Loans And Allowance For Loan Losses
12 Months Ended
Dec. 31, 2014
Loans And Allowance For Loan Losses [Abstract]  
Loans And Allowance For Loan Losses

Note 4:  Loans and Allowance for Loan Losses

 

We extend commercial and consumer credit primarily to customers in the states of Oklahoma, Texas, and Kansas.  Our commercial lending operations are concentrated in Oklahoma City, Dallas, Tulsa, and other metropolitan markets in Texas, Kansas, and Oklahoma.  As a result, the collectability of our loan portfolio can be affected by changes in the economic conditions in those states and markets.  Please see “Note 19 Operating Segments for more detail regarding loans by market.  At December 31, 2014 and 2013, substantially all of our loans were collateralized with real estate, inventory, accounts receivable, and/or other assets or were guaranteed by agencies of the United States government. 

 

Due to the immateriality of the remaining balance of loans covered under the loss sharing agreement with the FDIC, covered and noncovered loans have been combined for reporting purposes. Prior period numbers have also been adjusted to reflect this change. This adjustment has no financial statement impact.

 

Our loan classifications were as follows: 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

At December 31, 2014

 

At December 31, 2013

Real estate mortgage:

 

 

 

 

 

Commercial

$

752,971 

 

$

752,279 

One-to-four family residential

 

77,531 

 

 

83,988 

Real estate construction:

 

 

 

 

 

Commercial

 

186,659 

 

 

143,848 

One-to-four family residential

 

10,464 

 

 

4,646 

Commercial

 

350,410 

 

 

255,058 

Installment and consumer:

 

 

 

 

 

Guaranteed student loans

 

37 

 

 

4,394 

Other

 

21,919 

 

 

26,690 

 

 

1,399,991 

 

 

1,270,903 

Less: Allowance for loan losses

 

(28,452)

 

 

(36,663)

Total loans, net

$

1,371,539 

 

$

1,234,240 

 

Concentrations of Credit.  At December 31, 2014, $413.8 million, or 30%, of our loans consisted of loans to individuals and businesses in the healthcare industry.  We do not have any other concentrations of loans to individuals or businesses involved in a single industry totaling 10% or more of total loans. 

 

Loans Held for SaleWe had loans which were held for sale of $1.5 million and $3.1 million at December 31, 2014 and 2013, respectively. The loans currently classified as held for sale, primarily residential mortgage loans, are carried at the lower of cost or market value.    A substantial portion of the one-to-four family residential loans and loan servicing rights, if not retained, are primarily sold to one investor.  These mortgage loans are generally sold within a one-month period from loan closing at amounts determined by the investor commitment based upon the pricing of the loan. 

 

Loan ServicingWe earn fees for servicing real estate mortgages and other loans owned by others.  The fees are generally calculated on the outstanding principal balance of the loans serviced and are recorded as noninterest income when earned.  The unpaid principal balance of real estate mortgage loans serviced for others totaled $410.3 million and $390.7 million at December 31, 2014 and 2013, respectively.  Loan servicing rights are capitalized based on estimated fair value at the point of origination.  The servicing rights are amortized over the period of estimated net servicing income.   

 

Acquired Loans.  Changes in the carrying amounts and accretable yields for ASC 310.30 loans were as follows for the year ended December 31, 2014 and 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the year ended December 31,

 

2014

 

2013

 

 

 

 

Carrying

 

 

 

 

Carrying

 

Accretable

 

amount

 

Accretable

 

amount

(Dollars in thousands)

Yield

 

of loans

 

Yield

 

of loans

Balance at beginning of period

$

1,597 

 

$

16,427 

 

$

1,904 

 

$

25,707 

Payments received

 

 -

 

 

(11,049)

 

 

 -

 

 

(6,954)

Transfers to other real estate / repossessed assets

 

 -

 

 

 -

 

 

(36)

 

 

(2,110)

Net charge-offs

 

(10)

 

 

(407)

 

 

(1)

 

 

(468)

Net reclassifications to / from nonaccretable amount

 

 -

 

 

 -

 

 

235 

 

 

 -

Accretion

 

(1,047)

 

 

 -

 

 

(505)

 

 

252 

Balance at end of period

$

540 

 

$

4,971 

 

$

1,597 

 

$

16,427 

 

Nonperforming / Past Due Loans.  The following table shows the recorded investment in loans on nonaccrual status. 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31,

(Dollars in thousands)

2014

 

2013

Real estate mortgage:

 

 

 

 

 

Commercial

$

2,195 

 

$

7,766 

One-to-four family residential

 

1,100 

 

 

513 

Real estate construction:

 

 

 

 

 

Commercial

 

73 

 

 

2,721 

Commercial

 

5,907 

 

 

8,769 

Other consumer

 

 

 

50 

Total nonaccrual loans

$

9,276 

 

$

19,819 

 

If interest on nonaccrual loans had been accrued, the interest income as reported in the accompanying Consolidated Statements of Operations would have increased by approximately $0.7 million, $1.2 million, and $1.2 million, for 2014, 2013, and 2012, respectively.

 

Net cumulative charge-offs against nonaccrual loans at December 31, 2014 and 2013 were $6.0 million and $8.2 million, respectively. 

 

The following table shows the delinquency status of past due loans at the end of the respective reporting period.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

90 days and

 

 

 

 

 

 

 

 

 

 

Recorded loans

 

30-89 days

 

greater

 

Total past

 

 

 

 

Total

 

> 90 days and

(Dollars in thousands)

past due

 

past due

 

due

 

Current

 

loans

 

accruing

At December 31, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate mortgage:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

$

4,053 

 

$

2,195 

 

$

6,248 

 

$

746,723 

 

$

752,971 

 

$

 -

One-to-four family residential

 

122 

 

 

1,100 

 

 

1,222 

 

 

76,309 

 

 

77,531 

 

 

 -

Real estate construction:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

2,177 

 

 

73 

 

 

2,250 

 

 

184,409 

 

 

186,659 

 

 

 -

One-to-four family residential

 

 -

 

 

 -

 

 

 -

 

 

10,464 

 

 

10,464 

 

 

 -

Commercial

 

1,159 

 

 

6,044 

 

 

7,203 

 

 

343,207 

 

 

350,410 

 

 

137 

Other

 

162 

 

 

 

 

163 

 

 

21,793 

 

 

21,956 

 

 

 -

Total

$

7,673 

 

$

9,413 

 

$

17,086 

 

$

1,382,905 

 

$

1,399,991 

 

$

137 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate mortgage:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

$

3,851 

 

$

7,766 

 

$

11,617 

 

$

740,662 

 

$

752,279 

 

$

 -

One-to-four family residential

 

302 

 

 

513 

 

 

815 

 

 

83,173 

 

 

83,988 

 

 

 -

Real estate construction:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

569 

 

 

2,721 

 

 

3,290 

 

 

140,558 

 

 

143,848 

 

 

 -

One-to-four family residential

 

 -

 

 

 -

 

 

 -

 

 

4,646 

 

 

4,646 

 

 

 -

Commercial

 

1,998 

 

 

8,819 

 

 

10,817 

 

 

244,241 

 

 

255,058 

 

 

50 

Other

 

128 

 

 

53 

 

 

181 

 

 

30,903 

 

 

31,084 

 

 

Total

$

6,848 

 

$

19,872 

 

$

26,720 

 

$

1,244,183 

 

$

1,270,903 

 

$

53 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired Loans.  The following table presents loans individually evaluated for impairment by class of loans at the end of the respective reporting period.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With No Specific Allowance

 

With A Specific Allowance

 

 

 

 

Unpaid

 

 

 

 

Unpaid

 

 

 

 

Recorded

 

Principal

 

Recorded

 

Principal

 

Related

(Dollars in thousands)

Investment

 

Balance

 

Investment

 

Balance

 

Allowance

At December 31, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

$

12,382 

 

$

14,752 

 

$

11,497 

 

$

11,556 

 

$

2,047 

One-to-four family residential

 

1,115 

 

 

1,833 

 

 

 -

 

 

 -

 

 

 -

Real estate construction

 

73 

 

 

104 

 

 

 -

 

 

 -

 

 

 -

Commercial

 

2,624 

 

 

2,887 

 

 

4,315 

 

 

10,673 

 

 

1,822 

Other

 

 

 

 

 

 -

 

 

 -

 

 

 -

Total

$

16,195 

 

$

19,578 

 

$

15,812 

 

$

22,229 

 

$

3,869 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

$

38,077 

 

$

39,544 

 

$

15,903 

 

$

16,186 

 

$

4,015 

One-to-four family residential

 

510 

 

 

630 

 

 

42 

 

 

94 

 

 

Real estate construction

 

84 

 

 

106 

 

 

2,636 

 

 

2,762 

 

 

18 

Commercial

 

1,120 

 

 

1,254 

 

 

9,177 

 

 

14,608 

 

 

3,863 

Other

 

 

 

 

 

46 

 

 

72 

 

 

46 

Total

$

39,795 

 

$

41,540 

 

$

27,804 

 

$

33,722 

 

$

7,946 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The following table presents the average recorded investment and interest income recognized on impaired loans for the year ended December 31, 2014, 2013, and 2012.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of and for the year ended December 31,

 

 

2014

 

2013

 

2012

 

 

Average

 

 

 

 

Average

 

 

 

 

Average

 

 

 

 

 

Recorded

 

Interest

 

Recorded

 

Interest

 

Recorded

 

Interest

 

(Dollars in thousands)

Investment

 

Income

 

Investment

 

Income

 

Investment

 

Income

 

Commercial real estate

$

30,257 

 

$

968 

 

$

63,125 

 

$

2,112 

 

$

57,483 

 

$

1,701 

 

One-to-four family residential

 

2,764 

 

 

 

 

4,645 

 

 

 

 

6,054 

 

 

 

Real estate construction

 

222 

 

 

 -

 

 

2,801 

 

 

 -

 

 

6,228 

 

 

51 

 

Commercial

 

7,718 

 

 

68 

 

 

12,899 

 

 

87 

 

 

6,669 

 

 

137 

 

Other

 

16 

 

 

 -

 

 

129 

 

 

 -

 

 

262 

 

 

 -

 

Total

$

40,977 

 

$

1,037 

 

$

83,599 

 

$

2,200 

 

$

76,696 

 

$

1,898 

 

 

Included in interest income recognized on impaired loans are $1.0 million and  $2.2 million, and $1.9 million,  for December 31, 2014, 2013, and 2012, respectively, in interest on accruing troubled debt restructurings.    

 

Troubled Debt Restructurings.  The loan portfolio also includes certain loans that have been modified in a troubled debt restructuring, where economic concessions have been granted to borrowers who have experienced financial difficulties.  These concessions typically result from loss mitigation activities and can include reductions in the interest rate, payment extensions, forgiveness of principal, forbearance, or other actions.  Troubled debt restructurings are classified as impaired at the time of restructuring and classified as nonperforming, potential problem, or performing restructured, as applicable.  Loans modified in troubled debt restructurings may be returned to performing status after considering the borrowers’ sustained repayment for a reasonable period of at least six months. 

 

When we modify loans in a troubled debt restructuring, an evaluation of any possible impairment is performed similar to other impaired loans based on the present value of expected future cash flows, discounted at the contractual interest rate of the original loan agreement, or use of the current fair value of the collateral, less selling costs for collateral dependent loans.  If it is determined that the value of the modified loan is less than the recorded investment in the loan (net of previous charge-offs, deferred loan fees or costs, and unamortized premium or discount), an impairment is recognized through an allowance estimate or a charge-off to the allowance.  In periods subsequent to modification, all loans modified in troubled debt restructurings are evaluated, including those that have payment defaults, for possible impairment. 

 

Troubled debt restructured loans outstanding as of December 31, 2014 and 2013 are as follows: 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2014

 

At December 31, 2013

(Dollars in thousands)

Accruing

 

Nonaccrual

 

Accruing

 

Nonaccrual

Commercial real estate

$

21,685 

 

$

1,082 

 

$

44,442 

 

$

4,456 

One-to-four family residential

 

14 

 

 

62 

 

 

18 

 

 

162 

Commercial

 

1,032 

 

 

655 

 

 

1,527 

 

 

648 

Total

$

22,731 

 

$

1,799 

 

$

45,987 

 

$

5,312 

 

At December 31, 2014 and 2013,  we had no significant commitments to lend additional funds to debtors whose loan terms have been modified in troubled debt restructuring. 

 

Loans modified as troubled debt restructurings that occurred during the year ended December 31, 2014 and 2013 are shown in the following tables:  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the year ended December 31,

 

2014

 

2013

 

Number of

 

Recorded

 

Number of

 

Recorded

(Dollars in thousands)

Modifications

 

Investment

 

Modifications

 

Investment

Commercial real estate

 

 

$

 

 

 

$

4,732 

One-to-four family residential

 

 -

 

 

 -

 

 

 

 

68 

Commercial

 

 

 

564 

 

 

 

 

784 

Total

 

 

$

569 

 

 

15 

 

$

5,584 

 

The modifications of loans identified as troubled debt restructurings primarily related to payment extensions and/or reductions in the interest rate.  The financial impact of troubled debt restructurings is not significant.   

 

As of December 31, 2014, there were no loans modified as a troubled debt restructuring which subsequently defaulted. As of December 31, 2013, there was one commercial real estate loan with a recorded investment of $0.2 million that was modified as a troubled debt restructuring which subsequently defaulted.  Default, for this purpose, is deemed to occur when a loan is 90 days or more past due or transferred to nonaccrual and is within twelve months of restructuring.   

 

 

Credit Quality Indicators.  To assess the credit quality of loans, we categorize loans into risk categories based on relevant information about the ability of the borrowers to service their debts such as: current financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors.  This analysis is performed on a quarterly basis.  We use the following definitions for risk ratings:   

 

Special mention – Loans classified as special mention have potential weaknesses that deserve management’s close attention.  If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for these loans or of the institution’s credit position at some future date. 

 

Substandard – Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the obligors or of the collateral pledged, if any.  Loans so classified have one or more well-defined weaknesses that jeopardize the liquidation of the debt.  They are characterized by the distinct possibility that we will sustain some loss if the deficiencies are not corrected.  These loans are considered potential problem or nonperforming loans depending on the accrual status of the loans.    

 

Doubtful – Loans classified as doubtful have all the weaknesses inherent in those classified as substandard, with the added characteristics that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.  These loans are considered nonperforming. 

 

Loans not meeting the criteria above that are analyzed as part of the above described process are considered to be pass rated loans.  As of December 31, 2014 and 2013, based on the most recent analysis performed as of those dates, the risk category of loans by class is as follows: 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

1-4 Family

 

Real Estate

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

Real Estate

 

Residential

 

Construction

 

Commercial

 

Other

 

Total

At December 31, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

690,791 

 

$

76,322 

 

$

194,670 

 

$

331,594 

 

$

21,849 

 

$

1,315,226 

Special Mention

 

34,287 

 

 

22 

 

 

420 

 

 

7,144 

 

 

106 

 

 

41,979 

Substandard

 

27,594 

 

 

1,154 

 

 

2,033 

 

 

6,725 

 

 

 

 

37,507 

Doubtful

 

299 

 

 

33 

 

 

 -

 

 

4,947 

 

 

 -

 

 

5,279 

Total

$

752,971 

 

$

77,531 

 

$

197,123 

 

$

350,410 

 

$

21,956 

 

$

1,399,991 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grade:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

610,929 

 

$

81,534 

 

$

101,715 

 

$

233,132 

 

$

30,893 

 

$

1,058,203 

Special Mention

 

62,932 

 

 

1,452 

 

 

22,576 

 

 

6,130 

 

 

141 

 

 

93,231 

Substandard

 

77,453 

 

 

944 

 

 

24,203 

 

 

11,329 

 

 

50 

 

 

113,979 

Doubtful

 

965 

 

 

58 

 

 

 -

 

 

4,467 

 

 

 -

 

 

5,490 

Total

$

752,279 

 

$

83,988 

 

$

148,494 

 

$

255,058 

 

$

31,084 

 

$

1,270,903 

 

Allowance for Loan Losses.  The following table presents the balance in the allowance for loan losses and the recorded investment in loans by portfolio segment and based on impairment evaluation method as of December 31, 2014 and 2013.  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

1-4 Family

 

Real Estate

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

Real Estate

 

Residential

 

Construction

 

Commercial

 

Other

 

Total

At December 31, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

$

18,854 

 

$

850 

 

$

5,523 

 

$

10,985 

 

$

451 

 

$

36,663 

Loans charged-off

 

(1,400)

 

 

(289)

 

 

(655)

 

 

(4,014)

 

 

(558)

 

 

(6,916)

Recoveries

 

3,733 

 

 

213 

 

 

 -

 

 

1,119 

 

 

264 

 

 

5,329 

Provision for loan losses

 

(7,509)

 

 

(62)

 

 

(709)

 

 

1,524 

 

 

132 

 

 

(6,624)

Balance at end of period

$

13,678 

 

$

712 

 

$

4,159 

 

$

9,614 

 

$

289 

 

$

28,452 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses ending balance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

$

2,047 

 

$

 -

 

$

 -

 

$

1,822 

 

$

 -

 

$

3,869 

Collectively evaluated for impairment

 

11,631 

 

 

712 

 

 

4,159 

 

 

7,792 

 

 

289 

 

 

24,583 

Acquired with deteriorated credit quality

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

Total ending allowance balance

$

13,678 

 

$

712 

 

$

4,159 

 

$

9,614 

 

$

289 

 

$

28,452 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable ending balance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

$

23,907 

 

$

538 

 

$

104 

 

$

13,560 

 

$

 

$

38,111 

Collectively evaluated for impairment

 

725,635 

 

 

75,598 

 

 

196,905 

 

 

336,818 

 

 

21,953 

 

 

1,356,909 

Acquired with deteriorated credit quality

 

3,429 

 

 

1,395 

 

 

114 

 

 

32 

 

 

 

 

4,971 

Total ending loans balance

$

752,971 

 

$

77,531 

 

$

197,123 

 

$

350,410 

 

$

21,956 

 

$

1,399,991 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

1-4 Family

 

Real Estate

 

 

 

 

 

 

 

 

 

 

Real Estate

 

Residential

 

Construction

 

Commercial

 

Other

 

Total

At December 31, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

$

27,223 

 

$

861 

 

$

5,271 

 

$

12,604 

 

$

759 

 

$

46,718 

Loans charged-off

 

(806)

 

 

(578)

 

 

246 

 

 

(8,599)

 

 

(267)

 

 

(10,004)

Recoveries

 

171 

 

 

253 

 

 

4,527 

 

 

2,049 

 

 

158 

 

 

7,158 

Provision for loan losses

 

(7,734)

 

 

314 

 

 

(4,521)

 

 

4,931 

 

 

(199)

 

 

(7,209)

Balance at end of period

$

18,854 

 

$

850 

 

$

5,523 

 

$

10,985 

 

$

451 

 

$

36,663 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses ending balances:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

$

4,012 

 

$

 -

 

$

18 

 

$

3,863 

 

$

46 

 

$

7,939 

Collectively evaluated for impairment

 

14,839 

 

 

797 

 

 

5,505 

 

 

7,122 

 

 

405 

 

 

28,668 

Acquired with deteriorated credit quality

 

 

 

53 

 

 

 -

 

 

 -

 

 

 -

 

 

56 

Total ending allowance balance

$

18,854 

 

$

850 

 

$

5,523 

 

$

10,985 

 

$

451 

 

$

36,663 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable ending balance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

$

47,730 

 

$

456 

 

$

2,720 

 

$

10,297 

 

$

50 

 

$

61,253 

Collectively evaluated for impairment

 

693,267 

 

 

79,602 

 

 

145,576 

 

 

243,790 

 

 

30,988 

 

 

1,193,223 

Acquired with deteriorated credit quality

 

11,282 

 

 

3,930 

 

 

198 

 

 

971 

 

 

46 

 

 

16,427 

Total ending loans balance

$

752,279 

 

$

83,988 

 

$

148,494 

 

$

255,058 

 

$

31,084 

 

$

1,270,903 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

1-4 Family

 

Real Estate

 

 

 

 

 

 

 

 

 

 

Real Estate

 

Residential

 

Construction

 

Commercial

 

Other

 

Total

At December 31, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

$

21,749 

 

$

1,016 

 

$

11,177 

 

$

9,827 

 

$

915 

 

$

44,684 

Loans charged-off

 

(2,167)

 

 

(269)

 

 

 -

 

 

(4,455)

 

 

(649)

 

 

(7,540)

Recoveries

 

58 

 

 

271 

 

 

1,972 

 

 

3,671 

 

 

495 

 

 

6,467 

Provision for loan losses

 

7,583 

 

 

(157)

 

 

(7,878)

 

 

3,561 

 

 

(2)

 

 

3,107 

Balance at end of period

$

27,223 

 

$

861 

 

$

5,271 

 

$

12,604 

 

$

759 

 

$

46,718 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses ending balances:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

$

5,094 

 

$

 

$

50 

 

$

6,492 

 

$

81 

 

$

11,724 

Collectively evaluated for impairment

 

21,975 

 

 

785 

 

 

5,221 

 

 

6,111 

 

 

678 

 

 

34,770 

Acquired with deteriorated credit quality

 

154 

 

 

69 

 

 

 -

 

 

 

 

 -

 

 

224 

Total ending allowance balance

$

27,223 

 

$

861 

 

$

5,271 

 

$

12,604 

 

$

759 

 

$

46,718 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable ending balance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

$

54,055 

 

$

570 

 

$

4,202 

 

$

16,759 

 

$

88 

 

$

75,674 

Collectively evaluated for impairment

 

816,920 

 

 

70,384 

 

 

130,207 

 

 

223,739 

 

 

36,104 

 

 

1,277,354 

Acquired with deteriorated credit quality

 

18,298 

 

 

4,881 

 

 

382 

 

 

2,037 

 

 

109 

 

 

25,707 

Total ending loans balance

$

889,273 

 

$

75,835 

 

$

134,791 

 

$

242,535 

 

$

36,301 

 

$

1,378,735