        2,314        —          403,929  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 3,368,359      $ 37,079      $ 80,131      $ —        $ 3,485,569  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

The Company’s past due loans are as follows (in thousands):

 

June 30, 2018

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

Commercial

   $ 4,950      $ 1,085      $ 3,029      $ 9,064      $ 765,946      $ 775,010      $ 74  

Agricultural

     626        159        —          785        91,798        92,583        —    

Real Estate

     13,441        474        532        14,447        2,553,431        2,567,878        70  

Consumer

     919        232        76        1,227        394,782        396,009        56  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 19,936      $ 1,950      $ 3,637      $ 25,523      $ 3,805,957      $ 3,831,480      $ 200  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

June 30, 2017

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

Commercial

   $ 3,026      $ 872      $ 2,673      $ 6,571      $ 661,478      $ 668,049      $ 150  

Agricultural

     633        —          8        641        76,701        77,342        8  

Real Estate

     12,794        1,713        4,661        19,168        2,251,932        2,271,100        99  

Consumer

     1,134        414        99        1,647        421,214        422,861        57  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 17,587      $ 2,999      $ 7,441      $ 28,027      $ 3,411,325      $ 3,439,352      $ 314  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

December 31, 2017

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

Commercial

   $ 2,039      $ 1,104      $ 1,081      $ 4,224      $ 679,875      $ 684,099      $ 7  

Agricultural

     640        —          —          640        93,903        94,543        —    

Real Estate

     12,308        511        1,198        14,017        2,288,981        2,302,998        216  

Consumer

     1,360        361        135        1,856        402,073        403,929        65  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 16,347      $ 1,976      $ 2,414      $ 20,737      $ 3,464,832      $ 3,485,569      $ 288  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

*

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

The following table details the allowance for loan losses by portfolio segment (in thousands). There were no allowances for purchased credit impaired loans at June 30, 2018 and 2017, and December 31, 2017. Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses in other categories.

 

June 30, 2018

   Commercial      Agricultural      Real Estate      Consumer      Total  

Loans individually evaluated for impairment

   $ 1,379      $ 368      $ 2,645      $ 431      $ 4,823  

Loans collectively evaluated for impairment

     7,839        1,034        30,598        5,657        45,128  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 9,218      $ 1,402      $ 33,243      $ 6,088      $ 49,951  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

June 30, 2017

   Commercial      Agricultural      Real Estate      Consumer      Total  

Loans individually evaluated for impairment

   $ 1,683      $ 17      $ 2,369      $ 474      $ 4,543  

Loans collectively evaluated for impairment

     10,252        1,110        25,654        5,851        42,867  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 11,935      $ 1,127      $ 28,023      $ 6,325      $ 47,410  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

December 31, 2017

   Commercial      Agricultural      Real Estate      Consumer      Total  

Loans individually evaluated for impairment

   $ 1,194      $ 31      $ 2,316      $ 455      $ 3,996  

Loans collectively evaluated for impairment

     9,671        1,274        27,580        5,635        44,160  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 10,865      $ 1,305      $ 29,896      $ 6,090      $ 48,156  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

Changes in the allowance for loan losses are summarized as follows by portfolio segment (in thousands):

 

Three months ended June 30, 2018

   Commercial     Agricultural     Real Estate     Consumer     Total  

Beginning balance

   $ 9,277     $ 1,512     $ 32,539     $ 6,171     $ 49,499  

Provision for loan losses

     335       (115 )      799       86       1,105  

Recoveries

     126       5       18       147       296  

Charge-offs

     (520 )      —         (113 )      (316 )      (949 ) 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

   $ 9,218     $ 1,402     $ 33,243     $ 6,088     $ 49,951  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Three months ended June 30, 2017

   Commercial     Agricultural     Real Estate     Consumer     Total  

Beginning balance

   $ 11,682     $ 946     $ 27,279     $ 6,285     $ 46,192  

Provision for loan losses

     (76 )      207       1,359       235       1,725  

Recoveries

     522       2       39       104       667  

Charge-offs

     (193 )      (28 )      (654 )      (299 )      (1,174 ) 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

   $ 11,935     $ 1,127     $ 28,023     $ 6,325     $ 47,410  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Six months ended June 30, 2018

   Commercial     Agricultural     Real Estate     Consumer     Total  

Beginning balance

   $ 10,865     $ 1,305     $ 29,896     $ 6,090     $ 48,156  

Provision for loan losses

     (1,292 )      88       3,233       386       2,415  

Recoveries

     284       9       260       247       800  

Charge-offs

     (639 )      —         (146 )      (635 )      (1,420 ) 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

   $ 9,218     $ 1,402     $ 33,243     $ 6,088     $ 49,951  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Six months ended June 30, 2017

   Commercial     Agricultural     Real Estate     Consumer     Total  

Beginning balance

   $ 11,707     $ 1,101     $ 26,864     $ 6,107     $ 45,779  

Provision for loan losses

     927       54       2,132       562       3,675  

Recoveries

     749       8       91       309       1,157  

Charge-offs

     (1,448 )      (36 )      (1,064 )      (653 )      (3,201 ) 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

   $ 11,935     $ 1,127     $ 28,023     $ 6,325     $ 47,410  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

The Company’s recorded investment in loans related to the balance in the allowance for loan losses on the basis of the Company’s impairment methodology is as follows (in thousands). Purchased credit impaired loans of $2,813,000, $889,000 and $618,000 at June 30, 2018 and 2017, and December 31, 2017, respectively, are included in loans individually evaluated for impairment.

 

June 30, 2018

   Commercial      Agricultural      Real Estate      Consumer      Total  

Loans individually evaluated for impairment

   $ 7,580      $ 1,259      $ 16,715      $ 1,131      $ 26,685  

Loans collectively evaluated for impairment

     767,430        91,324        2,551,163        394,878        3,804,795  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 775,010      $ 92,583      $ 2,567,878      $ 396,009      $ 3,831,480  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

June 30, 2017

   Commercial      Agricultural      Real Estate      Consumer      Total  

Loans individually evaluated for impairment

   $ 5,404      $ 61      $ 14,801      $ 1,223      $ 21,489  

Loans collectively evaluated for impairment

     662,645        77,281        2,256,299        421,638        3,417,863  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 668,049      $ 77,342      $ 2,271,100      $ 422,861      $ 3,439,352  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

December 31, 2017

   Commercial      Agricultural      Real Estate      Consumer      Total  

Loans individually evaluated for impairment

   $ 3,612      $ 134      $ 12,838      $ 1,086      $ 17,670  

Loan collectively evaluated for impairment

     680,487        94,409        2,290,160        402,843        3,467,899  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 684,099      $ 94,543      $ 2,302,998      $ 403,929      $ 3,485,569  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

The Company’s loans that were modified and considered troubled debt restructurings are as follows (in thousands):

 

     Three Months Ended June 30, 2018      Six Months Ended June 30, 2018  
            Pre-Modification      Post-Modification             Pre-Modification      Post-Modification  
            Recorded      Recorded             Recorded      Recorded  
     Number      Investment      Investment      Number      Investment      Investment  

Commercial

     1      $ 279      $ 279        1      $ 279      $ 279  

Agricultural

     —          —          —          1        4        4  

Real Estate

     2        162        162        4        525        525  

Consumer

     3        39        39        6        113        113  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     6      $ 480      $ 480        12      $ 921      $ 921  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

     Three Months Ended June 30, 2017      Six Months Ended June 30, 2017  
            Pre-Modification      Post-Modification             Pre-Modification      Post-Modification  
            Recorded      Recorded             Recorded      Recorded  
     Number      Investment      Investment      Number      Investment      Investment  

Commercial

     2      $ 90      $ 90        6      $ 324      $ 324  

Agricultural

     —          —          —          —          —          —    

Real Estate

     1        161        161        2        217        217  

Consumer

     1        25        25        1        25        25  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     4      $ 276      $ 276        9      $ 566      $ 566  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

The balances below provide information as to how the loans were modified as troubled debt restructured loans (in thousands):

 

     Three Months Ended June 30, 2018      Six Months Ended June 30, 2018  
     Adjusted
Interest
Rate
     Extended
Maturity
     Combined
Rate and
Maturity
     Adjusted
Interest
Rate
     Extended
Maturity
     Combined
Rate and
Maturity
 

Commercial

   $ —        $ —        $ 279        —        $ —        $ 279  

Agricultural

     —          —          —          —          —          4  

Real Estate

     —          162        —          —          162        363  

Consumer

     —          —          39        —          —          113  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ —        $ 162      $ 318        —        $ 162      $ 759  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

     Three Months Ended June 30, 2017      Six Months Ended June 30, 2017  
     Adjusted
Interest
Rate
     Extended
Maturity
     Combined
Rate and
Maturity
     Adjusted
Interest
Rate
     Extended
Maturity
     Combined
Rate and
Maturity
 

Commercial

   $ —        $ 90      $ —          —        $ 180      $ 144  

Agricultural

     —          —          —          —          —          —    

Real Estate

     —          —          161        —          56        161  

Consumer

     —          25        —          —          25        —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ —        $ 115      $ 161        —        $ 261      $ 305  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

During the three months ended June 30, 2018 and 2017, no loans were modified as a troubled debt restructured loan within the previous 12 months and for which there was a payment default. During the six months ended June 30, 2017, two loans were modified in the six-month period as a troubled debt restructured loan within the previous 12 months and for which there was a payment default. There were no such defaults for the six months ended June 30, 2018. A default for purposes of this disclosure is a troubled debt restructured loan in which the borrower is 90 days past due or more or results in the foreclosure and repossession of the applicable collateral. The loans with payment default are as follows (dollars in thousands):

 

     Three Months Ended June 30, 2018      Six Months Ended June 30, 2018  
     Number      Balance      Number      Balance  

Commercial

     —        $ —          —        $ —    

Agriculture

     —          —          —          —    

Real Estate

     —          —          —          —    

Consumer

     —          —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     —        $ —          —        $ —    
  

 

 

    

 

 

    

 

 

    

 

 

 

 

     Three Months Ended June 30, 2017      Six Months Ended June 30, 2017  
     Number      Balance      Number      Balance  

Commercial

     —        $ —          1      $ 53  

Agriculture

     —          —          —          —    

Real Estate

     —          —          1        63  

Consumer

     —          —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     —        $ —          2      $ 116  
  

 

 

    

 

 

    

 

 

    

 

 

 

As of June 30, 2018, the Company has no commitments to lend additional funds to loan customers whose terms have been modified in troubled debt restructurings.

Our subsidiary bank has established a line of credit with the Federal Home Loan Bank of Dallas (FHLB) to provide liquidity and meet pledging requirements for those customers eligible to have securities pledged to secure certain uninsured deposits. At June 30, 2018, $2,378,431,000 in loans held by our bank subsidiary were subject to blanket liens as security for this line of credit. At June 30, 2018, there was $60,000,000 outstanding under this line of credit. At June 30, 2018, $1,500,000 million in letters of credit were outstanding under this line of credit that were pledged as collateral for public funds held by our bank subsidiary.