Document and Entity Information
Document and Entity Information - shares | 9 Months Ended | |
Sep. 30, 2016 | Nov. 02, 2016 | |
Document and Entity Information: | ||
Entity Registrant Name | Great Southern Bancorp Inc | |
Document Type | 10-Q | |
Document Period End Date | Sep. 30, 2016 | |
Trading Symbol | gsbc | |
Amendment Flag | false | |
Entity Central Index Key | 854,560 | |
Current Fiscal Year End Date | --12-31 | |
Entity Common Stock, Shares Outstanding | 13,927,660 | |
Entity Filer Category | Accelerated Filer | |
Entity Current Reporting Status | Yes | |
Entity Voluntary Filers | No | |
Entity Well-known Seasoned Issuer | No | |
Document Fiscal Year Focus | 2,016 | |
Document Fiscal Period Focus | Q3 |
GREAT SOUTHERN BANCORP, INC. AN
GREAT SOUTHERN BANCORP, INC. AND SUBSIDIARIES -- CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION (September 30, 2016 figures unaudited) - USD ($) $ in Thousands | Sep. 30, 2016 | Dec. 31, 2015 |
ASSETS | ||
Cash | $ 117,684 | $ 115,198 |
Interest-bearing deposits in other financial institutions | 136,885 | 83,985 |
Cash and cash equivalents | 254,569 | 199,183 |
Available-for-sale securities | 204,621 | 262,856 |
Held-to-maturity securities | 247 | 353 |
Mortgage loans held for sale | 12,796 | 12,261 |
Loans receivable, net | 3,686,507 | 3,340,536 |
FDIC indemnification asset | 14,576 | 24,082 |
Interest receivable | 10,675 | 10,930 |
Prepaid expenses and other assets | 50,864 | 59,322 |
Other real estate owned, net | 31,249 | 31,893 |
Premises and equipment, net | 141,049 | 129,655 |
Goodwill and other intangible assets | 12,913 | 5,758 |
Investment in Federal Home Loan Bank stock | 12,275 | 15,303 |
Current and deferred income taxes | 9,645 | 12,057 |
Total Assets | 4,441,986 | 4,104,189 |
Liabilities: | ||
Deposits | 3,561,784 | 3,268,626 |
Federal Home Loan Bank advances | 31,476 | 263,546 |
Securities sold under reverse repurchase agreements with customers | 139,044 | 116,182 |
Short-term borrowings | 153,060 | 1,295 |
Subordinated debentures issued to capital trusts | 25,774 | 25,774 |
Subordinated notes | 73,499 | |
Accrued interest payable | 1,500 | 1,080 |
Advances from borrowers for taxes and insurance | 9,153 | 4,681 |
Accounts payable and accrued expenses | 24,567 | 24,778 |
Total Liabilities | 4,019,857 | 3,705,962 |
Capital stock | ||
Common stock | 139 | 139 |
Additional paid-in capital | 25,263 | 24,371 |
Retained earnings | 392,826 | 368,053 |
Accumulated other comprehensive income | 3,901 | 5,664 |
Total Stockholders' Equity | 422,129 | 398,227 |
Total Liabilities and Stockholders' Equity | $ 4,441,986 | $ 4,104,189 |
GREAT SOUTHERN BANCORP, INC. A3
GREAT SOUTHERN BANCORP, INC. AND SUBSIDIARIES - CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION (September 30, 2016 figures unaudited) (Parentheticals) - USD ($) $ in Thousands | Sep. 30, 2016 | Dec. 31, 2015 |
Statements of Financial Condition | ||
Held-to-maturity securities fair value | $ 261 | $ 384 |
Allowance for loan losses | $ 37,002 | $ 38,149 |
Preferred stock par value | $ 0.01 | $ 0.01 |
Preferred stock authorized shares | 1,000,000 | 1,000,000 |
Preferred stock issued shares | 0 | 0 |
Preferred stock shares outstanding | 0 | 0 |
Common stock par value | $ 0.01 | $ 0.01 |
Common stock shares authorized | 20,000,000 | 20,000,000 |
Common stock shares issued | 13,921,355 | 13,887,932 |
Common stock shares outstanding | 13,921,355 | 13,887,932 |
GREAT SOUTHERN BANCORP, INC. A4
GREAT SOUTHERN BANCORP, INC. AND SUBSIDIARIES -- CONSOLIDATED STATEMENTS OF INCOME (Unaudited) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2016 | Sep. 30, 2015 | Sep. 30, 2016 | Sep. 30, 2015 | |
INTEREST INCOME | ||||
Loans | $ 45,335 | $ 44,103 | $ 133,460 | $ 133,999 |
Investment securities and other | 1,521 | 1,652 | 4,779 | 5,396 |
TOTAL INTEREST INCOME | 46,856 | 45,755 | 138,239 | 139,395 |
INTEREST EXPENSE | ||||
Deposits | 4,423 | 3,500 | 12,480 | 9,794 |
Federal Home Loan Bank advances | 259 | 468 | 955 | 1,331 |
Short-term borrowings and repurchase agreements | 450 | 14 | 936 | 51 |
Subordinated debentures issued to capital trusts | 209 | 248 | 573 | 560 |
Subordinated notes | 487 | 487 | ||
TOTAL INTEREST EXPENSE | 5,828 | 4,230 | 15,431 | 11,736 |
NET INTEREST INCOME | 41,028 | 41,525 | 122,808 | 127,659 |
PROVISION FOR LOAN LOSSES | 2,500 | 1,703 | 6,901 | 4,303 |
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES | 38,528 | 39,822 | 115,907 | 123,356 |
NON-INTEREST INCOME | ||||
Commissions | 245 | 400 | 763 | 981 |
Service charges and ATM fees | 5,548 | 5,162 | 16,201 | 14,833 |
Net realized gains on sales of loans | 1,217 | 1,079 | 3,062 | 3,078 |
Net realized gains on sales of available-for-sale securities | 144 | 2 | 2,881 | 2 |
Late charges and fees on loans | 435 | 371 | 1,315 | 1,482 |
Gain (loss) on derivative interest rate products | 58 | (133) | (179) | (112) |
Amortization of income/expense related to business acquisitions | (1,215) | (3,326) | (6,087) | (15,380) |
Other noninterest income | 658 | 1,565 | 3,025 | 3,638 |
TOTAL NON-INTEREST INCOME | 7,090 | 5,120 | 20,981 | 8,522 |
NON-INTEREST EXPENSE | ||||
Salaries and employee benefits | 15,062 | 15,078 | 45,671 | 44,261 |
Net occupancy and equipment expense | 6,335 | 7,546 | 19,556 | 19,715 |
Postage | 923 | 1,042 | 2,881 | 2,843 |
Insurance | 961 | 837 | 2,944 | 2,672 |
Advertising | 803 | 545 | 1,767 | 1,728 |
Office supplies and printing | 575 | 328 | 1,435 | 1,043 |
Telephone | 823 | 806 | 2,649 | 2,338 |
Legal, audit and other professional fees | 748 | 586 | 2,399 | 1,873 |
Expense on foreclosed assets | 1,298 | 616 | 3,083 | 1,319 |
Partnership tax credit investment amortization | 420 | 420 | 1,260 | 1,260 |
Acquired deposit intangible asset amortization | 464 | 437 | 1,497 | 1,312 |
Other operating expenses | 2,245 | 1,773 | 6,242 | 4,841 |
TOTAL NON-INTEREST EXPENSE | 30,657 | 30,014 | 91,384 | 85,205 |
INCOME BEFORE INCOME TAXES | 14,961 | 14,928 | 45,504 | 46,673 |
PROVISION FOR INCOME TAXES | 3,740 | 3,732 | 11,956 | 11,821 |
NET INCOME | 11,221 | 11,196 | 33,548 | 34,852 |
Preferred stock dividends | 145 | 435 | ||
NET INCOME AVAILABLE TO COMMON STOCKHOLDERS | $ 11,221 | $ 11,051 | $ 33,548 | $ 34,417 |
BASIC EARNINGS PER COMMON SHARE | $ 0.81 | $ 0.80 | $ 2.41 | $ 2.49 |
DILUTED EARNINGS PER COMMON SHARE | 0.80 | 0.79 | 2.39 | 2.46 |
DIVIDENDS DECLARED PER COMMON SHARE | $ 0.22 | $ 0.22 | $ 0.66 | $ 0.64 |
GREAT SOUTHERN BANCORP, INC. A5
GREAT SOUTHERN BANCORP, INC. AND SUBSIDIARIES -- CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (Unaudited) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2016 | Sep. 30, 2015 | Sep. 30, 2016 | Sep. 30, 2015 | |
Statements of Comprehensive Income | ||||
Net Income | $ 11,221 | $ 11,196 | $ 33,548 | $ 34,852 |
Unrealized appreciation (depreciation) on available-for-sale securities, net | (798) | 281 | 35 | (785) |
Reclassification adjustment for gains included in net income, net | (91) | (1) | (1,835) | (1) |
Change in fair value of cash flow hedge, net | 53 | 10 | 37 | (95) |
Comprehensive Income | $ 10,385 | $ 11,486 | $ 31,785 | $ 33,971 |
GREAT SOUTHERN BANCORP, INC. A6
GREAT SOUTHERN BANCORP, INC. AND SUBSIDIARIES -- CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (Unaudited) (Parentheticals) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2016 | Sep. 30, 2015 | Sep. 30, 2016 | Sep. 30, 2015 | |
Statements of Comprehensive Income | ||||
Tax effect of unrealized appreciation (depreciation) on available-for-sale securities, taxes (credit) | $ (454) | $ 160 | $ 21 | $ (221) |
Tax effect reclassification adjustment for gains included in net income, taxes | (53) | (1) | (1,046) | (1) |
Tax effect of change in fair value of cash flow hedge, taxes (credit) | $ 30 | $ 6 | $ 21 | $ (59) |
GREAT SOUTHERN BANCORP, INC. A7
GREAT SOUTHERN BANCORP, INC. AND SUBSIDIARIES -- CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($) $ in Thousands | 9 Months Ended | |
Sep. 30, 2016 | Sep. 30, 2015 | |
CASH FLOWS FROM OPERATING ACTIVITIES | ||
Net income | $ 33,548 | $ 34,852 |
Proceeds from sales of loans held for sale | 118,629 | 126,859 |
Originations of loans held for sale | (115,039) | (122,166) |
Items not requiring (providing) cash: | ||
Depreciation | 7,416 | 8,088 |
Amortization of other assets | 2,784 | 2,572 |
Compensation expense for stock option grants | 348 | 395 |
Provision for loan losses | 6,901 | 4,303 |
Net gains on loan sales | (3,062) | (3,078) |
Net gains on sale of available-for-sale investment securities | (2,881) | (2) |
Net gains on sale of premises and equipment | (248) | (561) |
(Gain) loss on sale of foreclosed assets | 38 | (694) |
Gain on sale of business units | (368) | |
Gain on redemption of trust preferred securities | (1,115) | |
Amortization of deferred income, premiums, discounts and fair value adjustments | 4,797 | 8,711 |
Loss on derivative interest rate products | 179 | 112 |
Deferred income taxes | (3,070) | (7,357) |
Changes in: | ||
Interest receivable | 665 | 178 |
Prepaid expenses and other assets | 10,284 | 8,370 |
Accounts payable and accrued expenses | (1,834) | 4,781 |
Income taxes refundable/payable | 6,702 | 707 |
Net cash provided by operating activities | 65,789 | 64,955 |
CASH FLOWS FROM INVESTING ACTIVITIES | ||
Net increase in loans | (69,439) | (139,782) |
Purchase of loans | (136,769) | (95,720) |
Cash received from purchase of additional business units | 44,363 | |
Cash received from FDIC loss sharing reimbursements | 533 | 2,390 |
Cash paid for sale of business units | (17,821) | |
Purchase of premises and equipment | (8,221) | (12,839) |
Proceeds from sale of premises and equipment | 1,078 | 2,205 |
Proceeds from sale of foreclosed assets | 19,923 | 17,888 |
Capitalized costs on foreclosed assets | (86) | (20) |
Proceeds from sales of available-for-sale securities | 49,615 | 56,167 |
Proceeds from maturing securities | 110 | |
Proceeds from called securities | 28,016 | 6,143 |
Principal reductions on mortgage-backed securities | 25,390 | 48,137 |
Purchase of available-for-sale securities | (45,661) | (21,339) |
Redemption of Federal Home Loan Bank stock | 3,028 | 5,449 |
Net cash used in investing activities | (106,051) | (131,211) |
CASH FLOWS FROM FINANCING ACTIVITIES | ||
Net increase in certificates of deposit | 115,632 | 199,842 |
Net increase (decrease) in checking and savings deposits | (32,279) | 56,502 |
Proceeds from Federal Home Loan Bank advances | 1,793,000 | 5,277,500 |
Repayments of Federal Home Loan Bank advances | (2,025,052) | (5,384,548) |
Net increase (decrease) in short-term borrowings | 174,627 | (62,020) |
Advances from borrowers for taxes and insurance | 4,472 | 3,078 |
Redemption of trust preferred securities | (3,885) | |
Proceeds from issuance of subordinated notes | 73,472 | |
Dividends paid | (9,171) | (8,976) |
Stock options exercised | 947 | 2,760 |
Net cash provided by financing activities | 95,648 | 80,253 |
INCREASE IN CASH AND CASH EQUIVALENTS | 55,386 | 13,997 |
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD | 199,183 | 218,647 |
CASH AND CASH EQUIVALENTS, END OF PERIOD | $ 254,569 | $ 232,644 |
Note 1_ Basis of Presentation
Note 1: Basis of Presentation | 9 Months Ended |
Sep. 30, 2016 | |
Notes | |
Note 1: Basis of Presentation | NOTE 1: BASIS OF PRESENTATION The accompanying unaudited interim consolidated financial statements of Great Southern Bancorp, Inc. (the "Company" or "Great Southern") have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and with the instructions to Form 10-Q and Rule 10-01 of Regulation S-X. The financial statements presented herein reflect all adjustments which are, in the opinion of management, necessary to fairly present the financial condition, results of operations and cash flows of the Company as of the dates ended and for the periods presented. Those adjustments consist only of normal recurring adjustments. Operating results for the three and nine months ended September 30, 2016 are not necessarily indicative of the results that may be expected for the full year. The consolidated statement of financial condition of the Company as of December 31, 2015, has been derived from the audited consolidated statement of financial condition of the Company as of that date. Certain prior period amounts have been reclassified to conform to the current period presentation. These reclassifications had no effect on net income. Certain information and note disclosures normally included in the Company's annual financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted. These condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in the Company's Annual Report on Form 10-K |
Note 2_ Nature of Operations an
Note 2: Nature of Operations and Operating Segments | 9 Months Ended |
Sep. 30, 2016 | |
Notes | |
Note 2: Nature of Operations and Operating Segments | NOTE 2: NATURE OF OPERATIONS AND OPERATING SEGMENTS The Company operates as a one-bank holding company. The Company’s business primarily consists of the operations of Great Southern Bank (the “Bank”), which provides a full range of financial services to customers primarily located in Missouri, Iowa, Kansas, Minnesota, Nebraska and Arkansas. In addition, the Company operates commercial loan production offices in Dallas, Texas and Tulsa, Oklahoma. The Company and the Bank are subject to the regulations of certain federal and state agencies and undergo periodic examinations by those regulatory agencies. The Company’s banking operation is its only reportable segment. The banking operation is principally engaged in the business of originating residential and commercial real estate loans, construction loans, commercial business loans and consumer loans and funding these loans through attracting deposits from the general public, accepting brokered deposits and borrowing from the Federal Home Loan Bank and others. The operating results of this segment are regularly reviewed by management to make decisions about resource allocations and to assess performance. Selected information is not presented separately for the Company’s reportable segment, as there is no material difference between that information and the corresponding information in the consolidated financial statements. |
Note 3_ Recent Accounting Prono
Note 3: Recent Accounting Pronouncements | 9 Months Ended |
Sep. 30, 2016 | |
Notes | |
Note 3: Recent Accounting Pronouncements | NOTE 3: RECENT ACCOUNTING PRONOUNCEMENTS In August 2015, the FASB issued ASU 2015-14, Revenue from Contracts with Customers (Topic 606): Deferral of the Effective Date Revenue from Contracts with Customers (Topic 606): Summary and Amendments that Create Revenue from Contracts with Customers (Topic 606) and Other Assets and Deferred Costs—Contracts with Customers (Subtopic 340-40) Revenue Recognition In January 2016, the FASB issued ASU No. 2016-01, Financial Instruments – Overall (Topic 825-10): Recognition and Measurement of Financial Assets and Financial Liabilities In February 2016, the FASB issued ASU No. 2016-02, Leases (Topic 842) In March 2016, the FASB issued ASU No. 2016-09, Stock Compensation (Topic 718): Improvements to Employee Share-Based Payment Accounting In June 2016, the FASB issued ASU No. 2016-13, Financial Instruments – Credit Losses (Topic 326) In August 2016, the FASB issued ASU No. 2016-15, Statement of Cash Flows (Topic 230) In October 2016, the FASB issued ASU No. 2016-16, Income Taxes (Topic 740) |
Note 4_ Earnings Per Share
Note 4: Earnings Per Share | 9 Months Ended |
Sep. 30, 2016 | |
Notes | |
Note 4: Earnings Per Share | NOTE 4: EARNINGS PER SHARE Three Months Ended September 30, 2016 2015 (In Thousands, Except Per Share Data) Basic: Average shares outstanding 13,914 13,840 Net income available to common stockholders $11,221 $11,051 Per common share amount $0.81 $0.80 Diluted: Average shares outstanding 13,914 13,840 Net effect of dilutive stock options – based on the treasury stock method using average market price 140 178 Diluted shares 14,054 14,018 Net income available to common stockholders $11,221 $11,051 Per common share amount $0.80 $0.79 Nine Months Ended September 30, 2016 2015 (In Thousands, Except Per Share Data) Basic: Average shares outstanding 13,906 13,815 Net income available to common stockholders $33,548 $34,417 Per common share amount $2.41 $2.49 Diluted: Average shares outstanding 13,906 13,815 Net effect of dilutive stock options – based on the treasury stock method using average market price 140 178 Diluted shares 14,046 13,993 Net income available to common stockholders $33,548 $34,417 Per common share amount $2.39 $2.46 Options outstanding at September 30, 2016 and 2015, to purchase 111,425 and 7,250 shares of common stock, respectively, were not included in the computation of diluted earnings per common share for each of the three and nine month periods because the exercise prices of such options were greater than the average market prices of the common stock for the three and nine months ended September 30, 2016 and 2015, respectively. |
Note 5_ Investment Securities
Note 5: Investment Securities | 9 Months Ended |
Sep. 30, 2016 | |
Notes | |
Note 5: Investment Securities | NOTE 5: INVESTMENT SECURITIES September 30, 2016 Gross Gross Tax Amortized Unrealized Unrealized Fair Equivalent Cost Gains Losses Value Yield (In Thousands) AVAILABLE-FOR-SALE SECURITIES: Mortgage-backed securities $ 133,202 $ 1,587 $ 70 $ 134,719 1.93% States and political subdivisions 64,963 4,939 — 69,902 5.67 $ 198,165 $ 6,526 $ 70 $ 204,621 3.16% December 31, 2015 Gross Gross Tax Amortized Unrealized Unrealized Fair Equivalent Cost Gains Losses Value Yield (In Thousands) AVAILABLE-FOR-SALE SECURITIES: U.S. government agencies $ 20,000 $ — $ 219 $ 19,781 2.00% Mortgage-backed securities 159,777 2,038 601 161,214 2.09 States and political subdivisions 72,951 5,081 1 78,031 5.71 Other securities 847 2,983 — 3,830 — $ 253,575 $ 10,102 $ 821 $ 262,856 3.12% September 30, 2016 Gross Gross Tax Amortized Unrealized Unrealized Fair Equivalent Cost Gains Losses Value Yield (In Thousands) HELD-TO-MATURITY SECURITIES: States and political subdivisions $ 247 $ 14 $ $ 261 7.37% December 31, 2015 Gross Gross Tax Amortized Unrealized Unrealized Fair Equivalent Cost Gains Losses Value Yield (In Thousands) HELD-TO-MATURITY SECURITIES: States and political subdivisions $ 353 $ 31 $ $ 384 7.37% The amortized cost and fair value of available-for-sale securities at September 30, 2016, by contractual maturity, are shown below. Expected maturities will differ from contractual maturities because issuers may have the right to call or prepay obligations with or without call or prepayment penalties. Amortized Fair Cost Value (In Thousands) One year or less $ — $ — After one through five years 630 644 After five through ten years 7,612 7,938 After ten years 56,721 61,320 Securities not due on a single maturity date 133,202 134,719 $ 198,165 $ 204,621 The held-to-maturity securities at September 30, 2016, by contractual maturity, are shown below. Expected maturities may differ from contractual maturities because issuers may have the right to call or prepay obligations with or without call or prepayment penalties. Amortized Fair Cost Value (In Thousands) After one through five years $ 247 $ 261 Certain investments in debt securities are reported in the financial statements at an amount less than their historical cost. Total fair value of these investments at September 30, 2016 and December 31, 2015, respectively, was approximately $13.8 million and $76.0 million, which is approximately 6.7% and 28.9% of the Company’s combined available-for-sale and held-to-maturity investment portfolio, respectively. Based on an evaluation of available evidence, including recent changes in market interest rates, credit rating information and information obtained from regulatory filings, management believes the declines in fair value for these debt securities below their historical cost are temporary at September 30, 2016. The following table shows the Company’s gross unrealized losses and fair value, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position at September 30, 2016 and December 31, 2015: September 30, 2016 Less than 12 Months 12 Months or More Total Fair Unrealized Fair Unrealized Fair Unrealized Description of Securities Value Losses Value Losses Value Losses (In Thousands) Mortgage-backed securities $ 13,768 $ (70) $ — $ — $ 13,768 $ (70) December 31, 2015 Less than 12 Months 12 Months or More Total Fair Unrealized Fair Unrealized Fair Unrealized Description of Securities Value Losses Value Losses Value Losses (In Thousands) U.S. government agencies $ (219) $ $ $ 20,000 $ (219) Mortgage-backed securities 45,494 (348) 55,129 (601) State and political subdivisions 910 (1) $ 65,494 $ (567) $ 10,545 $ (254) $ 76,039 $ (821) Gross gains of $158,000 and $3.0 million and gross losses of $15,000 and $103,000 resulting from sales of available-for-sale securities were realized during the three and nine months ended September 30, 2016. Gross gains of $503,000 and $503,000 and gross losses of $501,000 and $501,000 resulting from sales of available-for-sale securities were realized during the three and nine months ended September 30, 2015. Gains and losses on sales of securities are determined on the specific-identification method. Other-than-temporary Impairment. The accounting guidance for beneficial interests in securitized financial assets provides incremental impairment guidance for a subset of the debt securities within the scope of the guidance for investments in debt and equity securities. Where the security is a beneficial interest in securitized financial assets, the Company uses the beneficial interests in securitized financial asset impairment model. Where the security is not a beneficial interest in securitized financial assets, the Company uses the debt and equity securities impairment model. The Company does not currently have securities within the scope of this guidance for beneficial interests in securitized financial assets. The Company conducts periodic reviews to identify and evaluate each investment security to determine whether an other-than-temporary impairment has occurred. The Company considers the length of time a security has been in an unrealized loss position, the relative amount of the unrealized loss compared to the carrying value of the security, the type of security and other factors. If certain criteria are met, the Company performs additional reviews and evaluations using observable market values or various inputs in economic models to determine if an unrealized loss is other-than-temporary. The Company uses quoted market prices for marketable equity securities and uses broker pricing quotes based on observable inputs for equity investments that are not traded on a stock exchange. For non-agency collateralized mortgage obligations, to determine if the unrealized loss is other-than-temporary, the Company projects total estimated defaults of the underlying assets (mortgages) and multiplies that calculated amount by an estimate of realizable value upon sale in the marketplace (severity) in order to determine the projected collateral loss. The Company also evaluates any current credit enhancement underlying these securities to determine the impact on cash flows. If the Company determines that a given security position will be subject to a write-down or loss, the Company records the expected credit loss as a charge to earnings. During the three and nine months ended September 30, 2016, no securities were determined to have impairment that had become other than temporary. Credit Losses Recognized on Investments. Amounts Reclassified Out of Accumulated Other Comprehensive Income. Amounts Reclassified from Accumulated Other Comprehensive Income Three Months Ended September 30, Affected Line Item in the 2016 2015 Statements of Income (In Thousands) Unrealized gains on available- Net realized gains on sales of for-sale securities $ 144 $ 2 available-for-sale securities (Total reclassified amount before tax) Income Taxes (53) (1) Provision for income taxes Total reclassifications out of accumulated other comprehensive income $ 91 $ 1 Amounts Reclassified from Accumulated Other Comprehensive Income Nine Months Ended September 30, Affected Line Item in the 2016 2015 Statements of Income (In Thousands) Unrealized gains on available- Net realized gains on sales of for-sale securities $ 2,881 $ 2 available-for-sale securities (Total reclassified amount before tax) Income Taxes (1,046) (1) Provision for income taxes Total reclassifications out of accumulated other comprehensive income $ 1,835 $ 1 |
Note 6_ Loans and Allowance For
Note 6: Loans and Allowance For Loan Losses | 9 Months Ended |
Sep. 30, 2016 | |
Notes | |
Note 6: Loans and Allowance For Loan Losses | NOTE 6: LOANS AND ALLOWANCE FOR LOAN LOSSES September 30, December 31, 2016 2015 (In Thousands) One- to four-family residential construction $ 26,540 $ 23,526 Subdivision construction 16,947 38,504 Land development 53,585 58,440 Commercial construction 700,232 600,794 Owner occupied one- to four-family residential 215,301 110,277 Non-owner occupied one- to four-family residential 137,500 149,874 Commercial real estate 1,172,522 1,043,474 Other residential 643,110 419,549 Commercial business 347,369 357,580 Industrial revenue bonds 25,215 37,362 Consumer auto 498,098 439,895 Consumer other 70,399 74,829 Home equity lines of credit 104,014 83,966 Acquired FDIC-covered loans, net of discounts 144,420 236,071 Acquired loans no longer covered by FDIC loss sharing agreements, net of discounts 78,885 33,338 Acquired non-covered loans, net of discounts 81,986 93,436 4,316,123 3,800,915 Undisbursed portion of loans in process (588,114) (418,702) Allowance for loan losses (37,002) (38,149) Deferred loan fees and gains, net (4,500) (3,528) $ 3,686,507 $ 3,340,536 Weighted average interest rate 4.54% 4.56% Classes of loans by aging were as follows: September 30, 2016 Total Loans Past Due > 90 Days 30-59 Days 60-89 Days 90 Days Total Past Total Loans Past Due and Past Due Past Due or More Due Current Receivable Still Accruing (In Thousands) One- to four-family residential construction $ — $ — $ — $ — $ 26,540 $ 26,540 $ — Subdivision construction — — 111 111 16,836 16,947 — Land development 5 40 1,715 1,760 51,825 53,585 — Commercial construction — — — — 700,232 700,232 — Owner occupied one- to four- family residential 89 636 951 1,676 213,625 215,301 14 Non-owner occupied one- to four-family residential — — 347 347 137,153 137,500 — Commercial real estate 59 122 7,054 7,235 1,165,287 1,172,522 — Other residential 178 — — 178 642,932 643,110 — Commercial business 93 22 455 570 346,799 347,369 — Industrial revenue bonds — — — — 25,215 25,215 — Consumer auto 4,217 1,353 1,522 7,092 491,006 498,098 1 Consumer other 644 273 680 1,597 68,802 70,399 3 Home equity lines of credit 308 1 338 647 103,367 104,014 — Acquired FDIC-covered loans, net of discounts 358 1,890 8,241 10,489 133,931 144,420 117 Acquired loans no longer covered by loss sharing agreements, net of discounts 118 105 2,277 2,500 76,385 78,885 — Acquired non-covered loans, net of discounts 556 11 4,406 4,973 77,013 81,986 592 6,625 4,453 28,097 39,175 4,276,948 4,316,123 727 Less FDIC-supported loans, and acquired non-covered loans, net of discounts 1,032 2,006 14,924 17,962 287,329 305,291 709 Total $ 5,593 $ 2,447 $ 13,173 $ 21,213 $ 3,989,619 $ 4,010,832 $ 18 December 31, 2015 Total Loans Total > 90 Days Past 30-59 Days 60-89 Days Over 90 Total Past Loans Due and Past Due Past Due Days Due Current Receivable Still Accruing (In Thousands) One- to four-family residential construction $ 649 $ — $ — $ 649 $ 22,877 $ 23,526 $ — Subdivision construction — — — — 38,504 38,504 — Land development 2,245 148 139 2,532 55,908 58,440 — Commercial construction 1 — — 1 600,793 600,794 — Owner occupied one- to four- family residential 1,217 345 715 2,277 108,000 110,277 — Non-owner occupied one- to four-family residential — — 345 345 149,529 149,874 — Commercial real estate 1,035 471 13,488 14,994 1,028,480 1,043,474 — Other residential — — — — 419,549 419,549 — Commercial business 1,020 9 288 1,317 356,263 357,580 — Industrial revenue bonds — — — — 37,362 37,362 — Consumer auto 3,351 891 721 4,963 434,932 439,895 — Consumer other 943 236 576 1,755 73,074 74,829 — Home equity lines of credit 212 123 297 632 83,334 83,966 — Acquired FDIC-covered loans, net of discounts 7,936 603 9,712 18,251 217,820 236,071 — Acquired loans no longer covered by FDIC loss sharing agreements, net of discounts 989 39 33 1,061 32,277 33,338 — Acquired non-covered loans, net of discounts 1,081 638 5,914 7,633 85,803 93,436 — 20,679 3,503 32,228 56,410 3,744,505 3,800,915 — Less FDIC-supported loans, and acquired non-covered loans, net of discounts 10,006 1,280 15,659 26,945 335,900 362,845 — Total $ 10,673 $ 2,223 $ 16,569 $ 29,465 $ 3,408,605 $ 3,438,070 $ — Nonaccruing loans (excluding FDIC-supported loans, net of discount and acquired non-covered loans, net of discount) are summarized as follows: September 30, December 31, 2016 2015 (In Thousands) One- to four-family residential construction $ — $ — Subdivision construction 111 — Land development 1,715 139 Commercial construction — — Owner occupied one- to four-family residential 937 715 Non-owner occupied one- to four-family residential 347 345 Commercial real estate 7,054 13,488 Other residential — — Commercial business 455 288 Industrial revenue bonds — — Consumer auto 1,521 721 Consumer other 677 576 Home equity lines of credit 338 297 Total $ 13,155 $ 16,569 The following table presents the activity in the allowance for loan losses by portfolio segment for the three and nine months ended September 30, 2016. Also presented are the balance in the allowance for loan losses and the recorded investment in loans based on portfolio segment and impairment method as of September 30, 2016: One- to Four- Family Residential and Other Commercial Commercial Commercial Construction Residential Real Estate Construction Business Consumer Total (In Thousands) Allowance for loan losses Balance July 1, 2016 $ 4,184 $ 3,698 $ 16,157 $ 3,013 $ 3,531 $ 7,550 $ 38,133 Provision (benefit) charged to expense (738) 1,702 1,130 (1,238) (425) 2,069 2,500 Losses charged off (38) — (1,815) (1) (191) (2,548) (4,593) Recoveries 23 15 17 80 33 794 962 Balance September 30, 2016 $ 3,431 $ 5,415 $ 15,489 $ 1,854 $ 2,948 $ 7,865 $ 37,002 Ending balance: Balance January 1, 2016 $ 4,900 $ 3,190 $ 14,738 $ 3,019 $ 4,203 $ 8,099 $ 38,149 Provision (benefit) charged to expense (1,387) 2,186 5,114 (1,252) (1,093) 3,333 6,901 Losses charged off (129) — (5,546) (31) (383) (6,047) (12,136) Recoveries 47 39 1,183 118 221 2,480 4,088 Balance September 30, 2016 $ 3,431 $ 5,415 $ 15,489 $ 1,854 $ 2,948 $ 7,865 $ 37,002 Ending balance: Individually evaluated for impairment $ 566 $ — $ 2,280 $ 1,079 $ 1,046 $ 441 $ 5,412 Collectively evaluated for impairment $ 2,258 $ 5,317 $ 13,015 $ 731 $ 1,804 $ 7,254 $ 30,379 Loans acquired and accounted for under ASC 310-30 $ 607 $ 98 $ 194 $ 44 $ 98 $ 170 $ 1,211 Loans Individually evaluated for impairment $ 5,887 $ 3,977 $ 13,369 $ 9,051 $ 2,326 $ 2,900 $ 37,510 Collectively evaluated for impairment $ 390,401 $ 639,133 $ 1,159,153 $ 744,766 $ 370,258 $ 669,611 $ 3,973,322 Loans acquired and accounted for under ASC 310-30 $ 166,733 $ 31,678 $ 57,240 $ 3,741 $ 7,706 $ 38,193 $ 305,291 The following table presents the activity in the allowance for loan losses by portfolio segment for the three and nine months ended September 30, 2015: One- to Four- Family Residential and Other Commercial Commercial Commercial Construction Residential Real Estate Construction Business Consumer Total (In Thousands) Allowance for loan losses Balance July 1, 2015 $ 3,886 $ 3,342 $ 20,191 $ 3,288 $ 3,992 $ 4,999 $ 39,698 Provision (benefit) charged to expense 515 162 (284) (158) 728 740 1,703 Losses charged off — — (803) (132) (193) (1,312) (2,440) Recoveries 36 12 32 81 45 711 917 Balance September 30, 2015 $ 4,437 $ 3,516 $ 19,136 $ 3,079 $ 4,572 $ 5,138 $ 39,878 Balance January 1, 2015 $ 3,455 $ 2,941 $ 19,773 $ 3,562 $ 3,679 $ 5,025 $ 38,435 Provision (benefit) charged to expense 961 546 (45) (348) 1,618 1,571 4,303 Losses charged off (66) (2) (807) (329) (968) (3,394) (5,566) Recoveries 87 31 215 194 243 1,936 2,706 Balance September 30, 2015 $ 4,437 $ 3,516 $ 19,136 $ 3,079 $ 4,572 $ 5,138 $ 39,878 The following table presents the balance in the allowance for loan losses and the recorded investment in loans based on portfolio segment and impairment method as of December 31, 2015: One- to Four- Family Residential and Other Commercial Commercial Commercial Construction Residential Real Estate Construction Business Consumer Total (In Thousands) Allowance for loan losses Individually evaluated for impairment $ 731 $ — $ 2,556 $ 1,391 $ 1,115 $ 300 $ 6,093 Collectively evaluated for impairment $ 3,464 $ 3,122 $ 11,888 $ 1,570 $ 2,862 $ 7,647 $ 30,553 Loans acquired and accounted for under ASC 310-30 $ 705 $ 68 $ 294 $ 58 $ 226 $ 152 $ 1,503 Loans Individually evaluated for impairment $ 6,129 $ 9,533 $ 34,629 $ 7,555 $ 2,365 $ 1,950 $ 62,161 Collectively evaluated for impairment $ 316,052 $ 410,016 $ 1,008,845 $ 651,679 $ 392,577 $ 596,740 $ 3,375,909 Loans acquired and accounted for under ASC 310-30 $ 194,697 $ 35,945 $ 73,148 $ 4,981 $ 10,500 $ 43,574 $ 362,845 The portfolio segments used in the preceding three tables correspond to the loan classes used in all other tables in Note 6 as follows: · · · · · · A loan is considered impaired, in accordance with the impairment accounting guidance (FASB ASC 310-10-35-16), when based on current information and events, it is probable the Company will be unable to collect all amounts due from the borrower in accordance with the contractual terms of the loan. Impaired loans include not only nonperforming loans but also include loans modified in troubled debt restructurings where concessions have been granted to borrowers experiencing financial difficulties. Impaired loans (excluding FDIC-supported loans, net of discount and acquired non-covered loans, net of discount), are summarized as follows: September 30, 2016 Unpaid Recorded Principal Specific Balance Balance Allowance (In Thousands) One- to four-family residential construction $— $— $— Subdivision construction 851 860 133 Land development 9,051 9,146 1,079 Commercial construction — — — Owner occupied one- to four-family residential 3,170 3,450 382 Non-owner occupied one- to four-family residential 1,865 2,119 51 Commercial real estate 13,369 16,269 2,280 Other residential 3,977 3,977 — Commercial business 2,326 2,438 1,046 Industrial revenue bonds — — — Consumer auto 1,632 1,751 245 Consumer other 886 959 133 Home equity lines of credit 383 396 63 Total $37,510 $41,365 $5,412 Three Months Ended Nine Months Ended September 30, 2016 September 30, 2016 Average Average Investment Interest Investment Interest in Impaired Income in Impaired Income Loans Recognized Loans Recognized (In Thousands) One- to four-family residential construction $ — $ — $ — $ — Subdivision construction 924 6 987 36 Land development 9,066 120 8,016 266 Commercial construction — — — — Owner occupied one- to four-family residential 3,181 50 3,252 129 Non-owner occupied one- to four-family residential 1,947 31 1,877 83 Commercial real estate 22,325 223 28,133 847 Other residential 6,321 44 7,779 219 Commercial business 2,190 39 2,174 87 Industrial revenue bonds — — — — Consumer auto 1,434 55 1,123 93 Consumer other 864 27 876 56 Home equity lines of credit 395 3 422 22 Total $48,647 $598 $54,639 $1,838 At or for the Year Ended December 31, 2015 Average Unpaid Investment Interest Recorded Principal Specific in Impaired Income Balance Balance Allowance Loans Recognized (In Thousands) One- to four-family residential construction $— $— $— $633 $35 Subdivision construction 1,061 1,061 214 3,533 109 Land development 7,555 7,644 1,391 7,432 287 Commercial construction — — — — — Owner occupied one- to four-family residential 3,166 3,427 389 3,587 179 Non-owner occupied one- to four-family residential 1,902 2,138 128 1,769 100 Commercial real estate 34,629 37,259 2,556 28,610 1,594 Other residential 9,533 9,533 — 9,670 378 Commercial business 2,365 2,539 1,115 2,268 138 Industrial revenue bonds — — — — — Consumer auto 791 829 119 576 59 Consumer other 802 885 120 672 74 Home equity lines of credit 357 374 61 403 27 Total $ 62,161 $ 65,689 $ 6,093 $ 59,153 $ 2,980 September 30, 2015 Unpaid Recorded Principal Specific Balance Balance Allowance (In Thousands) One- to four-family residential construction $712 $712 $— Subdivision construction 2,531 2,535 218 Land development 7,416 7,421 1,405 Commercial construction — — — Owner occupied one- to four-family residential 3,462 3,732 411 Non-owner occupied one- to four-family residential 1,853 2,064 134 Commercial real estate 32,232 33,618 3,340 Other residential 9,567 9,567 — Commercial business 2,701 2,783 473 Industrial revenue bonds — — — Consumer auto 725 762 109 Consumer other 861 993 129 Home equity lines of credit 430 456 73 Total $62,490 $64,643 $6,292 Three Months Ended Nine Months Ended September 30, 2015 September 30, 2015 Average Average Investment Interest Investment Interest in Impaired Income in Impaired Income Loans Recognized Loans Recognized (In Thousands) One- to four-family residential construction $634 $7 $755 $35 Subdivision construction 3,749 32 4,218 99 Land development 7,425 72 7,425 204 Commercial construction — — — — Owner occupied one- to four-family residential 3,424 44 3,696 132 Non-owner occupied one- to four-family residential 1,739 30 1,737 75 Commercial real estate 28,026 559 26,979 1,189 Other residential 9,612 106 9,711 286 Commercial business 2,058 62 2,163 109 Industrial revenue bonds — — — — Consumer auto 626 19 502 40 Consumer other 732 30 628 63 Home equity lines of credit 395 7 402 20 Total $58,420 $968 $58,216 $2,252 At September 30, 2016, $17.0 million of impaired loans had specific valuation allowances totaling $5.4 million. At December 31, 2015, $25.1 million of impaired loans had specific valuation allowances totaling $6.1 million. Included in certain loan categories in the impaired loans are troubled debt restructurings that were classified as impaired. Troubled debt restructurings are loans that are modified by granting concessions to borrowers experiencing financial difficulties. These concessions could include a reduction in the interest rate on the loan, payment extensions, forgiveness of principal, forbearance or other actions intended to maximize collection. The types of concessions made are factored into the estimation of the allowance for loan losses for troubled debt restructurings primarily using a discounted cash flows or collateral adequacy approach. The following tables present newly restructured loans during the three and nine months ended September 30, 2016 by type of modification: Three Months Ended September 30, 2016 Total Interest Only Term Combination Modification (In Thousands) Consumer $ — $ 18 $ — $ 18 $ — $ 18 $ — $ 18 Nine Months Ended September 30, 2016 Total Interest Only Term Combination Modification (In Thousands) Mortgage loans on real estate: One -to four- family residential $ 429 $ — $ — $ 429 Commercial 60 — — 60 Construction and land development 2,946 — — 2,946 Commercial business — 22 — 22 Consumer — 58 — 58 $ 3,435 $ 80 $ — $ 3,515 At September 30, 2016, the Company had $25.0 million of loans that were modified in troubled debt restructurings and impaired, as follows: $8.1 million of construction and land development loans, $7.6 million of single family and multi-family residential mortgage loans, $7.1 million of commercial real estate loans, $1.9 million of commercial business loans and $309,000 of consumer loans. Of the total troubled debt restructurings at September 30, 2016, $22.7 million were accruing interest and $7.9 million were classified as substandard using the Company’s internal grading system, which is described below. The Company had no troubled debt restructurings which were modified in the previous 12 months and subsequently defaulted during the nine months ended September 30, 2016. When loans modified as troubled debt restructuring have subsequent payment defaults, the defaults are factored into the determination of the allowance for loan losses to ensure specific valuation allowances reflect amounts considered uncollectible. At December 31, 2015, the Company had $45.0 million of loans that were modified in troubled debt restructurings and impaired, as follows: $7.9 million of construction and land development loans, $13.5 million of single family and multi-family residential mortgage loans, $21.3 million of commercial real estate loans, $2.0 million of commercial business loans and $311,000 of consumer loans. Of the total troubled debt restructurings at December 31, 2015, $39.0 million were accruing interest and $12.2 million were classified as substandard using the Company’s internal grading system. During the three months ended September 30, 2016, no loans designated as troubled debt restructurings met the criteria for placement back on accrual status. During the nine months ended September 30, 2016, loans designated as troubled debt restructurings totaling $424,000 met the criteria for placement back on accrual status. The $424,000 consisted of $235,000 of one- to four- family residential loans, $100,000 of commercial real estate loans and $89,000 of consumer loans. The criteria is generally a minimum of six months of payment performance under original or modified terms. The Company reviews the credit quality of its loan portfolio using an internal grading system that classifies loans as “Satisfactory,” “Watch,” “Special Mention,” “Substandard” and “Doubtful.” Substandard loans are characterized by the distinct possibility that the Bank will sustain some loss if certain deficiencies are not corrected. Doubtful loans are those having all the weaknesses inherent to those classified 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. Special mention loans possess potential weaknesses that deserve management’s close attention but do not expose the Bank to a degree of risk that warrants substandard classification. Loans classified as watch are being monitored because of indications of potential weaknesses or deficiencies that may require future classification as special mention or substandard. Loans not meeting any of the criteria previously described are considered satisfactory. The FDIC-covered and previously covered loans are evaluated using this internal grading system. These loans are accounted for in pools and the loans acquired in the InterSavings Bank FDIC transaction are currently substantially covered through loss sharing agreements with the FDIC. Minimal adverse classification in these loan pools was identified as of September 30, 2016 and December 31, 2015, respectively. The acquired non-covered loans are also evaluated using this internal grading system. These loans are accounted for in pools and minimal adverse classification in the loan pools was identified as of September 30, 2016 and December 31, 2015, respectively. See Note 7 for further discussion of the acquired loan pools and remaining loss sharing agreements. The Company evaluates the loan risk internal grading system definitions and allowance for loan loss methodology on an ongoing basis. In the fourth quarter of 2014, the Company began using a three-year average of historical losses for the general component of the allowance for loan loss calculation. The Company had previously used a five-year average. For interim periods, the Company uses three full years plus the interim period’s annualized average losses for the general component of the allowance for loan loss calculation. The Company believes that the three-year average provides a better representation of the current risks in the loan portfolio. This change was made after consultation with our regulators and other third-party consultants, as well as a review of the practices used by the Company’s peers. This change did not materially affect the level of the allowance for loan losses. The general component of the allowance for loan losses is affected by several factors, including, but not limited to, average historical losses, the average life of the loan, the current composition of the loan portfolio, current and expected economic conditions, collateral values and internal risk ratings. Management considers all these factors in determining the adequacy of the Company’s allowance for loan losses. No other significant changes were made to the loan risk grading system definitions and allowance for loan loss methodology during the past year. The loan grading system is presented by loan class below: September 30, 2016 Special Satisfactory Watch Mention Substandard Doubtful Total (In Thousands) One- to four-family residential construction $ 25,529 $ — $ 1,011 $ — $ — $ 26,540 Subdivision construction 13,543 18 2,987 399 — 16,947 Land development 42,889 5,140 — 5,556 — 53,585 Commercial construction 700,232 — — — — 700,232 Owner occupied one- to four- family residential 213,964 30 — 1,307 — 215,301 Non-owner occupied one- to four- family residential 133,134 471 3,421 474 — 137,500 Commercial real estate 1,142,425 20,819 — 9,278 — 1,172,522 Other residential 638,413 4,519 — 178 — 643,110 Commercial business 343,978 2,440 424 527 — 347,369 Industrial revenue bonds 25,215 — — — — 25,215 Consumer auto 496,491 — — 1,607 — 498,098 Consumer other 69,665 — — 734 — 70,399 Home equity lines of credit 103,644 — — 370 — 104,014 Acquired FDIC-covered loans, net of discounts 144,224 — — 196 — 144,420 Acquired loans no longer covered by FDIC loss sharing agreements, net of discounts 78,833 — — 52 — 78,885 Acquired non-covered loans, net of discounts 80,559 — — 1,427 — 81,986 Total $ 4,252,738 $ 33,437 $ 7,843 $ 22,105 $ — $ 4,316,123 December 31, 2015 Special Satisfactory Watch Mention Substandard Doubtful Total (In Thousands) One- to four-family residential construction $ 22,798 $ — $ 728 $ — $ — $ 23,526 Subdivision construction 34,370 263 3,407 464 — 38,504 Land development 47,357 6,992 — 4,091 — 58,440 Commercial construction 600,794 — — — — 600,794 Owner occupied one- to-four- family residential 108,584 587 — 1,106 — 110,277 Non-owner occupied one- to- four-family residential 144,744 516 3,827 787 — 149,874 Commercial real estate 1,005,894 18,805 — 18,775 — 1,043,474 Other residential 409,172 8,422 — 1,955 — 419,549 Commercial business 355,370 1,303 438 469 — 357,580 Industrial revenue bonds 37,362 — — — — 37,362 Consumer auto 439,157 — — 738 — 439,895 Consumer other 74,167 — — 662 — 74,829 Home equity lines of credit 83,627 — — 339 — 83,966 Acquired FDIC-covered loans, net of discounts 236,055 — — 16 — 236,071 Acquired loans no longer covered by FDIC loss sharing agreements, net of discounts 33,237 — — 101 — 33,338 Acquired non-covered loans, net of discounts 91,614 — — 1,822 — 93,436 Total $ 3,724,302 $ 36,888 $ 8,400 $ 31,325 $ — $ 3,800,915 |
Note 7_ FDIC Acquired Loans, Lo
Note 7: FDIC Acquired Loans, Loss Sharing Agreements and FDIC Indemnification Assets | 9 Months Ended |
Sep. 30, 2016 | |
Notes | |
Note 7: FDIC Acquired Loans, Loss Sharing Agreements and FDIC Indemnification Assets | NOTE 7: FDIC ACQUIRED LOANS, LOSS SHARING AGREEMENTS AND FDIC INDEMNIFICATION ASSETS On March 20, 2009, Great Southern Bank entered into a purchase and assumption agreement with loss share with the Federal Deposit Insurance Corporation (FDIC) to assume all of the deposits (excluding brokered deposits) and acquire certain assets of TeamBank, N.A., a full service commercial bank headquartered in Paola, Kansas. The loans, commitments and foreclosed assets purchased in the TeamBank transaction were covered by a loss sharing agreement between the FDIC and Great Southern Bank. Under the loss sharing agreement, the Bank shared in the losses on assets covered under the agreement (referred to as covered assets). On losses up to $115.0 million, the FDIC agreed to reimburse the Bank for 80% of the losses. On losses exceeding $115.0 million, the FDIC agreed to reimburse the Bank for 95% of the losses. Realized losses covered by the loss sharing agreement included loan contractual balances (and related unfunded commitments that were acquired), accrued interest on loans for up to 90 days, the book value of foreclosed real estate acquired, and certain direct costs, less cash or other consideration received by the Bank. This agreement originally was to extend for ten years for 1-4 family real estate loans and for five years for other loans. The five-year period ended March 31, 2014 and the ten-year period was terminated early, effective April 26, 2016, by mutual agreement of Great Southern Bank and the FDIC. See “Loss Sharing Agreements” below. The value of this loss sharing agreement was considered in determining fair values of loans and foreclosed assets acquired. The loss sharing agreement was subject to the Bank following servicing procedures as specified in the agreement. The expected reimbursements under the loss sharing agreement were recorded as an indemnification asset at their preliminary estimated fair value on the acquisition date. Based upon the acquisition date fair values of the net assets acquired, no goodwill was recorded. On September 4, 2009, Great Southern Bank entered into a purchase and assumption agreement with loss share with the FDIC to assume all of the deposits and acquire certain assets of Vantus Bank, a full service thrift headquartered in Sioux City, Iowa. The loans, commitments and foreclosed assets purchased in the Vantus Bank transaction were covered by a loss sharing agreement between the FDIC and Great Southern Bank. Under the loss sharing agreement, the Bank shared in the losses on assets covered under the agreement (referred to as covered assets). On losses up to $102.0 million, the FDIC agreed to reimburse the Bank for 80% of the losses. On losses exceeding $102.0 million, the FDIC agreed to reimburse the Bank for 95% of the losses. Realized losses covered by the loss sharing agreement included loan contractual balances (and related unfunded commitments that were acquired), accrued interest on loans for up to 90 days, the book value of foreclosed real estate acquired, and certain direct costs, less cash or other consideration received by the Bank. This agreement originally was to extend for ten years for 1-4 family real estate loans and for five years for other loans. The five year period ended on September 30, 2014 and the ten-year period was terminated early, effective April 26, 2016, by mutual agreement of Great Southern Bank and the FDIC. See “Loss Sharing Agreements” below. The value of this loss sharing agreement was considered in determining fair values of loans and foreclosed assets acquired. The loss sharing agreement was subject to the Bank following servicing procedures as specified in the agreement. The expected reimbursements under the loss sharing agreement were recorded as an indemnification asset at their preliminary estimated fair value on the acquisition date. Based upon the acquisition date fair values of the net assets acquired, no goodwill was recorded. On October 7, 2011, Great Southern Bank entered into a purchase and assumption agreement with loss share with the FDIC to assume all of the deposits and acquire certain assets of Sun Security Bank, a full service bank headquartered in Ellington, Missouri. The loans and foreclosed assets purchased in the Sun Security Bank transaction were covered by a loss sharing agreement between the FDIC and Great Southern Bank. Under the loss sharing agreement, the FDIC agreed to cover 80% of the losses on the loans (excluding approximately $4 million of consumer loans at the date of the acquisition) and foreclosed assets purchased subject to certain limitations. Realized losses covered by the loss sharing agreement included loan contractual balances (and related unfunded commitments that were acquired), accrued interest on loans for up to 90 days, the book value of foreclosed real estate acquired, and certain direct costs, less cash or other consideration received by Great Southern. This agreement originally was to extend for ten years for 1-4 family real estate loans and for five years for other loans but was terminated early, effective April 26, 2016, by mutual agreement of Great Southern Bank and the FDIC. See “Loss Sharing Agreements” below. The value of this loss sharing agreement was considered in determining fair values of loans and foreclosed assets acquired. The loss sharing agreement was subject to the Bank following servicing procedures as specified in the agreement. The expected reimbursements under the loss sharing agreement were recorded as an indemnification asset at their preliminary estimated fair value on the acquisition date. Based upon the acquisition date fair values of the net assets acquired, no goodwill was recorded. On April 27, 2012, Great Southern Bank entered into a purchase and assumption agreement with loss share with the FDIC to assume all of the deposits and acquire certain assets of Inter Savings Bank, FSB (“InterBank”), a full service bank headquartered in Maple Grove, Minnesota. The loans and foreclosed assets purchased in the InterBank transaction are covered by a loss sharing agreement between the FDIC and Great Southern Bank. Under the loss sharing agreement, the FDIC agreed to cover 80% of the losses on the loans (excluding approximately $60,000 of consumer loans) and foreclosed assets purchased subject to certain limitations. Realized losses covered by the loss sharing agreement include loan contractual balances (and related unfunded commitments that were acquired), accrued interest on loans for up to 90 days, the book value of foreclosed real estate acquired, and certain direct costs, less cash or other consideration received by Great Southern. This agreement extends for ten years for 1-4 family real estate loans and for five years for other loans. The value of this loss sharing agreement was considered in determining fair values of loans and foreclosed assets acquired. The loss sharing agreement is subject to the Bank following servicing procedures as specified in the agreement with the FDIC. The expected reimbursements under the loss sharing agreement were recorded as an indemnification asset at their preliminary estimated fair value on the acquisition date. Based upon the acquisition date fair values of the net assets acquired, no goodwill was recorded. A premium was recorded in conjunction with the fair value of the acquired loans and the amount amortized to yield during the three and nine months ended September 30, 2016 was $87,000 and $278,000, respectively. The amount amortized to yield during the three and nine months ended September 30, 2015 was $113,000 and $351,000, respectively. On June 20, 2014, Great Southern Bank entered into a purchase and assumption agreement with the FDIC to purchase a substantial portion of the loans and investment securities, as well as certain other assets, and assume all of the deposits, as well as certain other liabilities, of Valley Bank (“Valley”), a full-service bank headquartered in Moline, Illinois, with significant operations in Iowa. This transaction did not include a loss sharing agreement. Based upon the acquisition date fair values of the net assets acquired, no goodwill was recorded. A premium was recorded in conjunction with the fair value of the acquired loans and the amount amortized to yield during the three and nine months ended Septe m Loss Sharing Agreements. The termination of the loss sharing agreements for the TeamBank, Vantus Bank and Sun Security Bank transactions have no impact on the yields for the loans that were previously covered under these agreements. All post-termination recoveries, gains, losses and expenses related to these previously covered assets are recognized entirely by Great Southern Bank since the FDIC no longer shares in such gains or losses. Accordingly, the Company’s earnings are positively impacted to the extent the Company recognizes gains on any sales or recoveries in excess of the carrying value of such assets. Similarly, the Company’s future earnings will be negatively impacted to the extent the Company recognizes expenses, losses or charge-offs related to such assets. Fair Value and Expected Cash Flows. The amount of the estimated cash flows expected to be received from the acquired loan pools in excess of the fair values recorded for the loan pools is referred to as the accretable yield. The accretable yield is recognized as interest income over the estimated lives of the loans. The Company continues to evaluate the fair value of the loans including cash flows expected to be collected. Increases in the Company’s cash flow expectations are recognized as increases to the accretable yield while decreases are recognized as impairments through the allowance for loan losses. During the three and nine months ended September 30, 2016, improvements in expected cash flows related to the acquired loan portfolios resulted in adjustments of $3.4 million and $8.9 million, respectively, to the accretable yield to be spread over the estimated remaining lives of the loans on a level-yield basis. During the three and nine months ended September 30, 2015, similar such adjustments totaling $3.4 million and $11.6 million, respectively, were made to the accretable yield. The increases in expected cash flows also reduced the amount of expected reimbursements under the loss sharing agreements, when applicable. During the three and nine months ended September 30, 2016, this resulted in corresponding adjustments of $552,000 and $2.4 million, respectively, to the indemnification assets to be amortized on a level-yield basis over the remainder of the loss sharing agreement or the remaining expected lives of the loan pools, whichever is shorter. During the three and nine months ended September 30, 2015, corresponding adjustments of $-0- and $4.4 million, respectively, were made to the indemnification assets. Because these adjustments will be recognized over the remaining lives of the loan pools and the remainder of the loss sharing agreement, respectively, they will impact future periods as well. The remaining accretable yield adjustment that will affect interest income is $7.8 million and the remaining adjustment to the indemnification asset related to InterBank, including the effects of the clawback liability, that will affect non-interest income (expense) is $(3.2) million. The $7.8 million of accretable yield adjustment relates to Team Bank, Vantus Bank, Sun Security Bank, InterBank and Valley Bank. The expense, as noted, is only related to InterBank, as there is no longer, nor will there be in the future, indemnification asset amortization expense related to Team Bank, Vantus Bank, or Sun Security Bank due to the termination of the related loss sharing agreements for those transactions in April 2016. Of the remaining adjustments, we expect to recognize $2.3 million of interest income and $(817,000) of non-interest income (expense) during the remainder of 2016. Additional adjustments may be recorded in future periods from the FDIC-assisted transactions, as the Company continues to estimate expected cash flows from the acquired loan pools. The impact of adjustments on the Company’s financial results is shown below: Three Months Ended Three Months Ended September 30, 2016 September 30, 2015 (In Thousands, Except Per Share Data and Basis Points Data) Impact on net interest income/ net interest margin (in basis points) $ 4,010 38 bps $ 6,661 71 bps Non-interest income (1,310) (4,139) Net impact to pre-tax income $ 2,700 $ 2,522 Net impact net of taxes $ 1,755 $ 1,639 Impact to diluted earnings per common share $ 0.12 $ 0.12 Nine Months Ended Nine Months Ended September 30, 2016 September 30, 2015 (In Thousands, Except Per Share Data and Basis Points Data) Impact on net interest income/ net interest margin (in basis points) $ 13,251 44 bps $ 22,882 82 bps Non-interest income (6,019) (16,191) Net impact to pre-tax income $ 7,232 $ 6,691 Net impact net of taxes $ 4,701 $ 4,349 Impact to diluted earnings per common share $ 0.33 $ 0.31 The loss sharing asset is measured separately from the loan portfolio because it is not contractually embedded in the loans and is not transferable with the loans should the Bank choose to dispose of them. Fair value was estimated using projected cash flows available for loss sharing based on the credit adjustments estimated for each loan pool (as discussed above) and the loss sharing percentages outlined in the applicable Purchase and Assumption Agreement with the FDIC. These cash flows were discounted to reflect the uncertainty of the timing and receipt of the loss sharing reimbursement from the FDIC. The loss sharing asset is also separately measured from the related foreclosed real estate. The loss sharing agreement on the InterBank transaction includes a clawback provision whereby if credit loss performance is better than certain pre-established thresholds, then a portion of the monetary benefit is shared with the FDIC. The pre-established threshold for credit losses is $115.7 million for this transaction. The monetary benefit required to be paid to the FDIC under the clawback provision, if any, will occur shortly after the termination of the loss sharing agreement, which in the case of InterBank is 10 years from the acquisition date. At September 30, 2016 and December 31, 2015, the Bank’s internal estimate of credit performance was expected to be better than the threshold set by the FDIC in the loss sharing agreement. Therefore, a separate clawback liability totaling $6.6 million and $6.6 million was recorded as of September 30, 2016 and December 31, 2015, respectively. As changes in the fair values of the loans and foreclosed assets are determined due to changes in expected cash flows, changes in the amount of the clawback liability will occur. TeamBank Loans, Foreclosed Assets and Indemnification Asset. September 30, 2016 Foreclosed Loans Assets (In Thousands) Initial basis for loss sharing determination, net of activity since acquisition date $ 21,277 $ 14 Reclassification from nonaccretable discount to accretable discount due to change in expected losses (net of accretion to date) (936) — Original estimated fair value of assets, net of activity since acquisition date (20,172) (14) Expected loss remaining $ 169 $ — December 31, 2015 Foreclosed Loans Assets (In Thousands) Initial basis for loss sharing determination, net of activity since acquisition date $ 29,115 $ — Reclassification from nonaccretable discount to accretable discount due to change in expected losses (net of accretion to date) (1,285) — Original estimated fair value of assets, net of activity since acquisition date (27,660) — Expected loss remaining 170 — Assumed loss sharing recovery percentage 90% 0% Estimated loss sharing value 154 — Indemnification asset to be amortized resulting from change in expected losses 241 — FDIC indemnification asset $ 395 $ — Vantus Bank Loans, Foreclosed Assets and Indemnification Asset. September 30, 2016 Foreclosed Loans Assets (In Thousands) Initial basis for loss sharing determination, net of activity since acquisition date $ 25,322 $ 248 Reclassification from nonaccretable discount to accretable discount due to change in expected losses (net of accretion to date) (289) — Original estimated fair value of assets, net of activity since acquisition date (24,792) (58) Expected loss remaining $ 241 $ 190 December 31, 2015 Foreclosed Loans Assets (In Thousands) Initial basis for loss sharing determination, net of activity since acquisition date $ 31,818 $ 608 Reclassification from nonaccretable discount to accretable discount due to change in expected losses (net of accretion to date) (470) — Original estimated fair value of assets, net of activity since acquisition date (31,092) (418) Expected loss remaining 256 190 Assumed loss sharing recovery percentage 61% 0% Estimated loss sharing value 156 — Indemnification asset to be amortized resulting from change in expected losses 319 — FDIC indemnification asset $ 475 $ — Sun Security Bank Loans, Foreclosed Assets and Indemnification Asset. September 30, 2016 Foreclosed Loans Assets (In Thousands) Initial basis for loss sharing determination, net of activity since acquisition date $ 36,285 $ 429 Reclassification from nonaccretable discount to accretable discount due to change in expected losses (net of accretion to date) (1,330) — Original estimated fair value of assets, net of activity since acquisition date (33,920) (360) Expected loss remaining $ 1,035 $ 69 December 31, 2015 Foreclosed Loans Assets (In Thousands) Initial basis for loss sharing determination, net of activity since acquisition date $ 43,855 $ 557 Reclassification from nonaccretable discount to accretable discount due to change in expected losses (net of accretion to date) (2,171) — Original estimated fair value of assets, net of activity since acquisition date (40,349) (461) Expected loss remaining 1,335 96 Assumed loss sharing recovery percentage 34% 80% Estimated loss sharing value 456 77 Indemnification asset to be amortized resulting from change in expected losses 1,725 — Accretable discount on FDIC indemnification asset (36) (63) FDIC indemnification asset $ 2,145 $ 14 InterBank Loans, Foreclosed Assets and Indemnification Asset. September 30, 2016 Foreclosed Loans Assets (In Thousands) Initial basis for loss sharing determination, net of activity since acquisition date $ 161,066 $ 1,063 Non-credit premium/(discount), net of activity since acquisition date 624 — Reclassification from nonaccretable discount to accretable discount due to change in expected losses (net of accretion to date) (2,543) — Original estimated fair value of assets, net of activity since acquisition date (144,421) (795) Expected loss remaining 14,726 268 Assumed loss sharing recovery percentage 84% 80% Estimated loss sharing value (1) 12,336 214 FDIC loss share clawback 1,211 — Indemnification asset to be amortized resulting from change in expected losses 2,034 — Accretable discount on FDIC indemnification asset (1,186) (33) FDIC indemnification asset $ 14,395 $ 181 (1) Includes $400,000 impairment of indemnification asset for loans December 31, 2015 Foreclosed Loans Assets (In Thousands) Initial basis for loss sharing determination, net of activity since acquisition date $ 193,654 $ 2,110 Non-credit premium/(discount), net of activity since acquisition date 902 — Reclassification from nonaccretable discount to accretable discount due to change in expected losses (net of accretion to date) (4,901) — Original estimated fair value of assets, net of activity since acquisition date (170,308) (1,392) Expected loss remaining 19,347 718 Assumed loss sharing recovery percentage 83% 80% Estimated loss sharing value 16,032 575 FDIC loss share clawback 2,360 — Indemnification asset to be amortized resulting from change in expected losses 3,920 — Accretable discount on FDIC indemnification asset (1,801) (33) FDIC indemnification asset $ 20,511 $ 542 Valley Bank Loans and Foreclosed Assets. September 30, 2016 Foreclosed Loans Assets (In Thousands) Initial basis, net of activity since acquisition date $ 91,971 $ 1,912 Non-credit premium/(discount), net of activity since acquisition date 325 — Reclassification from nonaccretable discount to accretable discount due to change in expected losses (net of accretion to date) (2,654) — Original estimated fair value of assets, net of activity since acquisition date (81,986) (1,891) Expected loss remaining $ 7,656 $ 21 December 31, 2015 Foreclosed Loans Assets (In Thousands) Initial basis, net of activity since acquisition date $ 109,791 $ 1,017 Non-credit premium/(discount), net of activity since acquisition date 719 — Reclassification from nonaccretable discount to accretable discount due to change in expected losses (net of accretion to date) (3,213) — Original estimated fair value of assets, net of activity since acquisition date (93,436) (995) Expected loss remaining $ 13,861 $ 22 Changes in the accretable yield for acquired loan pools were as follows for the three months ended September 30, 2016 and 2015: Sun Security TeamBank Vantus Bank Bank InterBank Valley Bank (In Thousands) Balance, July 1, 2015 $ 4,740 $ 3,975 $ 6,684 $ 24,727 $ 9,366 Accretion (669) (576) (1,090) (6,464) (3,136) Reclassification from nonaccretable yield (1) 301 231 860 634 3,504 Balance, September 30, 2015 $ 4,372 $ 3,630 $ 6,454 $ 18,897 $ 9,734 Balance July 1, 2016 $ 2,886 $ 3,217 $ 5,014 $ 11,818 $ 6,524 Accretion (461) (415) (854) (3,163) (3,311) Reclassification from nonaccretable yield (1) 301 (72) 587 1,454 2,838 Balance, September 30, 2016 $ 2,726 $ 2,730 $ 4,747 $ 10,109 $ 6,051 (1) Represents increases in estimated cash flows expected to be received from the acquired loan pools, primarily due to lower estimated credit losses. The amounts also include changes in expected accretion of the loan pools for TeamBank, Vantus Bank, Sun Security Bank, InterBank and Valley Bank for the three months ended September 30, 2016, totaling $301,000, $(87,000), $373,000, $764,000 and $326,000, respectively, and for the three months ended September 30, 2015, totaling $301,000, $231,000, $860,000, $634,000 and $154,000, respectively. Changes in the accretable yield for acquired loan pools were as follows for the nine months ended September 30, 2016 and 2015: Sun Security TeamBank Vantus Bank Bank InterBank Valley Bank (In Thousands) Balance, January 1, 2015 $ 6,865 $ 4,453 $ 7,952 $ 36,092 $ 11,132 Accretion (2,783) (1,967) (4,408) (23,461) (7,997) Reclassification from nonaccretable yield (1) 290 1,144 2 ,910 6,266 6,599 Balance, September 30, 2015 $ 4,372 $ 3,630 $ 6,454 $ 18,897 $ 9,734 Balance January 1, 2016 $ 3 ,805 $ 3,360 $ 5,924 $ 16,347 $ 8 ,316 Accretion (1,492) (1,406) (2,904) (11,279) (9,174) Reclassification from nonaccretable yield (1) 413 776 1,727 5,041 6,909 Balance, September 30, 2016 $ 2,726 $ 2,730 $ 4,747 $ 10,109 $ 6,051 (1) Represents increases in estimated cash flows expected to be received from the acquired loan pools, primarily due to lower estimated credit losses. The amounts also include changes in expected accretion of the loan pools for TeamBank, Vantus Bank, Sun Security Bank, InterBank and Valley Bank for the nine months ended September 30, 2016, totaling $414,000, $760,000, $1.3 million, $2.0 million and $1.4 million, respectively, and for the nine months ended September 30, 2015, totaling $125,000, $758,000, $2.0 million, $2.3 million and $499,000, respectively. |
Note 8_ Other Real Estate Owned
Note 8: Other Real Estate Owned | 9 Months Ended |
Sep. 30, 2016 | |
Notes | |
Note 8: Other Real Estate Owned | NOTE 8: OTHER REAL ESTATE OWNED Major classifications of other real estate owned were as follows: September 30, December 31, 2016 2015 (In Thousands) Foreclosed assets held for sale One- to four-family construction $ — $ — Subdivision construction 6,685 7,016 Land development 10,886 12,133 Commercial construction — — One- to four-family residential 1,465 1,375 Other residential 1,094 2,150 Commercial real estate 1,184 3,608 Commercial business — — Consumer 2,067 1,109 23,381 27,391 FDIC-supported foreclosed assets, net of discounts 795 1,834 Acquired foreclosed assets no longer covered by FDIC loss sharing agreements, net of discounts 432 Acquired foreclosed assets not covered by FDIC loss sharing agreements, net of discounts 1,891 995 Foreclosed assets held for sale, net 26,499 30,680 Other real estate owned not acquired through foreclosure 4,750 1,213 Other real estate owned $ 31,249 $ 31,893 Other real estate owned not acquired through foreclosure includes 17 properties, 16 of which were branch locations that have been closed and are held for sale, and one of which is land which was acquired for a potential branch location. During the three months ended September 30, 2016, one branch location which was closed and is held for sale was added to other real estate owned totaling $981,000. During the nine months ended September 30, 2016, 12 former branch locations were added to other real estate owned not acquired through foreclosure due to the closing of those branches in January of 2016. Five former branch locations have been sold during the nine month period at a net gain of $400,000, which is included in the gain of sales of other real estate owned amount in the table below. At September 30, 2016, residential mortgage loans totaling $3.0 million were in the process of foreclosure, $2.9 million of which were acquired loans. Of the $2.9 million of acquired loans, $2.0 million was covered by loss sharing agreements as of September 30, 2016 and $693,000 was acquired in the Valley Bank transaction. Expenses applicable to other real estate owned included the following: Three Months Ended September 30, 2016 2015 (In Thousands) Net (gain) loss on sales of other real estate owned $ 43 $ (99) Valuation write-downs 338 194 Operating expenses, net of rental income 917 521 $ 1,298 $ 616 Nine Months Ended September 30, 2016 2015 (In Thousands) Net gain on sales of other real estate owned $ (168) $ (709) Valuation write-downs 430 385 Operating expenses, net of rental income 2,821 1,643 $ 3,083 $ 1,319 |
Note 9_ Deposits
Note 9: Deposits | 9 Months Ended |
Sep. 30, 2016 | |
Notes | |
Note 9: Deposits | NOTE 9: DEPOSITS September 30, December 31, 2016 2015 (In Thousands) Time Deposits: 0.00% - 0.99% $ 757,003 863,865 1.00% - 1.99% 625,360 381,956 2.00% - 2.99% 53,289 39,592 3.00% - 3.99% 579 1,137 4.00% - 4.99% 1,181 1,304 5.00% and above 273 293 Total time deposits (0.99% - 0.85%) 1,437,685 1,288,147 Non-interest-bearing demand deposits 618,452 571,629 Interest-bearing demand and savings deposits (0.26% - 0.24%) 1,505,647 1,408,850 Total Deposits $ 3,561,784 $ 3,268,626 |
Note 10_ Advances From Federal
Note 10: Advances From Federal Home Loan Bank | 9 Months Ended |
Sep. 30, 2016 | |
Notes | |
Note 10: Advances From Federal Home Loan Bank | NOTE 10: ADVANCES FROM FEDERAL HOME LOAN BANK Advances from the Federal Home Loan Bank (FHLBank advances) at September 30, 2016 and December 31, 2015 consisted of the following: September 30, 2016 December 31, 2015 Weighted Weighted Average Average Interest Interest Due In Amount Rate Amount Rate (In Thousands) (In Thousands) 2016 $ 18 5.14% $ 232,071 0.42% 2017 30,826 3.26 30,826 3.26 2018 81 5.14 81 5.14 2019 28 5.14 28 5.14 2020 — — — — 2021 and thereafter 500 5.54 500 5.54 31,453 3.30 263,506 0.76 Unamortized fair value adjustment 23 40 $ 31,476 $ 263,546 Included in the Bank’s FHLBank advances at September 30, 2016 and December 31, 2015, was a $30.0 million advance with a maturity date of November 24, 2017. The interest rate on this advance is 3.20%. The advance has a call provision that allows the Federal Home Loan Bank of Des Moines to call the advance quarterly. |
Note 11_ Securities Sold Under
Note 11: Securities Sold Under Reverse Repurchase Agreements and Short-term Borrowings | 9 Months Ended |
Sep. 30, 2016 | |
Notes | |
Note 11: Securities Sold Under Reverse Repurchase Agreements and Short-term Borrowings | NOTE 11: SECURITIES SOLD UNDER REVERSE REPURCHASE AGREEMENTS AND SHORT-TERM BORROWINGS September 30, 2016 December 31, 2015 (In Thousands) Notes payable – Community Development Equity Funds $ 1,060 $ 1,295 Overnight borrowings from the Federal Home Loan Bank 152,000 — Securities sold under reverse repurchase agreements 139,044 116,182 $ 292,104 $ 117,477 The Bank enters into sales of securities under agreements to repurchase (reverse repurchase agreements). Reverse repurchase agreements are treated as financings, and the obligations to repurchase securities sold are reflected as a liability in the statements of financial condition. The dollar amount of securities underlying the agreements remains in the asset accounts. Securities underlying the agreements are being held by the Bank during the agreement period. All agreements are written on a term of one-month or less. The following table represents the Company’s securities sold under reverse repurchase agreements, by collateral type and remaining contractual maturity. September 30, 2016 December 31, 2015 Overnight and Overnight and Continuous Continuous (In Thousands) FHLBank CD $ 27,000 $ — Mortgage-backed securities – GNMA, FNMA, FHLMC 112,044 116,182 $ 139,044 $ 116,182 |
Note 12_ Subordinated Notes
Note 12: Subordinated Notes | 9 Months Ended |
Sep. 30, 2016 | |
Notes | |
Note 12: Subordinated Notes | NOTE 12: SUBORDINATED NOTES On August 8, 2016, the Company completed the public offering and sale of $75.0 million of its Subordinated Notes. The Notes are due August 15, 2026, and have a fixed interest rate of 5.25% until August 15, 2021, at which time, the rate becomes floating at a rate equal to three-month LIBOR plus 4.087%. The Company may call the Notes at par beginning on August 15, 2021, and on any scheduled interest payment date thereafter. The Notes were sold at par, resulting in net proceeds, after underwriting discounts and commissions, legal, accounting and other professional fees, of approximately $73.5 million. Total debt issuance costs, totaling approximately $1.5 million, were deferred and are being amortized over the expected life of the Notes, which is 10 years. Amortization of the debt issuance costs during the three and nine months ended September 30, 2016 totaled $27,000, and is included in interest expense on Subordinated Notes in the consolidated statements of income, resulting in an imputed interest rate of 5.47%. At September 30, 2016 and December 31, 2015, Subordinated Notes are summarized as follows: September 30, 2016 December 31, 2015 (In Thousands) Subordinated notes $ 75,000 $ — Less: unamortized debt issuance costs 1,501 — $ 73,499 $ — |
Note 13_ Income Taxes
Note 13: Income Taxes | 9 Months Ended |
Sep. 30, 2016 | |
Notes | |
Note 13: Income Taxes | NOTE 13: INCOME TAXES Reconciliations of the CompanyÂ’s effective tax rates to the statutory corporate tax rates were as follows: Three Months Ended September 30, 2016 2015 Tax at statutory rate 35.0% 35.0% Nontaxable interest and dividends (2.1) (2.5) Tax credits (7.6) (8.1) State taxes 1.1 1.0 Other (1.4) (0.4) 25.0% 25.0% Nine Months Ended September 30, 2016 2015 Tax at statutory rate 35.0% 35.0% Nontaxable interest and dividends (2.1) (2.4) Tax credits (7.5) (8.1) State taxes 1.1 1.1 Other (0.2) (0.3) 26.3% 25.3% The Company and its consolidated subsidiaries have not been audited recently by the Internal Revenue Service (IRS) or the State of Missouri with respect to income or franchise tax returns and, as such, tax years through December 31, 2005, have been closed without audit. The Company, through one of its subsidiaries, is a partner in two partnerships currently under Internal Revenue Service examination for 2006 and 2007. As a result, the CompanyÂ’s 2006 and subsequent tax years remain open for examination. The examinations of the partnerships have been advanced during 2016. One of the partnerships has advanced to Tax Court and has entered a Motion for Entry of Decision with an agreed upon settlement. The other partnership is at the IRS appeals level. The Company does not currently expect significant adjustments to its financial statements from these partnership examinations. The Company is currently in administrative appeals with the State of Kansas for its 2010 through 2012 tax years. The Company protested the stateÂ’s initial assessment and expects to have an informal conference with the Kansas Department of Revenue. The Company does not currently expect significant adjustments to its financial statements from this state examination. |
Note 14_ Disclosures About Fair
Note 14: Disclosures About Fair Value of Financial Instruments | 9 Months Ended |
Sep. 30, 2016 | |
Notes | |
Note 14: Disclosures About Fair Value of Financial Instruments | NOTE 14: DISCLOSURES ABOUT FAIR VALUE OF FINANCIAL INSTRUMENTS ASC Topic 820, Fair Value Measurements · Quoted prices in active markets for identical assets or liabilities (Level 1): Inputs that are quoted unadjusted prices in active markets for identical assets that the Company has the ability to access at the measurement date. An active market for the asset is a market in which transactions for the asset or liability occur with sufficient frequency and volume to provide pricing information on an ongoing basis. · Other observable inputs (Level 2): Inputs that reflect the assumptions market participants would use in pricing the asset or liability developed based on market data obtained from sources independent of the reporting entity including quoted prices for similar assets, quoted prices for securities in inactive markets and inputs derived principally from or corroborated by observable market data by correlation or other means. · Significant unobservable inputs (Level 3): Inputs that reflect assumptions of a source independent of the reporting entity or the reporting entity's own assumptions that are supported by little or no market activity or observable inputs. Financial instruments are broken down as follows by recurring or nonrecurring measurement status. Recurring assets are initially measured at fair value and are required to be remeasured at fair value in the financial statements at each reporting date. Assets measured on a nonrecurring basis are assets that, due to an event or circumstance, were required to be remeasured at fair value after initial recognition in the financial statements at some time during the reporting period. The Company considers transfers between the levels of the hierarchy to be recognized at the end of related reporting periods. From December 31, 2015 to September 30, 2016, no assets for which fair value is measured on a recurring basis transferred between any levels of the hierarchy. Recurring Measurements The following table presents the fair value measurements of assets recognized in the accompanying statements of financial condition measured at fair value on a recurring basis and the level within the fair value hierarchy in which the fair value measurements fall at September 30, 2016 and December 31, 2015: Fair value measurements using Quoted prices in active markets Other Significant for identical observable unobservable assets inputs inputs Fair value (Level 1) (Level 2) (Level 3) (In Thousands) September 30, 2016 Mortgage-backed securities 134,719 134,719 States and political subdivisions 69,902 69,902 Interest rate derivative asset 4,408 4,408 Interest rate derivative liability (4,694) (4,694) December 31, 2015 U.S. government agencies $ 19,781 $ — $ 19,781 $ Mortgage-backed securities 161,214 161,214 States and political subdivisions 78,031 — 78,031 Other securities 3,830 — Interest rate derivative asset 2,711 — 2,711 Interest rate derivative liability (2,725) — (2,725) The following is a description of inputs and valuation methodologies used for assets recorded at fair value on a recurring basis and recognized in the accompanying statements of financial condition at September 30, 2016 and December 31, 2015, as well as the general classification of such assets pursuant to the valuation hierarchy. There have been no significant changes in the valuation techniques during the three-month period ended September 30, 2016. For assets classified within Level 3 of the fair value hierarchy, the process used to develop the reported fair value is described below. Available-for-Sale Securities. Interest Rate Derivatives. Nonrecurring Measurements The following tables present the fair value measurements of assets measured at fair value on a nonrecurring basis and the level within the fair value hierarchy in which the fair value measurements fall at September 30, 2016 and December 31, 2015: Fair Value Measurements Using Quoted prices in active markets Other Significant for identical observable unobservable assets inputs inputs Fair value (Level 1) (Level 2) (Level 3) (In Thousands) September 30, 2016 Impaired loans $ 9,244 $ — $ — $ 9,244 Foreclosed assets held for sale $ 406 $ $ $ 406 December 31, 2015 Impaired loans $ 13,896 $ — $ — $ 13,896 Foreclosed assets held for sale $ 1,722 $ $ $ 1,722 The following is a description of valuation methodologies used for assets measured at fair value on a nonrecurring basis and recognized in the accompanying statements of financial condition, as well as the general classification of such assets pursuant to the valuation hierarchy. For assets classified within Level 3 of the fair value hierarchy, the process used to develop the reported fair value is described below. Loans Held for Sale. Impaired Loans. Receivables The Company records impaired loans as Nonrecurring Level 3. If a loan’s fair value as estimated by the Company is less than its carrying value, the Company either records a charge-off of the portion of the loan that exceeds the fair value or establishes a reserve within the allowance for loan losses specific to the loan. Loans for which such charge-offs or reserves were recorded during the nine months ended September 30, 2016 or the year ended December 31, 2015, are shown in the table above (net of reserves). Foreclosed Assets Held for Sale. The following disclosure relates to financial assets for which it is not practicable for the Company to estimate the fair value at September 30, 2016 and December 31, 2015. FDIC Indemnification Asset Under the TeamBank agreement, the FDIC agreed to reimburse the Bank for 80% of the first $115 million in realized losses and 95% for realized losses that exceed $115 million. The indemnification asset was originally recorded at fair value on the acquisition date (March 20, 2009) and at September 30, 2016 and December 31, 2015, the carrying value was $-0- and $395,000, respectively. Under the Vantus Bank agreement, the FDIC agreed to reimburse the Bank for 80% of the first $102 million in realized losses and 95% for realized losses that exceed $102 million. The indemnification asset was originally recorded at fair value on the acquisition date (September 4, 2009) and at September 30, 2016 and December 31, 2015, the carrying value of the FDIC indemnification asset was $-0- and $475,000, respectively. Under the Sun Security Bank agreement, the FDIC agreed to reimburse the Bank for 80% of realized losses. The indemnification asset was originally recorded at fair value on the acquisition date (October 7, 2011) and at September 30, 2016 and December 31, 2015, the carrying value of the FDIC indemnification asset was $-0- and $2.2 million, respectively. Under the InterBank agreement, the FDIC agreed to reimburse the Bank for 80% of realized losses. The indemnification asset was originally recorded at fair value on the acquisition date (April 27, 2013) and at September 30, 2016 and December 31, 2015, the carrying value of the FDIC indemnification asset was $14.6 million and $21.1 million, respectively. From the dates of acquisition, each of the four loss sharing agreements were scheduled to extend ten years for 1-4 family real estate loans and five years for other loans. The loss sharing assets are measured separately from the loan portfolios because they are not contractually embedded in the loans and are not transferable with the loans should the Bank choose to dispose of them. Fair values on the acquisition dates were estimated using projected cash flows available for loss sharing based on the credit adjustments estimated for each loan pool and the loss sharing percentages. These cash flows were discounted to reflect the uncertainty of the timing and receipt of the loss sharing reimbursements from the FDIC. The loss sharing assets are also separately measured from the related foreclosed real estate. Although the assets are contractual receivables from the FDIC, they do not have effective interest rates. The Bank will collect the assets over the next several years. The amount ultimately collected will depend on the timing and amount of collections and charge-offs on the acquired assets covered by the loss sharing agreements. While the assets were recorded at their estimated fair values on the acquisition dates, it is not practicable to complete fair value analyses on a quarterly or annual basis. Estimating the fair value of the FDIC indemnification asset would involve preparing fair value analyses of the entire portfolios of loans and foreclosed assets covered by the loss sharing agreements from all four acquisitions on a quarterly or annual basis. The loss sharing agreements for Team Bank, Vantus Bank and Sun Security Bank were terminated on April 26, 2016, and the carrying value of the related indemnification assets became $0. The termination of the loss sharing agreements is discussed in Note 7. Fair Value of Financial Instruments The following methods were used to estimate the fair value of all other financial instruments recognized in the accompanying statements of financial condition at amounts other than fair value. Cash and Cash Equivalents and Federal Home Loan Bank Stock. Loans and Interest Receivable. Deposits and Accrued Interest Payable. Federal Home Loan Bank Advances. Short-Term Borrowings. Subordinated Debentures Issued to Capital Trusts. Commitments to Originate Loans, Letters of Credit and Lines of Credit. The following table presents estimated fair values of the Company’s financial instruments not recorded at fair value on the statements of financial condition. The fair values of certain of these instruments were calculated by discounting expected cash flows, which method involves significant judgments by management and uncertainties. Fair value is the estimated amount at which financial assets or liabilities could be exchanged in a current transaction between willing parties, other than in a forced or liquidation sale. Because no market exists for certain of these financial instruments and because management does not intend to sell these financial instruments, the Company does not know whether the fair values shown below represent values at which the respective financial instruments could be sold individually or in the aggregate. September 30, 2016 December 31, 2015 Carrying Fair Hierarchy Carrying Fair Hierarchy Amount Value Level Amount Value Level (In Thousands) Financial assets Cash and cash equivalents $ 254,569 $ 254,569 1 $ 199,183 $ 199,183 1 Held-to-maturity securities 247 261 2 353 384 2 Mortgage loans held for sale 12,796 12,796 2 12,261 12,261 2 Loans, net of allowance for loan losses 3,686,507 3,696,107 3 3,340,536 3,355,924 3 Accrued interest receivable 10,675 10,675 3 10,930 10,930 3 Investment in FHLBank stock 12,275 12,275 3 15,303 15,303 3 Financial liabilities Deposits 3,561,784 3,567,689 3 3,268,626 3,271,318 3 FHLBank advances 31,476 32,387 3 263,546 264,331 3 Short-term borrowings 292,104 292,104 3 117,477 117,477 3 Subordinated debentures 25,774 25,774 3 25,774 25,774 3 Subordinated notes 73,499 75,374 3 — Accrued interest payable 1,500 1,500 3 1,080 1,080 3 Unrecognized financial instruments (net of contractual value) Commitments to originate loans — — 3 — — 3 Letters of credit 123 123 3 145 145 3 Lines of credit — — 3 — — 3 |
Note 15_ Derivatives and Hedgin
Note 15: Derivatives and Hedging Activities | 9 Months Ended |
Sep. 30, 2016 | |
Notes | |
Note 15: Derivatives and Hedging Activities | NOTE 15: DERIVATIVES AND HEDGING ACTIVITIES Risk Management Objective of Using Derivatives The Company is exposed to certain risks arising from both its business operations and economic conditions. The Company principally manages its exposures to a wide variety of business and operational risks through management of its core business activities. The Company manages economic risks, including interest rate, liquidity and credit risk, primarily by managing the amount, sources and duration of its assets and liabilities. In the normal course of business, the Company may use derivative financial instruments (primarily interest rate swaps) from time to time to assist in its interest rate risk management. The Company has interest rate derivatives that result from a service provided to certain qualifying loan customers that are not used to manage interest rate risk in the CompanyÂ’s assets or liabilities and are not designated in a qualifying hedging relationship. The Company manages a matched book with respect to its derivative instruments in order to minimize its net risk exposure resulting from such transactions. In addition, the Company has interest rate derivatives that are designated in a qualified hedging relationship. Nondesignated Hedges The Company has interest rate swaps that are not designated in qualifying hedging relationships. Derivatives not designated as hedges are not speculative and result from a service the Company provides to certain loan customers, which the Company began offering during 2011. The Company executes interest rate swaps with commercial banking customers to facilitate their respective risk management strategies. Those interest rate swaps are simultaneously hedged by offsetting interest rate swaps that the Company executes with a third party, such that the Company minimizes its net risk exposure resulting from such transactions. As the interest rate swaps associated with this program do not meet the strict hedge accounting requirements, changes in the fair value of both the customer swaps and the offsetting swaps are recognized directly in earnings. As part of the Valley Bank FDIC-assisted acquisition, the Company acquired seven loans with related interest rate swaps. ValleyÂ’s swap program differed from the CompanyÂ’s in that Valley did not have back to back swaps with the customer and a counterparty. Two of the seven acquired loans with interest rate swaps have paid off. The notional amount of the five remaining Valley swaps is $3.8 million at September 30, 2016. As of September 30, 2016, the Company had 26 interest rate swaps totaling $113.9 million in notional amount with commercial customers, and 26 interest rate swaps with the same notional amount with third parties related to its program. As of December 31, 2015, the Company had 28 interest rate swaps totaling $123.0 million in notional amount with commercial customers, and 28 interest rate swaps with the same notional amount with third parties related to its program. During the three months ended September 30, 2016 and 2015, the Company recognized a net gain of $58,000 and a net loss of $133,000, respectively, in noninterest income related to changes in the fair value of these swaps. During the nine months ended September 30, 2016 and 2015, the Company recognized net losses of $179,000 and $112,000, respectively, in noninterest income related to changes in the fair value of these swaps. Cash Flow Hedges As a strategy to maintain acceptable levels of exposure to the risk of changes in future cash flows due to interest rate fluctuations, the Company entered into two interest rate cap agreements for a portion of its floating rate debt associated with its trust preferred securities. One agreement, with a notional amount of $25 million, states that the Company will pay interest on its trust preferred debt in accordance with the original debt terms at a rate of 3-month LIBOR + 1.60%. Should interest rates rise above a certain threshold, the counterparty will reimburse the Company for interest paid such that the Company will have an effective interest rate on that portion of its trust preferred securities no higher than 2.37%. The agreement became effective on August 1, 2013, and has a term of four years. The other agreement, with a notional amount of $5 million, was terminated when the Company purchased the related trust preferred securities in July 2015. See Item 8, Financial Statements and Supplementary Information, in the CompanyÂ’s December 31, 2015 Annual Report on Form 10-K for more information on the trust preferred securities purchase transaction. The terminated agreement stated that the Company paid interest on its trust preferred debt in accordance with the original debt terms at a rate of 3-month LIBOR + 1.40%. Should interest rates have risen above a certain threshold, the counterparty would reimburse the Company for interest paid such that the Company would have an effective interest rate on that portion of its trust preferred securities no higher than 2.17%. The effective portion of the gain or loss on the derivative is reported as a component of other comprehensive income and reclassified into earnings in the same period or periods during which the hedged transaction affects earnings. Gains and losses on the derivative representing either hedge ineffectiveness or hedge components excluded from the assessment of effectiveness are recognized in current earnings. During each of the three and nine months ended September 30, 2016 and 2015, the Company recognized $-0- in noninterest income related to changes in the fair value of these derivatives. During the three months ended September 30, 2016 and 2015, the Company recognized $62,000 and $119,000, respectively, in interest expense related to the amortization of the cost of these interest rate caps. During the nine months ended September 30, 2016 and 2015, the Company recognized $150,000 and $156,000, respectively, in interest expense related to the amortization of the cost of these interest rate caps. The table below presents the fair value of the CompanyÂ’s derivative financial instruments as well as their classification on the Consolidated Statements of Financial Condition: Location in Fair Value Consolidated Statements September 30, December 31, of Financial Condition 2016 2015 (In Thousands) Derivatives designated as hedging instruments Interest rate caps Prepaid expenses and other assets $ 35 $ 128 Total derivatives designated as hedging instruments $ 35 $ 128 Derivatives not designated as hedging instruments Asset Derivatives Interest rate products Prepaid expenses and other assets $ 4,373 $ 2,583 Total derivatives not designated as hedging instruments $ 4,373 $ 2,583 Liability Derivatives Interest rate products Accrued expenses and other liabilities $ 4,694 $ 2,725 Total derivatives not designated as hedging instruments $ 4,694 $ 2,725 The following table presents the effect of derivative instruments on the statements of comprehensive income for the three and nine months ended September 30, 2016 and 2015: Amount of Gain (Loss) Recognized in AOCI Three Months Ended September 30, Cash Flow Hedges 2016 2015 (In Thousands) Interest rate cap, net of income taxes $ 53 $ 10 Amount of Gain (Loss) Recognized in AOCI Nine Months Ended September 30, Cash Flow Hedges 2016 2015 (In Thousands) Interest rate cap $ 37 $ ( 95) Agreements with Derivative Counterparties The Company has agreements with its derivative counterparties. If the Company defaults on any of its indebtedness, including default where repayment of the indebtedness has not been accelerated by the lender, then the Company could also be declared in default on its derivative obligations. If the Bank fails to maintain its status as a well-capitalized institution, then the counterparty could terminate the derivative positions and the Company would be required to settle its obligations under the agreements. Similarly, the Company could be required to settle its obligations under certain of its agreements if certain regulatory events occurred, such as the issuance of a formal directive, or if the CompanyÂ’s credit rating is downgraded below a specified level. As of September 30, 2016, the termination value of derivatives in a net liability position, which included accrued interest but excluded any adjustment for nonperformance risk, related to these agreements was $4.8 million. The Company has minimum collateral posting thresholds with its derivative counterparties. At September 30, 2016, the CompanyÂ’s activity with its derivative counterparties had met the level in which the minimum collateral posting thresholds take effect and the Company had posted $6.0 million of collateral to satisfy the agreements. As of December 31, 2015, the termination value of derivatives in a net liability position, which included accrued interest but excluded any adjustment for nonperformance risk, related to these agreements was $2.8 million. At December 31, 2015, the CompanyÂ’s activity with its derivative counterparties had met the level in which the minimum collateral posting thresholds take effect and the Company had posted $4.5 million of collateral to satisfy the agreements. If the Company had breached any of these provisions at September 30, 2016 or December 31, 2015, it could have been required to settle its obligations under the agreements at the termination value. |
Note 16_ Acquisition of Loans,
Note 16: Acquisition of Loans, Deposits and Branches | 9 Months Ended |
Sep. 30, 2016 | |
Notes | |
Note 16: Acquisition of Loans, Deposits and Branches | NOTE 16: ACQUISITION OF LOANS, DEPOSITS AND BRANCHES On September 30, 2015, the Company announced that it entered into a purchase and assumption agreement to acquire 12 branches and related deposits and loans in the St. Louis, Mo., area from Cincinnati-based Fifth Third Bank. The acquisition was completed at the close of business on January 29, 2016. The deposits assumed totaled approximately $229 million and had a weighted average rate of approximately 0.28%, the composition of which was: demand deposits and NOW accounts – 42%; money market accounts – 40%; and time deposits and IRAs – 18%. The loans acquired totaled approximately $158 million and had a weighted average yield of approximately 3.92%, the composition of which was: one- to four-family residential – 75%; commercial real estate – 8%; home equity lines – 10%; commercial business – 5%; and consumer and other – 2%. The one- to four-family residential loans are primarily loans made to professional individuals in the St. Louis market, such as doctors and persons working in the field of medicine. Approximately 55% of the total balance of these loans have fixed rates of interest for varying terms up to 30 years. Approximately 45% of the total balance of these loans have rates of interest that are fixed for varying terms (generally three to seven years), with rates that adjust annually thereafter. The Fifth Third banking centers presented an attractive franchise for the Company to acquire because it provided the opportunity for expansion in the Company’s existing St. Louis, Mo., market area through banking centers which, for the most part, held competitive market positions in transaction account deposits in desirable locations. We have successfully grown loans and deposits in the St. Louis market for a number of years and this addition should provide new or enhanced opportunities for loan and deposit growth. These new locations are in areas that enjoy significant business and consumer activity. The Company was also able to increase its loan portfolio as part of the transaction. The Company anticipates that this transaction will be accretive to earnings on a going-forward basis. The fair values of the assets acquired and liabilities assumed in the transaction were as follows: January 29, 2016 (In Thousands) Assets Cash and cash equivalents $ 44,363 Loans receivable 157,524 Premises and equipment 17,990 Accrued interest receivable 410 Core deposit intangible 4,424 Deferred income taxes 100 Total assets acquired 224,811 Liabilities Total deposits 228,528 Accrued interest payable 50 Advances from borrowers for taxes and insurance 403 Accounts payable and accrued expenses 58 Total liabilities assumed 229,039 Goodwill recognized on business acquisition $ 4,228 This acquisition was determined to constitute a business combination in accordance with FASB ASC 805. FASB ASC 805 allows a measurement period of up to one year to adjust initial fair value estimates as of the acquisition date. Therefore, provisional measurements of assets acquired and liabilities assumed were recorded on a preliminary basis at fair value on the date of acquisition, January 29, 2016. Based upon the preliminary acquisition date fair values of the net liabilities acquired, goodwill of $4.2 million was recorded. The goodwill will be deductible for tax purposes. Details related to the purchase accounting adjustments are as follows: January 29, 2016 (In Thousands) Deposit premium per Purchase and Assumption Agreement $ (7,135) Purchase accounting adjustments Deposits (277) Loans (1,340) Deferred income taxes 100 Core deposit intangible 4,424 Goodwill recognized on business acquisition $ 4,228 |
Note 1_ Basis of Presentation_
Note 1: Basis of Presentation: Organization, Consolidation, Basis of Presentation, Business Description and Accounting Policies (Policies) | 9 Months Ended |
Sep. 30, 2016 | |
Policies | |
Organization, Consolidation, Basis of Presentation, Business Description and Accounting Policies | The accompanying unaudited interim consolidated financial statements of Great Southern Bancorp, Inc. (the "Company" or "Great Southern") have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and with the instructions to Form 10-Q and Rule 10-01 of Regulation S-X. The financial statements presented herein reflect all adjustments which are, in the opinion of management, necessary to fairly present the financial condition, results of operations and cash flows of the Company as of the dates ended and for the periods presented. Those adjustments consist only of normal recurring adjustments. Operating results for the three and nine months ended September 30, 2016 are not necessarily indicative of the results that may be expected for the full year. The consolidated statement of financial condition of the Company as of December 31, 2015, has been derived from the audited consolidated statement of financial condition of the Company as of that date. Certain prior period amounts have been reclassified to conform to the current period presentation. These reclassifications had no effect on net income. Certain information and note disclosures normally included in the Company's annual financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted. These condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in the Company's Annual Report on Form 10-K |
Note 2_ Nature of Operations 25
Note 2: Nature of Operations and Operating Segments: Segment Reporting, Policy (Policies) | 9 Months Ended |
Sep. 30, 2016 | |
Policies | |
Segment Reporting, Policy | The CompanyÂ’s banking operation is its only reportable segment. The banking operation is principally engaged in the business of originating residential and commercial real estate loans, construction loans, commercial business loans and consumer loans and funding these loans through attracting deposits from the general public, accepting brokered deposits and borrowing from the Federal Home Loan Bank and others. The operating results of this segment are regularly reviewed by management to make decisions about resource allocations and to assess performance. Selected information is not presented separately for the CompanyÂ’s reportable segment, as there is no material difference between that information and the corresponding information in the consolidated financial statements. |
Note 4_ Earnings Per Share_ Ear
Note 4: Earnings Per Share: Earnings Per Share, Policy (Policies) | 9 Months Ended |
Sep. 30, 2016 | |
Policies | |
Earnings Per Share, Policy | Options outstanding at September 30, 2016 and 2015, to purchase 111,425 and 7,250 shares of common stock, respectively, were not included in the computation of diluted earnings per common share for each of the three and nine month periods because the exercise prices of such options were greater than the average market prices of the common stock for the three and nine months ended September 30, 2016 and 2015, respectively. |
Note 5_ Investment Securities_
Note 5: Investment Securities: Investment, Policy (Policies) | 9 Months Ended |
Sep. 30, 2016 | |
Policies | |
Investment, Policy | Certain investments in debt securities are reported in the financial statements at an amount less than their historical cost. Total fair value of these investments at September 30, 2016 and December 31, 2015, respectively, was approximately $13.8 million and $76.0 million, which is approximately 6.7% and 28.9% of the CompanyÂ’s combined available-for-sale and held-to-maturity investment portfolio, respectively. |
Note 6_ Loans and Allowance F28
Note 6: Loans and Allowance For Loan Losses: Loan Portfolio Credit Quality Internal Grading System Policy (Policies) | 9 Months Ended |
Sep. 30, 2016 | |
Policies | |
Loan Portfolio Credit Quality Internal Grading System Policy | The Company reviews the credit quality of its loan portfolio using an internal grading system that classifies loans as “Satisfactory,” “Watch,” “Special Mention,” “Substandard” and “Doubtful.” Substandard loans are characterized by the distinct possibility that the Bank will sustain some loss if certain deficiencies are not corrected. Doubtful loans are those having all the weaknesses inherent to those classified 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. Special mention loans possess potential weaknesses that deserve management’s close attention but do not expose the Bank to a degree of risk that warrants substandard classification. Loans classified as watch are being monitored because of indications of potential weaknesses or deficiencies that may require future classification as special mention or substandard. Loans not meeting any of the criteria previously described are considered satisfactory. The FDIC-covered and previously covered loans are evaluated using this internal grading system. These loans are accounted for in pools and the loans acquired in the InterSavings Bank FDIC transaction are currently substantially covered through loss sharing agreements with the FDIC. Minimal adverse classification in these loan pools was identified as of September 30, 2016 and December 31, 2015, respectively. The acquired non-covered loans are also evaluated using this internal grading system. These loans are accounted for in pools and minimal adverse classification in the loan pools was identified as of September 30, 2016 and December 31, 2015, respectively. See Note 7 for further discussion of the acquired loan pools and remaining loss sharing agreements. The Company evaluates the loan risk internal grading system definitions and allowance for loan loss methodology on an ongoing basis. In the fourth quarter of 2014, the Company began using a three-year average of historical losses for the general component of the allowance for loan loss calculation. The Company had previously used a five-year average. For interim periods, the Company uses three full years plus the interim period’s annualized average losses for the general component of the allowance for loan loss calculation. The Company believes that the three-year average provides a better representation of the current risks in the loan portfolio. This change was made after consultation with our regulators and other third-party consultants, as well as a review of the practices used by the Company’s peers. This change did not materially affect the level of the allowance for loan losses. The general component of the allowance for loan losses is affected by several factors, including, but not limited to, average historical losses, the average life of the loan, the current composition of the loan portfolio, current and expected economic conditions, collateral values and internal risk ratings. Management considers all these factors in determining the adequacy of the Company’s allowance for loan losses. No other significant changes were made to the loan risk grading system definitions and allowance for loan loss methodology during the past year. |
Note 7_ FDIC Acquired Loans, 29
Note 7: FDIC Acquired Loans, Loss Sharing Agreements and FDIC Indemnification Assets: Business Combinations Policy (Policies) | 9 Months Ended |
Sep. 30, 2016 | |
TeamBank | |
Business Combinations Policy | On March 20, 2009, Great Southern Bank entered into a purchase and assumption agreement with loss share with the Federal Deposit Insurance Corporation (FDIC) to assume all of the deposits (excluding brokered deposits) and acquire certain assets of TeamBank, N.A., a full service commercial bank headquartered in Paola, Kansas. The loans, commitments and foreclosed assets purchased in the TeamBank transaction were covered by a loss sharing agreement between the FDIC and Great Southern Bank. Under the loss sharing agreement, the Bank shared in the losses on assets covered under the agreement (referred to as covered assets). On losses up to $115.0 million, the FDIC agreed to reimburse the Bank for 80% of the losses. On losses exceeding $115.0 million, the FDIC agreed to reimburse the Bank for 95% of the losses. Realized losses covered by the loss sharing agreement included loan contractual balances (and related unfunded commitments that were acquired), accrued interest on loans for up to 90 days, the book value of foreclosed real estate acquired, and certain direct costs, less cash or other consideration received by the Bank. This agreement originally was to extend for ten years for 1-4 family real estate loans and for five years for other loans. The five-year period ended March 31, 2014 and the ten-year period was terminated early, effective April 26, 2016, by mutual agreement of Great Southern Bank and the FDIC. See “Loss Sharing Agreements” below. The value of this loss sharing agreement was considered in determining fair values of loans and foreclosed assets acquired. The loss sharing agreement was subject to the Bank following servicing procedures as specified in the agreement. The expected reimbursements under the loss sharing agreement were recorded as an indemnification asset at their preliminary estimated fair value on the acquisition date. Based upon the acquisition date fair values of the net assets acquired, no goodwill was recorded. |
Vantus Bank | |
Business Combinations Policy | On September 4, 2009, Great Southern Bank entered into a purchase and assumption agreement with loss share with the FDIC to assume all of the deposits and acquire certain assets of Vantus Bank, a full service thrift headquartered in Sioux City, Iowa. The loans, commitments and foreclosed assets purchased in the Vantus Bank transaction were covered by a loss sharing agreement between the FDIC and Great Southern Bank. Under the loss sharing agreement, the Bank shared in the losses on assets covered under the agreement (referred to as covered assets). On losses up to $102.0 million, the FDIC agreed to reimburse the Bank for 80% of the losses. On losses exceeding $102.0 million, the FDIC agreed to reimburse the Bank for 95% of the losses. Realized losses covered by the loss sharing agreement included loan contractual balances (and related unfunded commitments that were acquired), accrued interest on loans for up to 90 days, the book value of foreclosed real estate acquired, and certain direct costs, less cash or other consideration received by the Bank. This agreement originally was to extend for ten years for 1-4 family real estate loans and for five years for other loans. The five year period ended on September 30, 2014 and the ten-year period was terminated early, effective April 26, 2016, by mutual agreement of Great Southern Bank and the FDIC. See “Loss Sharing Agreements” below. The value of this loss sharing agreement was considered in determining fair values of loans and foreclosed assets acquired. The loss sharing agreement was subject to the Bank following servicing procedures as specified in the agreement. The expected reimbursements under the loss sharing agreement were recorded as an indemnification asset at their preliminary estimated fair value on the acquisition date. Based upon the acquisition date fair values of the net assets acquired, no goodwill was recorded. |
Sun Security Bank | |
Business Combinations Policy | On October 7, 2011, Great Southern Bank entered into a purchase and assumption agreement with loss share with the FDIC to assume all of the deposits and acquire certain assets of Sun Security Bank, a full service bank headquartered in Ellington, Missouri. The loans and foreclosed assets purchased in the Sun Security Bank transaction were covered by a loss sharing agreement between the FDIC and Great Southern Bank. Under the loss sharing agreement, the FDIC agreed to cover 80% of the losses on the loans (excluding approximately $4 million of consumer loans at the date of the acquisition) and foreclosed assets purchased subject to certain limitations. Realized losses covered by the loss sharing agreement included loan contractual balances (and related unfunded commitments that were acquired), accrued interest on loans for up to 90 days, the book value of foreclosed real estate acquired, and certain direct costs, less cash or other consideration received by Great Southern. This agreement originally was to extend for ten years for 1-4 family real estate loans and for five years for other loans but was terminated early, effective April 26, 2016, by mutual agreement of Great Southern Bank and the FDIC. See “Loss Sharing Agreements” below. The value of this loss sharing agreement was considered in determining fair values of loans and foreclosed assets acquired. The loss sharing agreement was subject to the Bank following servicing procedures as specified in the agreement. The expected reimbursements under the loss sharing agreement were recorded as an indemnification asset at their preliminary estimated fair value on the acquisition date. Based upon the acquisition date fair values of the net assets acquired, no goodwill was recorded. |
InterBank | |
Business Combinations Policy | On April 27, 2012, Great Southern Bank entered into a purchase and assumption agreement with loss share with the FDIC to assume all of the deposits and acquire certain assets of Inter Savings Bank, FSB (“InterBank”), a full service bank headquartered in Maple Grove, Minnesota. The loans and foreclosed assets purchased in the InterBank transaction are covered by a loss sharing agreement between the FDIC and Great Southern Bank. Under the loss sharing agreement, the FDIC agreed to cover 80% of the losses on the loans (excluding approximately $60,000 of consumer loans) and foreclosed assets purchased subject to certain limitations. Realized losses covered by the loss sharing agreement include loan contractual balances (and related unfunded commitments that were acquired), accrued interest on loans for up to 90 days, the book value of foreclosed real estate acquired, and certain direct costs, less cash or other consideration received by Great Southern. This agreement extends for ten years for 1-4 family real estate loans and for five years for other loans. The value of this loss sharing agreement was considered in determining fair values of loans and foreclosed assets acquired. The loss sharing agreement is subject to the Bank following servicing procedures as specified in the agreement with the FDIC. The expected reimbursements under the loss sharing agreement were recorded as an indemnification asset at their preliminary estimated fair value on the acquisition date. Based upon the acquisition date fair values of the net assets acquired, no goodwill was recorded. A premium was recorded in conjunction with the fair value of the acquired loans and the amount amortized to yield during the three and nine months ended September 30, 2016 was $87,000 and $278,000, respectively. The amount amortized to yield during the three and nine months ended September 30, 2015 was $113,000 and $351,000, respectively. |
Valley Bank | |
Business Combinations Policy | On June 20, 2014, Great Southern Bank entered into a purchase and assumption agreement with the FDIC to purchase a substantial portion of the loans and investment securities, as well as certain other assets, and assume all of the deposits, as well as certain other liabilities, of Valley Bank (“Valley”), a full-service bank headquartered in Moline, Illinois, with significant operations in Iowa. This transaction did not include a loss sharing agreement. Based upon the acquisition date fair values of the net assets acquired, no goodwill was recorded. A premium was recorded in conjunction with the fair value of the acquired loans and the amount amortized to yield during the three and nine months ended Septe m |
Note 7_ FDIC Acquired Loans, 30
Note 7: FDIC Acquired Loans, Loss Sharing Agreements and FDIC Indemnification Assets: Loss Sharing Agreements Policy (Policies) | 9 Months Ended |
Sep. 30, 2016 | |
Policies | |
Loss Sharing Agreements Policy | Loss Sharing Agreements. The termination of the loss sharing agreements for the TeamBank, Vantus Bank and Sun Security Bank transactions have no impact on the yields for the loans that were previously covered under these agreements. All post-termination recoveries, gains, losses and expenses related to these previously covered assets are recognized entirely by Great Southern Bank since the FDIC no longer shares in such gains or losses. Accordingly, the CompanyÂ’s earnings are positively impacted to the extent the Company recognizes gains on any sales or recoveries in excess of the carrying value of such assets. Similarly, the CompanyÂ’s future earnings will be negatively impacted to the extent the Company recognizes expenses, losses or charge-offs related to such assets. |
Note 7_ FDIC Acquired Loans, 31
Note 7: FDIC Acquired Loans, Loss Sharing Agreements and FDIC Indemnification Assets: Business Acquisition Fair Value and Expected Cash Flows Policy (Policies) | 9 Months Ended |
Sep. 30, 2016 | |
Policies | |
Business Acquisition Fair Value and Expected Cash Flows Policy | Fair Value and Expected Cash Flows. The amount of the estimated cash flows expected to be received from the acquired loan pools in excess of the fair values recorded for the loan pools is referred to as the accretable yield. The accretable yield is recognized as interest income over the estimated lives of the loans. The Company continues to evaluate the fair value of the loans including cash flows expected to be collected. Increases in the CompanyÂ’s cash flow expectations are recognized as increases to the accretable yield while decreases are recognized as impairments through the allowance for loan losses. During the three and nine months ended September 30, 2016, improvements in expected cash flows related to the acquired loan portfolios resulted in adjustments of $3.4 million and $8.9 million, respectively, to the accretable yield to be spread over the estimated remaining lives of the loans on a level-yield basis. During the three and nine months ended September 30, 2015, similar such adjustments totaling $3.4 million and $11.6 million, respectively, were made to the accretable yield. The increases in expected cash flows also reduced the amount of expected reimbursements under the loss sharing agreements, when applicable. During the three and nine months ended September 30, 2016, this resulted in corresponding adjustments of $552,000 and $2.4 million, respectively, to the indemnification assets to be amortized on a level-yield basis over the remainder of the loss sharing agreement or the remaining expected lives of the loan pools, whichever is shorter. During the three and nine months ended September 30, 2015, corresponding adjustments of $-0- and $4.4 million, respectively, were made to the indemnification assets. Because these adjustments will be recognized over the remaining lives of the loan pools and the remainder of the loss sharing agreement, respectively, they will impact future periods as well. The remaining accretable yield adjustment that will affect interest income is $7.8 million and the remaining adjustment to the indemnification asset related to InterBank, including the effects of the clawback liability, that will affect non-interest income (expense) is $(3.2) million. The $7.8 million of accretable yield adjustment relates to Team Bank, Vantus Bank, Sun Security Bank, InterBank and Valley Bank. The expense, as noted, is only related to InterBank, as there is no longer, nor will there be in the future, indemnification asset amortization expense related to Team Bank, Vantus Bank, or Sun Security Bank due to the termination of the related loss sharing agreements for those transactions in April 2016. Of the remaining adjustments, we expect to recognize $2.3 million of interest income and $(817,000) of non-interest income (expense) during the remainder of 2016. Additional adjustments may be recorded in future periods from the FDIC-assisted transactions, as the Company continues to estimate expected cash flows from the acquired loan pools. |
Note 7_ FDIC Acquired Loans, 32
Note 7: FDIC Acquired Loans, Loss Sharing Agreements and FDIC Indemnification Assets: FDIC Indemnification Asset Policy (Policies) | 9 Months Ended |
Sep. 30, 2016 | |
TeamBank | |
FDIC Indemnification Asset Policy | TeamBank Loans, Foreclosed Assets and Indemnification Asset. |
Vantus Bank | |
FDIC Indemnification Asset Policy | Vantus Bank Loans, Foreclosed Assets and Indemnification Asset. |
Sun Security Bank | |
FDIC Indemnification Asset Policy | Sun Security Bank Loans, Foreclosed Assets and Indemnification Asset. |
InterBank | |
FDIC Indemnification Asset Policy | InterBank Loans, Foreclosed Assets and Indemnification Asset. |
Valley Bank | |
FDIC Indemnification Asset Policy | Valley Bank Loans and Foreclosed Assets. |
Note 10_ Advances From Federa33
Note 10: Advances From Federal Home Loan Bank: Federal Home Loan Bank, Advances (Policies) | 9 Months Ended |
Sep. 30, 2016 | |
Policies | |
Federal Home Loan Bank, Advances | Included in the BankÂ’s FHLBank advances at September 30, 2016 and December 31, 2015, was a $30.0 million advance with a maturity date of November 24, 2017. The interest rate on this advance is 3.20%. The advance has a call provision that allows the Federal Home Loan Bank of Des Moines to call the advance quarterly. |
Note 13_ Income Taxes_ Income T
Note 13: Income Taxes: Income Tax, Policy (Policies) | 9 Months Ended |
Sep. 30, 2016 | |
Policies | |
Income Tax, Policy | The Company and its consolidated subsidiaries have not been audited recently by the Internal Revenue Service (IRS) or the State of Missouri with respect to income or franchise tax returns and, as such, tax years through December 31, 2005, have been closed without audit. The Company, through one of its subsidiaries, is a partner in two partnerships currently under Internal Revenue Service examination for 2006 and 2007. As a result, the CompanyÂ’s 2006 and subsequent tax years remain open for examination. The examinations of the partnerships have been advanced during 2016. One of the partnerships has advanced to Tax Court and has entered a Motion for Entry of Decision with an agreed upon settlement. The other partnership is at the IRS appeals level. The Company does not currently expect significant adjustments to its financial statements from these partnership examinations. The Company is currently in administrative appeals with the State of Kansas for its 2010 through 2012 tax years. The Company protested the stateÂ’s initial assessment and expects to have an informal conference with the Kansas Department of Revenue. The Company does not currently expect significant adjustments to its financial statements from this state examination. |
Note 14_ Disclosures About Fa35
Note 14: Disclosures About Fair Value of Financial Instruments: Fair Value Measurement, Policy (Policies) | 9 Months Ended |
Sep. 30, 2016 | |
Policies | |
Fair Value Measurement, Policy | ASC Topic 820, Fair Value Measurements · Quoted prices in active markets for identical assets or liabilities (Level 1): Inputs that are quoted unadjusted prices in active markets for identical assets that the Company has the ability to access at the measurement date. An active market for the asset is a market in which transactions for the asset or liability occur with sufficient frequency and volume to provide pricing information on an ongoing basis. · Other observable inputs (Level 2): Inputs that reflect the assumptions market participants would use in pricing the asset or liability developed based on market data obtained from sources independent of the reporting entity including quoted prices for similar assets, quoted prices for securities in inactive markets and inputs derived principally from or corroborated by observable market data by correlation or other means. · Significant unobservable inputs (Level 3): Inputs that reflect assumptions of a source independent of the reporting entity or the reporting entity's own assumptions that are supported by little or no market activity or observable inputs. Financial instruments are broken down as follows by recurring or nonrecurring measurement status. Recurring assets are initially measured at fair value and are required to be remeasured at fair value in the financial statements at each reporting date. Assets measured on a nonrecurring basis are assets that, due to an event or circumstance, were required to be remeasured at fair value after initial recognition in the financial statements at some time during the reporting period. The Company considers transfers between the levels of the hierarchy to be recognized at the end of related reporting periods. From December 31, 2015 to September 30, 2016, no assets for which fair value is measured on a recurring basis transferred between any levels of the hierarchy. Recurring Measurements The following table presents the fair value measurements of assets recognized in the accompanying statements of financial condition measured at fair value on a recurring basis and the level within the fair value hierarchy in which the fair value measurements fall at September 30, 2016 and December 31, 2015: Fair value measurements using Quoted prices in active markets Other Significant for identical observable unobservable assets inputs inputs Fair value (Level 1) (Level 2) (Level 3) (In Thousands) September 30, 2016 Mortgage-backed securities 134,719 134,719 States and political subdivisions 69,902 69,902 Interest rate derivative asset 4,408 4,408 Interest rate derivative liability (4,694) (4,694) December 31, 2015 U.S. government agencies $ 19,781 $ — $ 19,781 $ Mortgage-backed securities 161,214 161,214 States and political subdivisions 78,031 — 78,031 Other securities 3,830 — Interest rate derivative asset 2,711 — 2,711 Interest rate derivative liability (2,725) — (2,725) The following is a description of inputs and valuation methodologies used for assets recorded at fair value on a recurring basis and recognized in the accompanying statements of financial condition at September 30, 2016 and December 31, 2015, as well as the general classification of such assets pursuant to the valuation hierarchy. There have been no significant changes in the valuation techniques during the three-month period ended September 30, 2016. For assets classified within Level 3 of the fair value hierarchy, the process used to develop the reported fair value is described below. Available-for-Sale Securities. Interest Rate Derivatives. Nonrecurring Measurements The following tables present the fair value measurements of assets measured at fair value on a nonrecurring basis and the level within the fair value hierarchy in which the fair value measurements fall at September 30, 2016 and December 31, 2015: Fair Value Measurements Using Quoted prices in active markets Other Significant for identical observable unobservable assets inputs inputs Fair value (Level 1) (Level 2) (Level 3) (In Thousands) September 30, 2016 Impaired loans $ 9,244 $ — $ — $ 9,244 Foreclosed assets held for sale $ 406 $ $ $ 406 December 31, 2015 Impaired loans $ 13,896 $ — $ — $ 13,896 Foreclosed assets held for sale $ 1,722 $ $ $ 1,722 |
Note 14_ Disclosures About Fa36
Note 14: Disclosures About Fair Value of Financial Instruments: Fair Value Loans Held for Sale Policy (Policies) | 9 Months Ended |
Sep. 30, 2016 | |
Policies | |
Fair Value Loans Held for Sale Policy | Loans Held for Sale. |
Note 14_ Disclosures About Fa37
Note 14: Disclosures About Fair Value of Financial Instruments: Fair Value Impaired Loans Policy (Policies) | 9 Months Ended |
Sep. 30, 2016 | |
Policies | |
Fair Value Impaired Loans Policy | Impaired Loans. Receivables The Company records impaired loans as Nonrecurring Level 3. If a loanÂ’s fair value as estimated by the Company is less than its carrying value, the Company either records a charge-off of the portion of the loan that exceeds the fair value or establishes a reserve within the allowance for loan losses specific to the loan. Loans for which such charge-offs or reserves were recorded during the nine months ended September 30, 2016 or the year ended December 31, 2015, are shown in the table above (net of reserves). |
Note 14_ Disclosures About Fa38
Note 14: Disclosures About Fair Value of Financial Instruments: Fair Value Foreclosed Assets Held for Sale Policy (Policies) | 9 Months Ended |
Sep. 30, 2016 | |
Policies | |
Fair Value Foreclosed Assets Held for Sale Policy | Foreclosed Assets Held for Sale. The following disclosure relates to financial assets for which it is not practicable for the Company to estimate the fair value at September 30, 2016 and December 31, 2015. |
Note 14_ Disclosures About Fa39
Note 14: Disclosures About Fair Value of Financial Instruments: Fair Value FDIC Indemnification Asset Policy (Policies) | 9 Months Ended |
Sep. 30, 2016 | |
Policies | |
Fair Value FDIC Indemnification Asset Policy | FDIC Indemnification Asset Under the TeamBank agreement, the FDIC agreed to reimburse the Bank for 80% of the first $115 million in realized losses and 95% for realized losses that exceed $115 million. The indemnification asset was originally recorded at fair value on the acquisition date (March 20, 2009) and at September 30, 2016 and December 31, 2015, the carrying value was $-0- and $395,000, respectively. Under the Vantus Bank agreement, the FDIC agreed to reimburse the Bank for 80% of the first $102 million in realized losses and 95% for realized losses that exceed $102 million. The indemnification asset was originally recorded at fair value on the acquisition date (September 4, 2009) and at September 30, 2016 and December 31, 2015, the carrying value of the FDIC indemnification asset was $-0- and $475,000, respectively. Under the Sun Security Bank agreement, the FDIC agreed to reimburse the Bank for 80% of realized losses. The indemnification asset was originally recorded at fair value on the acquisition date (October 7, 2011) and at September 30, 2016 and December 31, 2015, the carrying value of the FDIC indemnification asset was $-0- and $2.2 million, respectively. Under the InterBank agreement, the FDIC agreed to reimburse the Bank for 80% of realized losses. The indemnification asset was originally recorded at fair value on the acquisition date (April 27, 2013) and at September 30, 2016 and December 31, 2015, the carrying value of the FDIC indemnification asset was $14.6 million and $21.1 million, respectively. From the dates of acquisition, each of the four loss sharing agreements were scheduled to extend ten years for 1-4 family real estate loans and five years for other loans. The loss sharing assets are measured separately from the loan portfolios because they are not contractually embedded in the loans and are not transferable with the loans should the Bank choose to dispose of them. Fair values on the acquisition dates were estimated using projected cash flows available for loss sharing based on the credit adjustments estimated for each loan pool and the loss sharing percentages. These cash flows were discounted to reflect the uncertainty of the timing and receipt of the loss sharing reimbursements from the FDIC. The loss sharing assets are also separately measured from the related foreclosed real estate. Although the assets are contractual receivables from the FDIC, they do not have effective interest rates. The Bank will collect the assets over the next several years. The amount ultimately collected will depend on the timing and amount of collections and charge-offs on the acquired assets covered by the loss sharing agreements. While the assets were recorded at their estimated fair values on the acquisition dates, it is not practicable to complete fair value analyses on a quarterly or annual basis. Estimating the fair value of the FDIC indemnification asset would involve preparing fair value analyses of the entire portfolios of loans and foreclosed assets covered by the loss sharing agreements from all four acquisitions on a quarterly or annual basis. The loss sharing agreements for Team Bank, Vantus Bank and Sun Security Bank were terminated on April 26, 2016, and the carrying value of the related indemnification assets became $0. The termination of the loss sharing agreements is discussed in Note 7. |
Note 14_ Disclosures About Fa40
Note 14: Disclosures About Fair Value of Financial Instruments: Fair Value of Financial Instruments Policy (Policies) | 9 Months Ended |
Sep. 30, 2016 | |
Policies | |
Fair Value of Financial Instruments Policy | The following methods were used to estimate the fair value of all other financial instruments recognized in the accompanying statements of financial condition at amounts other than fair value. |
Note 14_ Disclosures About Fa41
Note 14: Disclosures About Fair Value of Financial Instruments: Fair Value Cash and Cash Equivalents and Federal Home Loan Bank Stock Policy (Policies) | 9 Months Ended |
Sep. 30, 2016 | |
Policies | |
Fair Value Cash and Cash Equivalents and Federal Home Loan Bank Stock Policy | Cash and Cash Equivalents and Federal Home Loan Bank Stock. |
Note 14_ Disclosures About Fa42
Note 14: Disclosures About Fair Value of Financial Instruments: Fair Value Loans and Interest Receivable Policy (Policies) | 9 Months Ended |
Sep. 30, 2016 | |
Policies | |
Fair Value Loans and Interest Receivable Policy | Loans and Interest Receivable. |
Note 14_ Disclosures About Fa43
Note 14: Disclosures About Fair Value of Financial Instruments: Fair Value Deposits and Accrued Interest Payable Policy (Policies) | 9 Months Ended |
Sep. 30, 2016 | |
Policies | |
Fair Value Deposits and Accrued Interest Payable Policy | Deposits and Accrued Interest Payable. |
Note 14_ Disclosures About Fa44
Note 14: Disclosures About Fair Value of Financial Instruments: Fair Value Federal home Loan Bank Advances Policy (Policies) | 9 Months Ended |
Sep. 30, 2016 | |
Policies | |
Fair Value Federal home Loan Bank Advances Policy | Federal Home Loan Bank Advances. |
Note 14_ Disclosures About Fa45
Note 14: Disclosures About Fair Value of Financial Instruments: Fair Value Short-Term Borrowings Policy (Policies) | 9 Months Ended |
Sep. 30, 2016 | |
Policies | |
Fair Value Short-Term Borrowings Policy | Short-Term Borrowings. |
Note 14_ Disclosures About Fa46
Note 14: Disclosures About Fair Value of Financial Instruments: Fair Value Subordinated Debentures Policy (Policies) | 9 Months Ended |
Sep. 30, 2016 | |
Policies | |
Fair Value Subordinated Debentures Policy | Subordinated Debentures Issued to Capital Trusts. |
Note 14_ Disclosures About Fa47
Note 14: Disclosures About Fair Value of Financial Instruments: Fair Value Commitments to Originate Loans, Letters of Credit and Lines of Credit Policy (Policies) | 9 Months Ended |
Sep. 30, 2016 | |
Policies | |
Fair Value Commitments to Originate Loans, Letters of Credit and Lines of Credit Policy | Commitments to Originate Loans, Letters of Credit and Lines of Credit. |
Note 4_ Earnings Per Share_ Sch
Note 4: Earnings Per Share: Schedule of Earnings Per Share, Basic and Diluted (Tables) | 9 Months Ended |
Sep. 30, 2016 | |
Tables/Schedules | |
Schedule of Earnings Per Share, Basic and Diluted | Three Months Ended September 30, 2016 2015 (In Thousands, Except Per Share Data) Basic: Average shares outstanding 13,914 13,840 Net income available to common stockholders $11,221 $11,051 Per common share amount $0.81 $0.80 Diluted: Average shares outstanding 13,914 13,840 Net effect of dilutive stock options – based on the treasury stock method using average market price 140 178 Diluted shares 14,054 14,018 Net income available to common stockholders $11,221 $11,051 Per common share amount $0.80 $0.79 Nine Months Ended September 30, 2016 2015 (In Thousands, Except Per Share Data) Basic: Average shares outstanding 13,906 13,815 Net income available to common stockholders $33,548 $34,417 Per common share amount $2.41 $2.49 Diluted: Average shares outstanding 13,906 13,815 Net effect of dilutive stock options – based on the treasury stock method using average market price 140 178 Diluted shares 14,046 13,993 Net income available to common stockholders $33,548 $34,417 Per common share amount $2.39 $2.46 |
Note 5_ Investment Securities49
Note 5: Investment Securities: Schedule of Available-for-sale Securities Reconciliation (Tables) | 9 Months Ended |
Sep. 30, 2016 | |
Tables/Schedules | |
Schedule of Available-for-sale Securities Reconciliation | September 30, 2016 Gross Gross Tax Amortized Unrealized Unrealized Fair Equivalent Cost Gains Losses Value Yield (In Thousands) AVAILABLE-FOR-SALE SECURITIES: Mortgage-backed securities $ 133,202 $ 1,587 $ 70 $ 134,719 1.93% States and political subdivisions 64,963 4,939 — 69,902 5.67 $ 198,165 $ 6,526 $ 70 $ 204,621 3.16% December 31, 2015 Gross Gross Tax Amortized Unrealized Unrealized Fair Equivalent Cost Gains Losses Value Yield (In Thousands) AVAILABLE-FOR-SALE SECURITIES: U.S. government agencies $ 20,000 $ — $ 219 $ 19,781 2.00% Mortgage-backed securities 159,777 2,038 601 161,214 2.09 States and political subdivisions 72,951 5,081 1 78,031 5.71 Other securities 847 2,983 — 3,830 — $ 253,575 $ 10,102 $ 821 $ 262,856 3.12% |
Note 5_ Investment Securities50
Note 5: Investment Securities: Schedule of Held-to-maturity Securities (Tables) | 9 Months Ended |
Sep. 30, 2016 | |
Tables/Schedules | |
Schedule of Held-to-maturity Securities | September 30, 2016 Gross Gross Tax Amortized Unrealized Unrealized Fair Equivalent Cost Gains Losses Value Yield (In Thousands) HELD-TO-MATURITY SECURITIES: States and political subdivisions $ 247 $ 14 $ $ 261 7.37% December 31, 2015 Gross Gross Tax Amortized Unrealized Unrealized Fair Equivalent Cost Gains Losses Value Yield (In Thousands) HELD-TO-MATURITY SECURITIES: States and political subdivisions $ 353 $ 31 $ $ 384 7.37% |
Note 5_ Investment Securities51
Note 5: Investment Securities: Investments Classified by Contractual Maturity Date (Tables) | 9 Months Ended |
Sep. 30, 2016 | |
Tables/Schedules | |
Investments Classified by Contractual Maturity Date | The amortized cost and fair value of available-for-sale securities at September 30, 2016, by contractual maturity, are shown below. Expected maturities will differ from contractual maturities because issuers may have the right to call or prepay obligations with or without call or prepayment penalties. Amortized Fair Cost Value (In Thousands) One year or less $ — $ — After one through five years 630 644 After five through ten years 7,612 7,938 After ten years 56,721 61,320 Securities not due on a single maturity date 133,202 134,719 $ 198,165 $ 204,621 |
Note 5_ Investment Securities52
Note 5: Investment Securities: Contractual Obligation, Fiscal Year Maturity Schedule (Tables) | 9 Months Ended |
Sep. 30, 2016 | |
Tables/Schedules | |
Contractual Obligation, Fiscal Year Maturity Schedule | The held-to-maturity securities at September 30, 2016, by contractual maturity, are shown below. Expected maturities may differ from contractual maturities because issuers may have the right to call or prepay obligations with or without call or prepayment penalties. Amortized Fair Cost Value (In Thousands) After one through five years $ 247 $ 261 |
Note 5_ Investment Securities53
Note 5: Investment Securities: Unrealized Gain (Loss) on Investments (Tables) | 9 Months Ended |
Sep. 30, 2016 | |
Tables/Schedules | |
Unrealized Gain (Loss) on Investments | The following table shows the Company’s gross unrealized losses and fair value, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position at September 30, 2016 and December 31, 2015: September 30, 2016 Less than 12 Months 12 Months or More Total Fair Unrealized Fair Unrealized Fair Unrealized Description of Securities Value Losses Value Losses Value Losses (In Thousands) Mortgage-backed securities $ 13,768 $ (70) $ — $ — $ 13,768 $ (70) December 31, 2015 Less than 12 Months 12 Months or More Total Fair Unrealized Fair Unrealized Fair Unrealized Description of Securities Value Losses Value Losses Value Losses (In Thousands) U.S. government agencies $ (219) $ $ $ 20,000 $ (219) Mortgage-backed securities 45,494 (348) 55,129 (601) State and political subdivisions 910 (1) $ 65,494 $ (567) $ 10,545 $ (254) $ 76,039 $ (821) |
Note 5_ Investment Securities54
Note 5: Investment Securities: Other Than Temporary Impairment Credit Losses Recognized in Earnings (Tables) | 9 Months Ended |
Sep. 30, 2016 | |
Tables/Schedules | |
Other Than Temporary Impairment Credit Losses Recognized in Earnings | Amounts Reclassified Out of Accumulated Other Comprehensive Income. Amounts Reclassified from Accumulated Other Comprehensive Income Three Months Ended September 30, Affected Line Item in the 2016 2015 Statements of Income (In Thousands) Unrealized gains on available- Net realized gains on sales of for-sale securities $ 144 $ 2 available-for-sale securities (Total reclassified amount before tax) Income Taxes (53) (1) Provision for income taxes Total reclassifications out of accumulated other comprehensive income $ 91 $ 1 Amounts Reclassified from Accumulated Other Comprehensive Income Nine Months Ended September 30, Affected Line Item in the 2016 2015 Statements of Income (In Thousands) Unrealized gains on available- Net realized gains on sales of for-sale securities $ 2,881 $ 2 available-for-sale securities (Total reclassified amount before tax) Income Taxes (1,046) (1) Provision for income taxes Total reclassifications out of accumulated other comprehensive income $ 1,835 $ 1 |
Note 6_ Loans and Allowance F55
Note 6: Loans and Allowance For Loan Losses: Schedule of Loans (Tables) | 9 Months Ended |
Sep. 30, 2016 | |
Tables/Schedules | |
Schedule of Loans | September 30, December 31, 2016 2015 (In Thousands) One- to four-family residential construction $ 26,540 $ 23,526 Subdivision construction 16,947 38,504 Land development 53,585 58,440 Commercial construction 700,232 600,794 Owner occupied one- to four-family residential 215,301 110,277 Non-owner occupied one- to four-family residential 137,500 149,874 Commercial real estate 1,172,522 1,043,474 Other residential 643,110 419,549 Commercial business 347,369 357,580 Industrial revenue bonds 25,215 37,362 Consumer auto 498,098 439,895 Consumer other 70,399 74,829 Home equity lines of credit 104,014 83,966 Acquired FDIC-covered loans, net of discounts 144,420 236,071 Acquired loans no longer covered by FDIC loss sharing agreements, net of discounts 78,885 33,338 Acquired non-covered loans, net of discounts 81,986 93,436 4,316,123 3,800,915 Undisbursed portion of loans in process (588,114) (418,702) Allowance for loan losses (37,002) (38,149) Deferred loan fees and gains, net (4,500) (3,528) $ 3,686,507 $ 3,340,536 Weighted average interest rate 4.54% 4.56% |
Note 6_ Loans and Allowance F56
Note 6: Loans and Allowance For Loan Losses: Schedule of Loans Classified by Aging Analysis (Tables) | 9 Months Ended |
Sep. 30, 2016 | |
Tables/Schedules | |
Schedule of Loans Classified by Aging Analysis | Classes of loans by aging were as follows: September 30, 2016 Total Loans Past Due > 90 Days 30-59 Days 60-89 Days 90 Days Total Past Total Loans Past Due and Past Due Past Due or More Due Current Receivable Still Accruing (In Thousands) One- to four-family residential construction $ — $ — $ — $ — $ 26,540 $ 26,540 $ — Subdivision construction — — 111 111 16,836 16,947 — Land development 5 40 1,715 1,760 51,825 53,585 — Commercial construction — — — — 700,232 700,232 — Owner occupied one- to four- family residential 89 636 951 1,676 213,625 215,301 14 Non-owner occupied one- to four-family residential — — 347 347 137,153 137,500 — Commercial real estate 59 122 7,054 7,235 1,165,287 1,172,522 — Other residential 178 — — 178 642,932 643,110 — Commercial business 93 22 455 570 346,799 347,369 — Industrial revenue bonds — — — — 25,215 25,215 — Consumer auto 4,217 1,353 1,522 7,092 491,006 498,098 1 Consumer other 644 273 680 1,597 68,802 70,399 3 Home equity lines of credit 308 1 338 647 103,367 104,014 — Acquired FDIC-covered loans, net of discounts 358 1,890 8,241 10,489 133,931 144,420 117 Acquired loans no longer covered by loss sharing agreements, net of discounts 118 105 2,277 2,500 76,385 78,885 — Acquired non-covered loans, net of discounts 556 11 4,406 4,973 77,013 81,986 592 6,625 4,453 28,097 39,175 4,276,948 4,316,123 727 Less FDIC-supported loans, and acquired non-covered loans, net of discounts 1,032 2,006 14,924 17,962 287,329 305,291 709 Total $ 5,593 $ 2,447 $ 13,173 $ 21,213 $ 3,989,619 $ 4,010,832 $ 18 December 31, 2015 Total Loans Total > 90 Days Past 30-59 Days 60-89 Days Over 90 Total Past Loans Due and Past Due Past Due Days Due Current Receivable Still Accruing (In Thousands) One- to four-family residential construction $ 649 $ — $ — $ 649 $ 22,877 $ 23,526 $ — Subdivision construction — — — — 38,504 38,504 — Land development 2,245 148 139 2,532 55,908 58,440 — Commercial construction 1 — — 1 600,793 600,794 — Owner occupied one- to four- family residential 1,217 345 715 2,277 108,000 110,277 — Non-owner occupied one- to four-family residential — — 345 345 149,529 149,874 — Commercial real estate 1,035 471 13,488 14,994 1,028,480 1,043,474 — Other residential — — — — 419,549 419,549 — Commercial business 1,020 9 288 1,317 356,263 357,580 — Industrial revenue bonds — — — — 37,362 37,362 — Consumer auto 3,351 891 721 4,963 434,932 439,895 — Consumer other 943 236 576 1,755 73,074 74,829 — Home equity lines of credit 212 123 297 632 83,334 83,966 — Acquired FDIC-covered loans, net of discounts 7,936 603 9,712 18,251 217,820 236,071 — Acquired loans no longer covered by FDIC loss sharing agreements, net of discounts 989 39 33 1,061 32,277 33,338 — Acquired non-covered loans, net of discounts 1,081 638 5,914 7,633 85,803 93,436 — 20,679 3,503 32,228 56,410 3,744,505 3,800,915 — Less FDIC-supported loans, and acquired non-covered loans, net of discounts 10,006 1,280 15,659 26,945 335,900 362,845 — Total $ 10,673 $ 2,223 $ 16,569 $ 29,465 $ 3,408,605 $ 3,438,070 $ — |
Note 6_ Loans and Allowance F57
Note 6: Loans and Allowance For Loan Losses: Schedule of Financing Receivables NonAccrual Status (Tables) | 9 Months Ended |
Sep. 30, 2016 | |
Tables/Schedules | |
Schedule of Financing Receivables NonAccrual Status | Nonaccruing loans (excluding FDIC-supported loans, net of discount and acquired non-covered loans, net of discount) are summarized as follows: September 30, December 31, 2016 2015 (In Thousands) One- to four-family residential construction $ — $ — Subdivision construction 111 — Land development 1,715 139 Commercial construction — — Owner occupied one- to four-family residential 937 715 Non-owner occupied one- to four-family residential 347 345 Commercial real estate 7,054 13,488 Other residential — — Commercial business 455 288 Industrial revenue bonds — — Consumer auto 1,521 721 Consumer other 677 576 Home equity lines of credit 338 297 Total $ 13,155 $ 16,569 |
Note 6_ Loans and Allowance F58
Note 6: Loans and Allowance For Loan Losses: Allowance for Credit Losses on Financing Receivables (Tables) | 9 Months Ended |
Sep. 30, 2016 | |
Tables/Schedules | |
Allowance for Credit Losses on Financing Receivables | The following table presents the activity in the allowance for loan losses by portfolio segment for the three and nine months ended September 30, 2016. Also presented are the balance in the allowance for loan losses and the recorded investment in loans based on portfolio segment and impairment method as of September 30, 2016: One- to Four- Family Residential and Other Commercial Commercial Commercial Construction Residential Real Estate Construction Business Consumer Total (In Thousands) Allowance for loan losses Balance July 1, 2016 $ 4,184 $ 3,698 $ 16,157 $ 3,013 $ 3,531 $ 7,550 $ 38,133 Provision (benefit) charged to expense (738) 1,702 1,130 (1,238) (425) 2,069 2,500 Losses charged off (38) — (1,815) (1) (191) (2,548) (4,593) Recoveries 23 15 17 80 33 794 962 Balance September 30, 2016 $ 3,431 $ 5,415 $ 15,489 $ 1,854 $ 2,948 $ 7,865 $ 37,002 Ending balance: Balance January 1, 2016 $ 4,900 $ 3,190 $ 14,738 $ 3,019 $ 4,203 $ 8,099 $ 38,149 Provision (benefit) charged to expense (1,387) 2,186 5,114 (1,252) (1,093) 3,333 6,901 Losses charged off (129) — (5,546) (31) (383) (6,047) (12,136) Recoveries 47 39 1,183 118 221 2,480 4,088 Balance September 30, 2016 $ 3,431 $ 5,415 $ 15,489 $ 1,854 $ 2,948 $ 7,865 $ 37,002 Ending balance: Individually evaluated for impairment $ 566 $ — $ 2,280 $ 1,079 $ 1,046 $ 441 $ 5,412 Collectively evaluated for impairment $ 2,258 $ 5,317 $ 13,015 $ 731 $ 1,804 $ 7,254 $ 30,379 Loans acquired and accounted for under ASC 310-30 $ 607 $ 98 $ 194 $ 44 $ 98 $ 170 $ 1,211 Loans Individually evaluated for impairment $ 5,887 $ 3,977 $ 13,369 $ 9,051 $ 2,326 $ 2,900 $ 37,510 Collectively evaluated for impairment $ 390,401 $ 639,133 $ 1,159,153 $ 744,766 $ 370,258 $ 669,611 $ 3,973,322 Loans acquired and accounted for under ASC 310-30 $ 166,733 $ 31,678 $ 57,240 $ 3,741 $ 7,706 $ 38,193 $ 305,291 The following table presents the activity in the allowance for loan losses by portfolio segment for the three and nine months ended September 30, 2015: One- to Four- Family Residential and Other Commercial Commercial Commercial Construction Residential Real Estate Construction Business Consumer Total (In Thousands) Allowance for loan losses Balance July 1, 2015 $ 3,886 $ 3,342 $ 20,191 $ 3,288 $ 3,992 $ 4,999 $ 39,698 Provision (benefit) charged to expense 515 162 (284) (158) 728 740 1,703 Losses charged off — — (803) (132) (193) (1,312) (2,440) Recoveries 36 12 32 81 45 711 917 Balance September 30, 2015 $ 4,437 $ 3,516 $ 19,136 $ 3,079 $ 4,572 $ 5,138 $ 39,878 Balance January 1, 2015 $ 3,455 $ 2,941 $ 19,773 $ 3,562 $ 3,679 $ 5,025 $ 38,435 Provision (benefit) charged to expense 961 546 (45) (348) 1,618 1,571 4,303 Losses charged off (66) (2) (807) (329) (968) (3,394) (5,566) Recoveries 87 31 215 194 243 1,936 2,706 Balance September 30, 2015 $ 4,437 $ 3,516 $ 19,136 $ 3,079 $ 4,572 $ 5,138 $ 39,878 The following table presents the balance in the allowance for loan losses and the recorded investment in loans based on portfolio segment and impairment method as of December 31, 2015: One- to Four- Family Residential and Other Commercial Commercial Commercial Construction Residential Real Estate Construction Business Consumer Total (In Thousands) Allowance for loan losses Individually evaluated for impairment $ 731 $ — $ 2,556 $ 1,391 $ 1,115 $ 300 $ 6,093 Collectively evaluated for impairment $ 3,464 $ 3,122 $ 11,888 $ 1,570 $ 2,862 $ 7,647 $ 30,553 Loans acquired and accounted for under ASC 310-30 $ 705 $ 68 $ 294 $ 58 $ 226 $ 152 $ 1,503 Loans Individually evaluated for impairment $ 6,129 $ 9,533 $ 34,629 $ 7,555 $ 2,365 $ 1,950 $ 62,161 Collectively evaluated for impairment $ 316,052 $ 410,016 $ 1,008,845 $ 651,679 $ 392,577 $ 596,740 $ 3,375,909 Loans acquired and accounted for under ASC 310-30 $ 194,697 $ 35,945 $ 73,148 $ 4,981 $ 10,500 $ 43,574 $ 362,845 |
Note 6_ Loans and Allowance F59
Note 6: Loans and Allowance For Loan Losses: Impaired Financing Receivables (Tables) | 9 Months Ended |
Sep. 30, 2016 | |
Tables/Schedules | |
Impaired Financing Receivables | Impaired loans (excluding FDIC-supported loans, net of discount and acquired non-covered loans, net of discount), are summarized as follows: September 30, 2016 Unpaid Recorded Principal Specific Balance Balance Allowance (In Thousands) One- to four-family residential construction $— $— $— Subdivision construction 851 860 133 Land development 9,051 9,146 1,079 Commercial construction — — — Owner occupied one- to four-family residential 3,170 3,450 382 Non-owner occupied one- to four-family residential 1,865 2,119 51 Commercial real estate 13,369 16,269 2,280 Other residential 3,977 3,977 — Commercial business 2,326 2,438 1,046 Industrial revenue bonds — — — Consumer auto 1,632 1,751 245 Consumer other 886 959 133 Home equity lines of credit 383 396 63 Total $37,510 $41,365 $5,412 Three Months Ended Nine Months Ended September 30, 2016 September 30, 2016 Average Average Investment Interest Investment Interest in Impaired Income in Impaired Income Loans Recognized Loans Recognized (In Thousands) One- to four-family residential construction $ — $ — $ — $ — Subdivision construction 924 6 987 36 Land development 9,066 120 8,016 266 Commercial construction — — — — Owner occupied one- to four-family residential 3,181 50 3,252 129 Non-owner occupied one- to four-family residential 1,947 31 1,877 83 Commercial real estate 22,325 223 28,133 847 Other residential 6,321 44 7,779 219 Commercial business 2,190 39 2,174 87 Industrial revenue bonds — — — — Consumer auto 1,434 55 1,123 93 Consumer other 864 27 876 56 Home equity lines of credit 395 3 422 22 Total $48,647 $598 $54,639 $1,838 At or for the Year Ended December 31, 2015 Average Unpaid Investment Interest Recorded Principal Specific in Impaired Income Balance Balance Allowance Loans Recognized (In Thousands) One- to four-family residential construction $— $— $— $633 $35 Subdivision construction 1,061 1,061 214 3,533 109 Land development 7,555 7,644 1,391 7,432 287 Commercial construction — — — — — Owner occupied one- to four-family residential 3,166 3,427 389 3,587 179 Non-owner occupied one- to four-family residential 1,902 2,138 128 1,769 100 Commercial real estate 34,629 37,259 2,556 28,610 1,594 Other residential 9,533 9,533 — 9,670 378 Commercial business 2,365 2,539 1,115 2,268 138 Industrial revenue bonds — — — — — Consumer auto 791 829 119 576 59 Consumer other 802 885 120 672 74 Home equity lines of credit 357 374 61 403 27 Total $ 62,161 $ 65,689 $ 6,093 $ 59,153 $ 2,980 September 30, 2015 Unpaid Recorded Principal Specific Balance Balance Allowance (In Thousands) One- to four-family residential construction $712 $712 $— Subdivision construction 2,531 2,535 218 Land development 7,416 7,421 1,405 Commercial construction — — — Owner occupied one- to four-family residential 3,462 3,732 411 Non-owner occupied one- to four-family residential 1,853 2,064 134 Commercial real estate 32,232 33,618 3,340 Other residential 9,567 9,567 — Commercial business 2,701 2,783 473 Industrial revenue bonds — — — Consumer auto 725 762 109 Consumer other 861 993 129 Home equity lines of credit 430 456 73 Total $62,490 $64,643 $6,292 Three Months Ended Nine Months Ended September 30, 2015 September 30, 2015 Average Average Investment Interest Investment Interest in Impaired Income in Impaired Income Loans Recognized Loans Recognized (In Thousands) One- to four-family residential construction $634 $7 $755 $35 Subdivision construction 3,749 32 4,218 99 Land development 7,425 72 7,425 204 Commercial construction — — — — Owner occupied one- to four-family residential 3,424 44 3,696 132 Non-owner occupied one- to four-family residential 1,739 30 1,737 75 Commercial real estate 28,026 559 26,979 1,189 Other residential 9,612 106 9,711 286 Commercial business 2,058 62 2,163 109 Industrial revenue bonds — — — — Consumer auto 626 19 502 40 Consumer other 732 30 628 63 Home equity lines of credit 395 7 402 20 Total $58,420 $968 $58,216 $2,252 |
Note 6_ Loans and Allowance F60
Note 6: Loans and Allowance For Loan Losses: Troubled Debt Restructurings on Financing Receivables (Tables) | 9 Months Ended |
Sep. 30, 2016 | |
Tables/Schedules | |
Troubled Debt Restructurings on Financing Receivables | The following tables present newly restructured loans during the three and nine months ended September 30, 2016 by type of modification: Three Months Ended September 30, 2016 Total Interest Only Term Combination Modification (In Thousands) Consumer $ — $ 18 $ — $ 18 $ — $ 18 $ — $ 18 Nine Months Ended September 30, 2016 Total Interest Only Term Combination Modification (In Thousands) Mortgage loans on real estate: One -to four- family residential $ 429 $ — $ — $ 429 Commercial 60 — — 60 Construction and land development 2,946 — — 2,946 Commercial business — 22 — 22 Consumer — 58 — 58 $ 3,435 $ 80 $ — $ 3,515 |
Note 6_ Loans and Allowance F61
Note 6: Loans and Allowance For Loan Losses: Financing Receivable Credit Quality Indicators (Tables) | 9 Months Ended |
Sep. 30, 2016 | |
Tables/Schedules | |
Financing Receivable Credit Quality Indicators | The loan grading system is presented by loan class below: September 30, 2016 Special Satisfactory Watch Mention Substandard Doubtful Total (In Thousands) One- to four-family residential construction $ 25,529 $ — $ 1,011 $ — $ — $ 26,540 Subdivision construction 13,543 18 2,987 399 — 16,947 Land development 42,889 5,140 — 5,556 — 53,585 Commercial construction 700,232 — — — — 700,232 Owner occupied one- to four- family residential 213,964 30 — 1,307 — 215,301 Non-owner occupied one- to four- family residential 133,134 471 3,421 474 — 137,500 Commercial real estate 1,142,425 20,819 — 9,278 — 1,172,522 Other residential 638,413 4,519 — 178 — 643,110 Commercial business 343,978 2,440 424 527 — 347,369 Industrial revenue bonds 25,215 — — — — 25,215 Consumer auto 496,491 — — 1,607 — 498,098 Consumer other 69,665 — — 734 — 70,399 Home equity lines of credit 103,644 — — 370 — 104,014 Acquired FDIC-covered loans, net of discounts 144,224 — — 196 — 144,420 Acquired loans no longer covered by FDIC loss sharing agreements, net of discounts 78,833 — — 52 — 78,885 Acquired non-covered loans, net of discounts 80,559 — — 1,427 — 81,986 Total $ 4,252,738 $ 33,437 $ 7,843 $ 22,105 $ — $ 4,316,123 December 31, 2015 Special Satisfactory Watch Mention Substandard Doubtful Total (In Thousands) One- to four-family residential construction $ 22,798 $ — $ 728 $ — $ — $ 23,526 Subdivision construction 34,370 263 3,407 464 — 38,504 Land development 47,357 6,992 — 4,091 — 58,440 Commercial construction 600,794 — — — — 600,794 Owner occupied one- to-four- family residential 108,584 587 — 1,106 — 110,277 Non-owner occupied one- to- four-family residential 144,744 516 3,827 787 — 149,874 Commercial real estate 1,005,894 18,805 — 18,775 — 1,043,474 Other residential 409,172 8,422 — 1,955 — 419,549 Commercial business 355,370 1,303 438 469 — 357,580 Industrial revenue bonds 37,362 — — — — 37,362 Consumer auto 439,157 — — 738 — 439,895 Consumer other 74,167 — — 662 — 74,829 Home equity lines of credit 83,627 — — 339 — 83,966 Acquired FDIC-covered loans, net of discounts 236,055 — — 16 — 236,071 Acquired loans no longer covered by FDIC loss sharing agreements, net of discounts 33,237 — — 101 — 33,338 Acquired non-covered loans, net of discounts 91,614 — — 1,822 — 93,436 Total $ 3,724,302 $ 36,888 $ 8,400 $ 31,325 $ — $ 3,800,915 |
Note 7_ FDIC Acquired Loans, 62
Note 7: FDIC Acquired Loans, Loss Sharing Agreements and FDIC Indemnification Assets: Schedule of Impact of Adjustments of Acquired Loans on Financial Results (Tables) | 9 Months Ended |
Sep. 30, 2016 | |
Tables/Schedules | |
Schedule of Impact of Adjustments of Acquired Loans on Financial Results | Three Months Ended Three Months Ended September 30, 2016 September 30, 2015 (In Thousands, Except Per Share Data and Basis Points Data) Impact on net interest income/ net interest margin (in basis points) $ 4,010 38 bps $ 6,661 71 bps Non-interest income (1,310) (4,139) Net impact to pre-tax income $ 2,700 $ 2,522 Net impact net of taxes $ 1,755 $ 1,639 Impact to diluted earnings per common share $ 0.12 $ 0.12 Nine Months Ended Nine Months Ended September 30, 2016 September 30, 2015 (In Thousands, Except Per Share Data and Basis Points Data) Impact on net interest income/ net interest margin (in basis points) $ 13,251 44 bps $ 22,882 82 bps Non-interest income (6,019) (16,191) Net impact to pre-tax income $ 7,232 $ 6,691 Net impact net of taxes $ 4,701 $ 4,349 Impact to diluted earnings per common share $ 0.33 $ 0.31 |
Note 7_ FDIC Acquired Loans, 63
Note 7: FDIC Acquired Loans, Loss Sharing Agreements and FDIC Indemnification Assets: FDIC Indemnification Asset Roll Forward (Tables) | 9 Months Ended |
Sep. 30, 2016 | |
TeamBank | |
FDIC Indemnification Asset Roll Forward | September 30, 2016 Foreclosed Loans Assets (In Thousands) Initial basis for loss sharing determination, net of activity since acquisition date $ 21,277 $ 14 Reclassification from nonaccretable discount to accretable discount due to change in expected losses (net of accretion to date) (936) — Original estimated fair value of assets, net of activity since acquisition date (20,172) (14) Expected loss remaining $ 169 $ — December 31, 2015 Foreclosed Loans Assets (In Thousands) Initial basis for loss sharing determination, net of activity since acquisition date $ 29,115 $ — Reclassification from nonaccretable discount to accretable discount due to change in expected losses (net of accretion to date) (1,285) — Original estimated fair value of assets, net of activity since acquisition date (27,660) — Expected loss remaining 170 — Assumed loss sharing recovery percentage 90% 0% Estimated loss sharing value 154 — Indemnification asset to be amortized resulting from change in expected losses 241 — FDIC indemnification asset $ 395 $ — |
Vantus Bank | |
FDIC Indemnification Asset Roll Forward | September 30, 2016 Foreclosed Loans Assets (In Thousands) Initial basis for loss sharing determination, net of activity since acquisition date $ 25,322 $ 248 Reclassification from nonaccretable discount to accretable discount due to change in expected losses (net of accretion to date) (289) — Original estimated fair value of assets, net of activity since acquisition date (24,792) (58) Expected loss remaining $ 241 $ 190 December 31, 2015 Foreclosed Loans Assets (In Thousands) Initial basis for loss sharing determination, net of activity since acquisition date $ 31,818 $ 608 Reclassification from nonaccretable discount to accretable discount due to change in expected losses (net of accretion to date) (470) — Original estimated fair value of assets, net of activity since acquisition date (31,092) (418) Expected loss remaining 256 190 Assumed loss sharing recovery percentage 61% 0% Estimated loss sharing value 156 — Indemnification asset to be amortized resulting from change in expected losses 319 — FDIC indemnification asset $ 475 $ — |
Sun Security Bank | |
FDIC Indemnification Asset Roll Forward | September 30, 2016 Foreclosed Loans Assets (In Thousands) Initial basis for loss sharing determination, net of activity since acquisition date $ 36,285 $ 429 Reclassification from nonaccretable discount to accretable discount due to change in expected losses (net of accretion to date) (1,330) — Original estimated fair value of assets, net of activity since acquisition date (33,920) (360) Expected loss remaining $ 1,035 $ 69 December 31, 2015 Foreclosed Loans Assets (In Thousands) Initial basis for loss sharing determination, net of activity since acquisition date $ 43,855 $ 557 Reclassification from nonaccretable discount to accretable discount due to change in expected losses (net of accretion to date) (2,171) — Original estimated fair value of assets, net of activity since acquisition date (40,349) (461) Expected loss remaining 1,335 96 Assumed loss sharing recovery percentage 34% 80% Estimated loss sharing value 456 77 Indemnification asset to be amortized resulting from change in expected losses 1,725 — Accretable discount on FDIC indemnification asset (36) (63) FDIC indemnification asset $ 2,145 $ 14 |
InterBank | |
FDIC Indemnification Asset Roll Forward | September 30, 2016 Foreclosed Loans Assets (In Thousands) Initial basis for loss sharing determination, net of activity since acquisition date $ 161,066 $ 1,063 Non-credit premium/(discount), net of activity since acquisition date 624 — Reclassification from nonaccretable discount to accretable discount due to change in expected losses (net of accretion to date) (2,543) — Original estimated fair value of assets, net of activity since acquisition date (144,421) (795) Expected loss remaining 14,726 268 Assumed loss sharing recovery percentage 84% 80% Estimated loss sharing value (1) 12,336 214 FDIC loss share clawback 1,211 — Indemnification asset to be amortized resulting from change in expected losses 2,034 — Accretable discount on FDIC indemnification asset (1,186) (33) FDIC indemnification asset $ 14,395 $ 181 (1) Includes $400,000 impairment of indemnification asset for loans December 31, 2015 Foreclosed Loans Assets (In Thousands) Initial basis for loss sharing determination, net of activity since acquisition date $ 193,654 $ 2,110 Non-credit premium/(discount), net of activity since acquisition date 902 — Reclassification from nonaccretable discount to accretable discount due to change in expected losses (net of accretion to date) (4,901) — Original estimated fair value of assets, net of activity since acquisition date (170,308) (1,392) Expected loss remaining 19,347 718 Assumed loss sharing recovery percentage 83% 80% Estimated loss sharing value 16,032 575 FDIC loss share clawback 2,360 — Indemnification asset to be amortized resulting from change in expected losses 3,920 — Accretable discount on FDIC indemnification asset (1,801) (33) FDIC indemnification asset $ 20,511 $ 542 |
Valley Bank | |
FDIC Indemnification Asset Roll Forward | September 30, 2016 Foreclosed Loans Assets (In Thousands) Initial basis, net of activity since acquisition date $ 91,971 $ 1,912 Non-credit premium/(discount), net of activity since acquisition date 325 — Reclassification from nonaccretable discount to accretable discount due to change in expected losses (net of accretion to date) (2,654) — Original estimated fair value of assets, net of activity since acquisition date (81,986) (1,891) Expected loss remaining $ 7,656 $ 21 December 31, 2015 Foreclosed Loans Assets (In Thousands) Initial basis, net of activity since acquisition date $ 109,791 $ 1,017 Non-credit premium/(discount), net of activity since acquisition date 719 — Reclassification from nonaccretable discount to accretable discount due to change in expected losses (net of accretion to date) (3,213) — Original estimated fair value of assets, net of activity since acquisition date (93,436) (995) Expected loss remaining $ 13,861 $ 22 |
Note 8_ Other Real Estate Own64
Note 8: Other Real Estate Owned: Schedule of Major Classifications of Foreclosed Assets (Tables) | 9 Months Ended |
Sep. 30, 2016 | |
Tables/Schedules | |
Schedule of Major Classifications of Foreclosed Assets | Major classifications of other real estate owned were as follows: September 30, December 31, 2016 2015 (In Thousands) Foreclosed assets held for sale One- to four-family construction $ — $ — Subdivision construction 6,685 7,016 Land development 10,886 12,133 Commercial construction — — One- to four-family residential 1,465 1,375 Other residential 1,094 2,150 Commercial real estate 1,184 3,608 Commercial business — — Consumer 2,067 1,109 23,381 27,391 FDIC-supported foreclosed assets, net of discounts 795 1,834 Acquired foreclosed assets no longer covered by FDIC loss sharing agreements, net of discounts 432 Acquired foreclosed assets not covered by FDIC loss sharing agreements, net of discounts 1,891 995 Foreclosed assets held for sale, net 26,499 30,680 Other real estate owned not acquired through foreclosure 4,750 1,213 Other real estate owned $ 31,249 $ 31,893 |
Note 8_ Other Real Estate Own65
Note 8: Other Real Estate Owned: Schedule of Expenses Applicable to Foreclosed Assets (Tables) | 9 Months Ended |
Sep. 30, 2016 | |
Tables/Schedules | |
Schedule of Expenses Applicable to Foreclosed Assets | Three Months Ended September 30, 2016 2015 (In Thousands) Net (gain) loss on sales of other real estate owned $ 43 $ (99) Valuation write-downs 338 194 Operating expenses, net of rental income 917 521 $ 1,298 $ 616 Nine Months Ended September 30, 2016 2015 (In Thousands) Net gain on sales of other real estate owned $ (168) $ (709) Valuation write-downs 430 385 Operating expenses, net of rental income 2,821 1,643 $ 3,083 $ 1,319 |
Note 9_ Deposits_ Schedule of D
Note 9: Deposits: Schedule of Deposit Liabilities (Tables) | 9 Months Ended |
Sep. 30, 2016 | |
Tables/Schedules | |
Schedule of Deposit Liabilities | September 30, December 31, 2016 2015 (In Thousands) Time Deposits: 0.00% - 0.99% $ 757,003 863,865 1.00% - 1.99% 625,360 381,956 2.00% - 2.99% 53,289 39,592 3.00% - 3.99% 579 1,137 4.00% - 4.99% 1,181 1,304 5.00% and above 273 293 Total time deposits (0.99% - 0.85%) 1,437,685 1,288,147 Non-interest-bearing demand deposits 618,452 571,629 Interest-bearing demand and savings deposits (0.26% - 0.24%) 1,505,647 1,408,850 Total Deposits $ 3,561,784 $ 3,268,626 |
Note 10_ Advances From Federa67
Note 10: Advances From Federal Home Loan Bank: Federal Home Loan Bank, Advances (Tables) | 9 Months Ended |
Sep. 30, 2016 | |
Tables/Schedules | |
Federal Home Loan Bank, Advances | Advances from the Federal Home Loan Bank (FHLBank advances) at September 30, 2016 and December 31, 2015 consisted of the following: September 30, 2016 December 31, 2015 Weighted Weighted Average Average Interest Interest Due In Amount Rate Amount Rate (In Thousands) (In Thousands) 2016 $ 18 5.14% $ 232,071 0.42% 2017 30,826 3.26 30,826 3.26 2018 81 5.14 81 5.14 2019 28 5.14 28 5.14 2020 — — — — 2021 and thereafter 500 5.54 500 5.54 31,453 3.30 263,506 0.76 Unamortized fair value adjustment 23 40 $ 31,476 $ 263,546 |
Note 11_ Securities Sold Unde68
Note 11: Securities Sold Under Reverse Repurchase Agreements and Short-term Borrowings: Schedule of Short-term Debt (Tables) | 9 Months Ended |
Sep. 30, 2016 | |
Tables/Schedules | |
Schedule of Short-term Debt | September 30, 2016 December 31, 2015 (In Thousands) Notes payable – Community Development Equity Funds $ 1,060 $ 1,295 Overnight borrowings from the Federal Home Loan Bank 152,000 — Securities sold under reverse repurchase agreements 139,044 116,182 $ 292,104 $ 117,477 |
Note 11_ Securities Sold Unde69
Note 11: Securities Sold Under Reverse Repurchase Agreements and Short-term Borrowings: Schedule of Repurchase Agreements (Tables) | 9 Months Ended |
Sep. 30, 2016 | |
Tables/Schedules | |
Schedule of Repurchase Agreements | September 30, 2016 December 31, 2015 Overnight and Overnight and Continuous Continuous (In Thousands) FHLBank CD $ 27,000 $ — Mortgage-backed securities – GNMA, FNMA, FHLMC 112,044 116,182 $ 139,044 $ 116,182 |
Note 12_ Subordinated Notes_ Sc
Note 12: Subordinated Notes: Schedule of Subordinated Borrowing (Tables) | 9 Months Ended |
Sep. 30, 2016 | |
Tables/Schedules | |
Schedule of Subordinated Borrowing | September 30, 2016 December 31, 2015 (In Thousands) Subordinated notes $ 75,000 $ — Less: unamortized debt issuance costs 1,501 — $ 73,499 $ — |
Note 13_ Income Taxes_ Schedule
Note 13: Income Taxes: Schedule of Components of Income Tax Expense (Benefit) (Tables) | 9 Months Ended |
Sep. 30, 2016 | |
Tables/Schedules | |
Schedule of Components of Income Tax Expense (Benefit) | Three Months Ended September 30, 2016 2015 Tax at statutory rate 35.0% 35.0% Nontaxable interest and dividends (2.1) (2.5) Tax credits (7.6) (8.1) State taxes 1.1 1.0 Other (1.4) (0.4) 25.0% 25.0% Nine Months Ended September 30, 2016 2015 Tax at statutory rate 35.0% 35.0% Nontaxable interest and dividends (2.1) (2.4) Tax credits (7.5) (8.1) State taxes 1.1 1.1 Other (0.2) (0.3) 26.3% 25.3% |
Note 14_ Disclosures About Fa72
Note 14: Disclosures About Fair Value of Financial Instruments: Fair Value Measurement, Policy: Fair Value, Assets Measured on Recurring Basis (Tables) | 9 Months Ended |
Sep. 30, 2016 | |
Tables/Schedules | |
Fair Value, Assets Measured on Recurring Basis | Fair value measurements using Quoted prices in active markets Other Significant for identical observable unobservable assets inputs inputs Fair value (Level 1) (Level 2) (Level 3) (In Thousands) September 30, 2016 Mortgage-backed securities 134,719 134,719 States and political subdivisions 69,902 69,902 Interest rate derivative asset 4,408 4,408 Interest rate derivative liability (4,694) (4,694) December 31, 2015 U.S. government agencies $ 19,781 $ — $ 19,781 $ Mortgage-backed securities 161,214 161,214 States and political subdivisions 78,031 — 78,031 Other securities 3,830 — Interest rate derivative asset 2,711 — 2,711 Interest rate derivative liability (2,725) — (2,725) |
Note 14_ Disclosures About Fa73
Note 14: Disclosures About Fair Value of Financial Instruments: Fair Value Measurement, Policy: Fair Value, Assets and Liabilities Measured on Nonrecurring Basis (Tables) | 9 Months Ended |
Sep. 30, 2016 | |
Tables/Schedules | |
Fair Value, Assets and Liabilities Measured on Nonrecurring Basis | Fair Value Measurements Using Quoted prices in active markets Other Significant for identical observable unobservable assets inputs inputs Fair value (Level 1) (Level 2) (Level 3) (In Thousands) September 30, 2016 Impaired loans $ 9,244 $ — $ — $ 9,244 Foreclosed assets held for sale $ 406 $ $ $ 406 December 31, 2015 Impaired loans $ 13,896 $ — $ — $ 13,896 Foreclosed assets held for sale $ 1,722 $ $ $ 1,722 |
Note 14_ Disclosures About Fa74
Note 14: Disclosures About Fair Value of Financial Instruments: Schedule Of Financial Instruments Fair Value (Tables) | 9 Months Ended |
Sep. 30, 2016 | |
Tables/Schedules | |
Schedule Of Financial Instruments Fair Value | September 30, 2016 December 31, 2015 Carrying Fair Hierarchy Carrying Fair Hierarchy Amount Value Level Amount Value Level (In Thousands) Financial assets Cash and cash equivalents $ 254,569 $ 254,569 1 $ 199,183 $ 199,183 1 Held-to-maturity securities 247 261 2 353 384 2 Mortgage loans held for sale 12,796 12,796 2 12,261 12,261 2 Loans, net of allowance for loan losses 3,686,507 3,696,107 3 3,340,536 3,355,924 3 Accrued interest receivable 10,675 10,675 3 10,930 10,930 3 Investment in FHLBank stock 12,275 12,275 3 15,303 15,303 3 Financial liabilities Deposits 3,561,784 3,567,689 3 3,268,626 3,271,318 3 FHLBank advances 31,476 32,387 3 263,546 264,331 3 Short-term borrowings 292,104 292,104 3 117,477 117,477 3 Subordinated debentures 25,774 25,774 3 25,774 25,774 3 Subordinated notes 73,499 75,374 3 — Accrued interest payable 1,500 1,500 3 1,080 1,080 3 Unrecognized financial instruments (net of contractual value) Commitments to originate loans — — 3 — — 3 Letters of credit 123 123 3 145 145 3 Lines of credit — — 3 — — 3 |
Note 15_ Derivatives and Hedg75
Note 15: Derivatives and Hedging Activities: Schedule of Derivative Instruments in Statement of Financial Position, Fair Value (Tables) | 9 Months Ended |
Sep. 30, 2016 | |
Tables/Schedules | |
Schedule of Derivative Instruments in Statement of Financial Position, Fair Value | Location in Fair Value Consolidated Statements September 30, December 31, of Financial Condition 2016 2015 (In Thousands) Derivatives designated as hedging instruments Interest rate caps Prepaid expenses and other assets $ 35 $ 128 Total derivatives designated as hedging instruments $ 35 $ 128 Derivatives not designated as hedging instruments Asset Derivatives Interest rate products Prepaid expenses and other assets $ 4,373 $ 2,583 Total derivatives not designated as hedging instruments $ 4,373 $ 2,583 Liability Derivatives Interest rate products Accrued expenses and other liabilities $ 4,694 $ 2,725 Total derivatives not designated as hedging instruments $ 4,694 $ 2,725 |
Note 15_ Derivatives and Hedg76
Note 15: Derivatives and Hedging Activities: Schedule of Derivative Instruments, Effect on Other Comprehensive Income (Loss) (Tables) | 9 Months Ended |
Sep. 30, 2016 | |
Tables/Schedules | |
Schedule of Derivative Instruments, Effect on Other Comprehensive Income (Loss) | Amount of Gain (Loss) Recognized in AOCI Three Months Ended September 30, Cash Flow Hedges 2016 2015 (In Thousands) Interest rate cap, net of income taxes $ 53 $ 10 Amount of Gain (Loss) Recognized in AOCI Nine Months Ended September 30, Cash Flow Hedges 2016 2015 (In Thousands) Interest rate cap $ 37 $ ( 95) |
Note 16_ Acquisition of Loans77
Note 16: Acquisition of Loans, Deposits and Branches: Schedule of Recognized Identified Assets Acquired and Liabilities Assumed (Tables) | 9 Months Ended |
Sep. 30, 2016 | |
Fifth Third Bank | |
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed | January 29, 2016 (In Thousands) Assets Cash and cash equivalents $ 44,363 Loans receivable 157,524 Premises and equipment 17,990 Accrued interest receivable 410 Core deposit intangible 4,424 Deferred income taxes 100 Total assets acquired 224,811 Liabilities Total deposits 228,528 Accrued interest payable 50 Advances from borrowers for taxes and insurance 403 Accounts payable and accrued expenses 58 Total liabilities assumed 229,039 Goodwill recognized on business acquisition $ 4,228 |
Note 16_ Acquisition of Loans78
Note 16: Acquisition of Loans, Deposits and Branches: Schedule of Acquired Loans Performing and Nonperforming (Tables) | 9 Months Ended |
Sep. 30, 2016 | |
Tables/Schedules | |
Schedule of Acquired Loans Performing and Nonperforming | January 29, 2016 (In Thousands) Deposit premium per Purchase and Assumption Agreement $ (7,135) Purchase accounting adjustments Deposits (277) Loans (1,340) Deferred income taxes 100 Core deposit intangible 4,424 Goodwill recognized on business acquisition $ 4,228 |
Note 2_ Nature of Operations 79
Note 2: Nature of Operations and Operating Segments: Segment Reporting, Policy (Details) | 9 Months Ended |
Sep. 30, 2016 | |
Details | |
Segment Reporting, Additional Information about Entity's Reportable Segments | The operating results of this segment are regularly reviewed by management to make decisions about resource allocations and to assess performance. Selected information is not presented separately for the Company’s reportable segment, as there is no material difference between that information and the corresponding information in the consolidated financial statements |
Note 4_ Earnings Per Share_ S80
Note 4: Earnings Per Share: Schedule of Earnings Per Share, Basic and Diluted (Details) - USD ($) $ / shares in Units, $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2016 | Sep. 30, 2015 | Sep. 30, 2016 | Sep. 30, 2015 | |
Details | ||||
Weighted Average Number of Shares Outstanding, Basic | 13,914 | 13,840 | 13,906 | 13,815 |
NET INCOME AVAILABLE TO COMMON SHAREHOLDERS | $ 11,221 | $ 11,051 | $ 33,548 | $ 34,417 |
BASIC EARNINGS PER COMMON SHARE | $ 0.81 | $ 0.80 | $ 2.41 | $ 2.49 |
Weighted Average Number of Shares Outstanding, Diluted | 13,914 | 13,840 | 13,906 | 13,815 |
Net effect of dilutive stock options - based on the treasury stock method using average market price | 140 | 178 | 140 | 178 |
Weighted Average Number Diluted Shares Outstanding Adjustment | 14,054 | 14,018 | 14,046 | 13,993 |
Net Income (Loss) Available to Common Stockholders, Diluted | $ 11,221 | $ 11,051 | $ 33,548 | $ 34,417 |
DILUTED EARNINGS PER COMMON SHARE | $ 0.80 | $ 0.79 | $ 2.39 | $ 2.46 |
Note 4_ Earnings Per Share_ E81
Note 4: Earnings Per Share: Earnings Per Share, Policy (Details) - shares | 3 Months Ended | |
Sep. 30, 2016 | Sep. 30, 2015 | |
Details | ||
Options to purchase shares of common stock outstanding not included in computation of diluted earnings per share because exercise price greater than average market price | 111,425 | 7,250 |
Note 5_ Investment Securities82
Note 5: Investment Securities: Schedule of Available-for-sale Securities Reconciliation (Details) - USD ($) $ in Thousands | Sep. 30, 2016 | Dec. 31, 2015 |
Available-for-sale Securities, Amortized Cost Basis | $ 198,165 | |
Available for Sale Securities Fair Value | 204,621 | |
Available-for-sale Securities | ||
Available-for-sale Securities, Amortized Cost Basis | 198,165 | $ 253,575 |
Available for sale Securities, Gross Unrealized Gain | 6,526 | 10,102 |
Available For Sale Securities Gross Unrealized Losses | 70 | 821 |
Available for Sale Securities Fair Value | $ 204,621 | $ 262,856 |
Available for Sale Securities Tax Equivalent Yield | 3.16% | 3.12% |
Mortgage-backed Securities, Issued by US Government Sponsored Enterprises | ||
Available-for-sale Securities, Amortized Cost Basis | $ 133,202 | $ 159,777 |
Available for sale Securities, Gross Unrealized Gain | 1,587 | 2,038 |
Available For Sale Securities Gross Unrealized Losses | 70 | 601 |
Available for Sale Securities Fair Value | $ 134,719 | $ 161,214 |
Available for Sale Securities Tax Equivalent Yield | 1.93% | 2.09% |
US States and Political Subdivisions Debt Securities | ||
Available-for-sale Securities, Amortized Cost Basis | $ 64,963 | $ 72,951 |
Available for sale Securities, Gross Unrealized Gain | 4,939 | 5,081 |
Available For Sale Securities Gross Unrealized Losses | 1 | |
Available for Sale Securities Fair Value | $ 69,902 | $ 78,031 |
Available for Sale Securities Tax Equivalent Yield | 5.67% | 5.71% |
US Government Agencies Debt Securities | ||
Available-for-sale Securities, Amortized Cost Basis | $ 20,000 | |
Available For Sale Securities Gross Unrealized Losses | 219 | |
Available for Sale Securities Fair Value | $ 19,781 | |
Available for Sale Securities Tax Equivalent Yield | 2.00% | |
Other Debt Obligations | ||
Available-for-sale Securities, Amortized Cost Basis | $ 847 | |
Available for sale Securities, Gross Unrealized Gain | 2,983 | |
Available for Sale Securities Fair Value | $ 3,830 |
Note 5_ Investment Securities83
Note 5: Investment Securities: Schedule of Held-to-maturity Securities (Details) - USD ($) $ in Thousands | Sep. 30, 2016 | Dec. 31, 2015 |
Held-to-maturity securities fair value | $ 261 | $ 384 |
Held-to-maturity Securities | US States and Political Subdivisions Debt Securities | ||
Held to Maturity Securities Amortized Cost | 247 | 353 |
Held to Maturity Securities Gross Unrealized Gains | 14 | 31 |
Held-to-maturity securities fair value | $ 261 | $ 384 |
Held to Maturity Securities Tax Equivalent Yield | 7.37% | 7.37% |
Note 5_ Investment Securities84
Note 5: Investment Securities: Investments Classified by Contractual Maturity Date (Details) $ in Thousands | Sep. 30, 2016USD ($) |
Details | |
Available-for-sale Securities, Debt Maturities, Year Two Through Five, Amortized Cost Basis | $ 630 |
Available-for-sale Securities, Debt Maturities, Year Two Through Five, Fair Value | 644 |
Available-for-sale Securities, Debt Maturities, Year Six Through Ten, Amortized Cost Basis | 7,612 |
Available-for-sale Securities, Debt Maturities, Year Six Through Ten, Fair Value | 7,938 |
Available-for-sale Securities, Debt Maturities, after Ten Years, Amortized Cost Basis | 56,721 |
Available-for-sale Securities, Debt Maturities, after Ten Years, Fair Value | 61,320 |
Available-for-sale Securities, Debt Maturities, without Single Maturity Date, Amortized Cost Basis | 133,202 |
Available-for-sale Securities, Debt Maturities, without Single Maturity Date, Fair Value | 134,719 |
Available-for-sale Securities, Amortized Cost Basis | 198,165 |
Available for Sale Securities Fair Value | $ 204,621 |
Note 5_ Investment Securities85
Note 5: Investment Securities: Contractual Obligation, Fiscal Year Maturity Schedule (Details) $ in Thousands | Sep. 30, 2016USD ($) |
Details | |
Held-to-maturity Securities, Debt Maturities, after One Through Five Years, Net Carrying Amount | $ 247 |
Held-to-maturity Securities, Debt Maturities, Year Two Through Five, Fair Value | $ 261 |
Note 5_ Investment Securities86
Note 5: Investment Securities: Investment, Policy (Details) - USD ($) $ in Thousands | Sep. 30, 2016 | Dec. 31, 2015 |
Details | ||
Fair value investments reported less than historical cost | $ 13,800 | $ 76,000 |
Fair value investments reported less than historical cost percentage of investment portfolio | 6.70% | 28.90% |
Note 5_ Investment Securities87
Note 5: Investment Securities: Unrealized Gain (Loss) on Investments (Details) - USD ($) $ in Thousands | Sep. 30, 2016 | Dec. 31, 2015 |
Unrealized Losses and Estimated Fair Value | ||
Available-for-sale Securities, Continuous Unrealized Loss Position, Less than Twelve Months, Fair Value | $ 65,494 | |
Available-for-sale Securities, Continuous Unrealized Loss Position, Less than 12 Months, Accumulated Loss | (567) | |
Available-for-sale Securities, Continuous Unrealized Loss Position, Twelve Months or Longer, Fair Value | 10,545 | |
Available-for-sale Securities, Continuous Unrealized Loss Position, 12 Months or Longer, Accumulated Loss | (254) | |
Available-for-sale Securities, Continuous Unrealized Loss Position, Fair Value | 76,039 | |
Available-for-sale Securities, Continuous Unrealized Loss Position, Accumulated Loss | (821) | |
Mortgage-backed Securities, Issued by US Government Sponsored Enterprises | ||
Available-for-sale Securities, Continuous Unrealized Loss Position, Less than Twelve Months, Fair Value | $ 13,768 | 45,494 |
Available-for-sale Securities, Continuous Unrealized Loss Position, Less than 12 Months, Accumulated Loss | (70) | (348) |
Available-for-sale Securities, Continuous Unrealized Loss Position, Twelve Months or Longer, Fair Value | 9,635 | |
Available-for-sale Securities, Continuous Unrealized Loss Position, 12 Months or Longer, Accumulated Loss | (253) | |
Available-for-sale Securities, Continuous Unrealized Loss Position, Fair Value | 13,768 | 55,129 |
Available-for-sale Securities, Continuous Unrealized Loss Position, Accumulated Loss | $ (70) | (601) |
US Government Agencies Debt Securities | ||
Available-for-sale Securities, Continuous Unrealized Loss Position, Less than Twelve Months, Fair Value | 20,000 | |
Available-for-sale Securities, Continuous Unrealized Loss Position, Less than 12 Months, Accumulated Loss | (219) | |
Available-for-sale Securities, Continuous Unrealized Loss Position, Fair Value | 20,000 | |
Available-for-sale Securities, Continuous Unrealized Loss Position, Accumulated Loss | (219) | |
US States and Political Subdivisions Debt Securities | ||
Available-for-sale Securities, Continuous Unrealized Loss Position, Twelve Months or Longer, Fair Value | 910 | |
Available-for-sale Securities, Continuous Unrealized Loss Position, 12 Months or Longer, Accumulated Loss | (1) | |
Available-for-sale Securities, Continuous Unrealized Loss Position, Fair Value | 910 | |
Available-for-sale Securities, Continuous Unrealized Loss Position, Accumulated Loss | $ (1) |
Note 5_ Investment Securities88
Note 5: Investment Securities: Gross Gains and Losses on Sales of Available for Sale Securities (Details) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2016 | Sep. 30, 2015 | Sep. 30, 2016 | Sep. 30, 2015 | |
Details | ||||
Available-for-sale Securities, Gross Realized Gains | $ 158 | $ 503 | $ 3,000 | $ 503 |
Available-for-sale Securities, Gross Realized Losses | $ 15 | $ 501 | $ 103 | $ 501 |
Note 5_ Investment Securities89
Note 5: Investment Securities: Other than temporary impairment securities (Details) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended |
Sep. 30, 2016 | Sep. 30, 2016 | |
Details | ||
Other than Temporary Impairment Losses, Investments, Available-for-sale Securities | $ 0 | $ 0 |
Note 5_ Investment Securities90
Note 5: Investment Securities: Credit Losses Recognized on Investments (Details) $ in Thousands | Sep. 30, 2016USD ($) |
Details | |
Other than Temporary Impairment, Credit Losses Recognized in Earnings, Credit Losses on Debt Securities Held | $ 0 |
Note 5_ Investment Securities91
Note 5: Investment Securities: Other Than Temporary Impairment Credit Losses Recognized in Earnings (Details) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2016 | Sep. 30, 2015 | Sep. 30, 2016 | Sep. 30, 2015 | |
Details | ||||
Reclassifications out of accumulated other comprehensive income | $ 91 | $ 1 | $ 1,835 | $ 1 |
Note 6_ Loans and Allowance F92
Note 6: Loans and Allowance For Loan Losses: Schedule of Loans (Details) - USD ($) $ in Thousands | Sep. 30, 2016 | Dec. 31, 2015 |
Loans Receivable weighted average interest rate | 4.54% | 4.56% |
Consumer Loan | ||
Loans Receivable | $ 70,399 | $ 74,829 |
Automobile Loan | ||
Loans Receivable | 498,098 | 439,895 |
One-to-Four-Family Residential Construction | ||
Loans Receivable | 26,540 | 23,526 |
Subdivision Construction | ||
Loans Receivable | 16,947 | 38,504 |
Land Development | ||
Loans Receivable | 53,585 | 58,440 |
Commercial Construction | ||
Loans Receivable | 700,232 | 600,794 |
Owner Occupied One-to-Four-Family Residential | ||
Loans Receivable | 215,301 | 110,277 |
Non-Owner Occupied One To Four Family Residential | ||
Loans Receivable | 137,500 | 149,874 |
Commercial Real Estate | ||
Loans Receivable | 1,172,522 | 1,043,474 |
Other Residential | ||
Loans Receivable | 643,110 | 419,549 |
Commercial Business | ||
Loans Receivable | 347,369 | 357,580 |
Industrial Revenue Bonds | ||
Loans Receivable | 25,215 | 37,362 |
Home Equity Line of Credit | ||
Loans Receivable | 104,014 | 83,966 |
Acquired FDIC Covered Loans Net of Discount | ||
Loans Receivable | 144,420 | 236,071 |
Acquired Loans No Longer Covered by FDIC Loss Sharing Agreements Net of Discounts | ||
Loans Receivable | 78,885 | 33,338 |
Acquired Non-Covered Loans Net of Discounts | ||
Loans Receivable | 81,986 | 93,436 |
Loans Receivable, Gross | ||
Loans Receivable | 4,316,123 | 3,800,915 |
Undisbursed Portion of Loans in Process | ||
Loans Receivable | (588,114) | (418,702) |
Allowance for Loans and Leases Receivable | ||
Loans Receivable | (37,002) | (38,149) |
Deferred Loan Fees and Gains Net | ||
Loans Receivable | (4,500) | (3,528) |
Loans Receivable | ||
Loans Receivable | $ 3,686,507 | $ 3,340,536 |
Note 6_ Loans and Allowance F93
Note 6: Loans and Allowance For Loan Losses: Schedule of Loans Classified by Aging Analysis (Details) - USD ($) $ in Thousands | Sep. 30, 2016 | Dec. 31, 2015 |
Financing Receivables, 30 to 59 Days Past Due | ||
Financing Receivables, By Class | $ 6,625 | |
Financing Receivables, 30 to 59 Days Past Due | Consumer Loan | ||
Financing Receivables, By Class | 644 | $ 943 |
Financing Receivables, 30 to 59 Days Past Due | Automobile Loan | ||
Financing Receivables, By Class | 4,217 | 3,351 |
Financing Receivables, 30 to 59 Days Past Due | One-to-Four-Family Residential Construction | ||
Financing Receivables, By Class | 649 | |
Financing Receivables, 30 to 59 Days Past Due | Land Development | ||
Financing Receivables, By Class | 5 | 2,245 |
Financing Receivables, 30 to 59 Days Past Due | Commercial Construction | ||
Financing Receivables, By Class | 1 | |
Financing Receivables, 30 to 59 Days Past Due | Owner Occupied One-to-Four-Family Residential | ||
Financing Receivables, By Class | 89 | 1,217 |
Financing Receivables, 30 to 59 Days Past Due | Commercial Real Estate | ||
Financing Receivables, By Class | 59 | 1,035 |
Financing Receivables, 30 to 59 Days Past Due | Other Residential | ||
Financing Receivables, By Class | 178 | |
Financing Receivables, 30 to 59 Days Past Due | Commercial Business | ||
Financing Receivables, By Class | 93 | 1,020 |
Financing Receivables, 30 to 59 Days Past Due | Home Equity Line of Credit | ||
Financing Receivables, By Class | 308 | 212 |
Financing Receivables, 30 to 59 Days Past Due | Acquired FDIC Covered Loans Net of Discount | ||
Financing Receivables, By Class | 358 | 7,936 |
Financing Receivables, 30 to 59 Days Past Due | Acquired Loans No Longer Covered by FDIC Loss Sharing Agreements Net of Discounts | ||
Financing Receivables, By Class | 118 | 989 |
Financing Receivables, 30 to 59 Days Past Due | Acquired Non-Covered Loans Net of Discounts | ||
Financing Receivables, By Class | 556 | 1,081 |
Financing Receivables, 30 to 59 Days Past Due | Less FDIC Supported Loans and Acquired Not Covered Loans Net Of Discounts | ||
Financing Receivables, By Class | 1,032 | 10,006 |
Financing Receivables, 30 to 59 Days Past Due | Loans Receivable | ||
Financing Receivables, By Class | 5,593 | 10,673 |
Financing Receivables, 30 to 59 Days Past Due | Loans Receivable, Gross | ||
Financing Receivables, By Class | 20,679 | |
Financing Receivables, 60 to 89 Days Past Due | ||
Financing Receivables, By Class | 4,453 | |
Financing Receivables, 60 to 89 Days Past Due | Consumer Loan | ||
Financing Receivables, By Class | 273 | 236 |
Financing Receivables, 60 to 89 Days Past Due | Automobile Loan | ||
Financing Receivables, By Class | 1,353 | 891 |
Financing Receivables, 60 to 89 Days Past Due | Land Development | ||
Financing Receivables, By Class | 40 | 148 |
Financing Receivables, 60 to 89 Days Past Due | Owner Occupied One-to-Four-Family Residential | ||
Financing Receivables, By Class | 636 | 345 |
Financing Receivables, 60 to 89 Days Past Due | Commercial Real Estate | ||
Financing Receivables, By Class | 122 | 471 |
Financing Receivables, 60 to 89 Days Past Due | Commercial Business | ||
Financing Receivables, By Class | 22 | 9 |
Financing Receivables, 60 to 89 Days Past Due | Home Equity Line of Credit | ||
Financing Receivables, By Class | 1 | 123 |
Financing Receivables, 60 to 89 Days Past Due | Acquired FDIC Covered Loans Net of Discount | ||
Financing Receivables, By Class | 1,890 | 603 |
Financing Receivables, 60 to 89 Days Past Due | Acquired Loans No Longer Covered by FDIC Loss Sharing Agreements Net of Discounts | ||
Financing Receivables, By Class | 105 | 39 |
Financing Receivables, 60 to 89 Days Past Due | Acquired Non-Covered Loans Net of Discounts | ||
Financing Receivables, By Class | 11 | 638 |
Financing Receivables, 60 to 89 Days Past Due | Less FDIC Supported Loans and Acquired Not Covered Loans Net Of Discounts | ||
Financing Receivables, By Class | 2,006 | 1,280 |
Financing Receivables, 60 to 89 Days Past Due | Loans Receivable | ||
Financing Receivables, By Class | 2,447 | 2,223 |
Financing Receivables, 60 to 89 Days Past Due | Loans Receivable, Gross | ||
Financing Receivables, By Class | 3,503 | |
Financing Receivables, Equal to Greater than 90 Days Past Due | ||
Financing Receivables, By Class | 28,097 | |
Financing Receivables, Equal to Greater than 90 Days Past Due | Consumer Loan | ||
Financing Receivables, By Class | 680 | 576 |
Financing Receivables, Equal to Greater than 90 Days Past Due | Automobile Loan | ||
Financing Receivables, By Class | 1,522 | 721 |
Financing Receivables, Equal to Greater than 90 Days Past Due | Subdivision Construction | ||
Financing Receivables, By Class | 111 | |
Financing Receivables, Equal to Greater than 90 Days Past Due | Land Development | ||
Financing Receivables, By Class | 1,715 | 139 |
Financing Receivables, Equal to Greater than 90 Days Past Due | Owner Occupied One-to-Four-Family Residential | ||
Financing Receivables, By Class | 951 | 715 |
Financing Receivables, Equal to Greater than 90 Days Past Due | Non-Owner Occupied One To Four Family Residential | ||
Financing Receivables, By Class | 347 | 345 |
Financing Receivables, Equal to Greater than 90 Days Past Due | Commercial Real Estate | ||
Financing Receivables, By Class | 7,054 | 13,488 |
Financing Receivables, Equal to Greater than 90 Days Past Due | Commercial Business | ||
Financing Receivables, By Class | 455 | 288 |
Financing Receivables, Equal to Greater than 90 Days Past Due | Home Equity Line of Credit | ||
Financing Receivables, By Class | 338 | 297 |
Financing Receivables, Equal to Greater than 90 Days Past Due | Acquired FDIC Covered Loans Net of Discount | ||
Financing Receivables, By Class | 8,241 | 9,712 |
Financing Receivables, Equal to Greater than 90 Days Past Due | Acquired Loans No Longer Covered by FDIC Loss Sharing Agreements Net of Discounts | ||
Financing Receivables, By Class | 2,277 | 33 |
Financing Receivables, Equal to Greater than 90 Days Past Due | Acquired Non-Covered Loans Net of Discounts | ||
Financing Receivables, By Class | 4,406 | 5,914 |
Financing Receivables, Equal to Greater than 90 Days Past Due | Less FDIC Supported Loans and Acquired Not Covered Loans Net Of Discounts | ||
Financing Receivables, By Class | 14,924 | 15,659 |
Financing Receivables, Equal to Greater than 90 Days Past Due | Loans Receivable | ||
Financing Receivables, By Class | 13,173 | 16,569 |
Financing Receivables, Equal to Greater than 90 Days Past Due | Loans Receivable, Gross | ||
Financing Receivables, By Class | 32,228 | |
Financing Receivables Past Due | ||
Financing Receivables, By Class | 39,175 | |
Financing Receivables Past Due | Consumer Loan | ||
Financing Receivables, By Class | 1,597 | 1,755 |
Financing Receivables Past Due | Automobile Loan | ||
Financing Receivables, By Class | 7,092 | 4,963 |
Financing Receivables Past Due | One-to-Four-Family Residential Construction | ||
Financing Receivables, By Class | 649 | |
Financing Receivables Past Due | Subdivision Construction | ||
Financing Receivables, By Class | 111 | |
Financing Receivables Past Due | Land Development | ||
Financing Receivables, By Class | 1,760 | 2,532 |
Financing Receivables Past Due | Commercial Construction | ||
Financing Receivables, By Class | 1 | |
Financing Receivables Past Due | Owner Occupied One-to-Four-Family Residential | ||
Financing Receivables, By Class | 1,676 | 2,277 |
Financing Receivables Past Due | Non-Owner Occupied One To Four Family Residential | ||
Financing Receivables, By Class | 347 | 345 |
Financing Receivables Past Due | Commercial Real Estate | ||
Financing Receivables, By Class | 7,235 | 14,994 |
Financing Receivables Past Due | Other Residential | ||
Financing Receivables, By Class | 178 | |
Financing Receivables Past Due | Commercial Business | ||
Financing Receivables, By Class | 570 | 1,317 |
Financing Receivables Past Due | Home Equity Line of Credit | ||
Financing Receivables, By Class | 647 | 632 |
Financing Receivables Past Due | Acquired FDIC Covered Loans Net of Discount | ||
Financing Receivables, By Class | 10,489 | 18,251 |
Financing Receivables Past Due | Acquired Loans No Longer Covered by FDIC Loss Sharing Agreements Net of Discounts | ||
Financing Receivables, By Class | 2,500 | 1,061 |
Financing Receivables Past Due | Acquired Non-Covered Loans Net of Discounts | ||
Financing Receivables, By Class | 4,973 | 7,633 |
Financing Receivables Past Due | Less FDIC Supported Loans and Acquired Not Covered Loans Net Of Discounts | ||
Financing Receivables, By Class | 17,962 | 26,945 |
Financing Receivables Past Due | Loans Receivable | ||
Financing Receivables, By Class | 21,213 | 29,465 |
Financing Receivables Past Due | Loans Receivable, Gross | ||
Financing Receivables, By Class | 56,410 | |
Financing Receivables Current | ||
Financing Receivables, By Class | 4,276,948 | |
Financing Receivables Current | Consumer Loan | ||
Financing Receivables, By Class | 68,802 | 73,074 |
Financing Receivables Current | Automobile Loan | ||
Financing Receivables, By Class | 491,006 | 434,932 |
Financing Receivables Current | One-to-Four-Family Residential Construction | ||
Financing Receivables, By Class | 26,540 | 22,877 |
Financing Receivables Current | Subdivision Construction | ||
Financing Receivables, By Class | 16,836 | 38,504 |
Financing Receivables Current | Land Development | ||
Financing Receivables, By Class | 51,825 | 55,908 |
Financing Receivables Current | Commercial Construction | ||
Financing Receivables, By Class | 700,232 | 600,793 |
Financing Receivables Current | Owner Occupied One-to-Four-Family Residential | ||
Financing Receivables, By Class | 213,625 | 108,000 |
Financing Receivables Current | Non-Owner Occupied One To Four Family Residential | ||
Financing Receivables, By Class | 137,153 | 149,529 |
Financing Receivables Current | Commercial Real Estate | ||
Financing Receivables, By Class | 1,165,287 | 1,028,480 |
Financing Receivables Current | Other Residential | ||
Financing Receivables, By Class | 642,932 | 419,549 |
Financing Receivables Current | Commercial Business | ||
Financing Receivables, By Class | 346,799 | 356,263 |
Financing Receivables Current | Industrial Revenue Bonds | ||
Financing Receivables, By Class | 25,215 | 37,362 |
Financing Receivables Current | Home Equity Line of Credit | ||
Financing Receivables, By Class | 103,367 | 83,334 |
Financing Receivables Current | Acquired FDIC Covered Loans Net of Discount | ||
Financing Receivables, By Class | 133,931 | 217,820 |
Financing Receivables Current | Acquired Loans No Longer Covered by FDIC Loss Sharing Agreements Net of Discounts | ||
Financing Receivables, By Class | 76,385 | 32,277 |
Financing Receivables Current | Acquired Non-Covered Loans Net of Discounts | ||
Financing Receivables, By Class | 77,013 | 85,803 |
Financing Receivables Current | Less FDIC Supported Loans and Acquired Not Covered Loans Net Of Discounts | ||
Financing Receivables, By Class | 287,329 | 335,900 |
Financing Receivables Current | Loans Receivable | ||
Financing Receivables, By Class | 3,989,619 | 3,408,605 |
Financing Receivables Current | Loans Receivable, Gross | ||
Financing Receivables, By Class | 3,744,505 | |
Financing Receivables, Total | ||
Financing Receivables, By Class | 4,316,123 | |
Financing Receivables, Total | Consumer Loan | ||
Financing Receivables, By Class | 70,399 | 74,829 |
Financing Receivables, Total | Automobile Loan | ||
Financing Receivables, By Class | 498,098 | 439,895 |
Financing Receivables, Total | One-to-Four-Family Residential Construction | ||
Financing Receivables, By Class | 26,540 | 23,526 |
Financing Receivables, Total | Subdivision Construction | ||
Financing Receivables, By Class | 16,947 | 38,504 |
Financing Receivables, Total | Land Development | ||
Financing Receivables, By Class | 53,585 | 58,440 |
Financing Receivables, Total | Commercial Construction | ||
Financing Receivables, By Class | 700,232 | 600,794 |
Financing Receivables, Total | Owner Occupied One-to-Four-Family Residential | ||
Financing Receivables, By Class | 215,301 | 110,277 |
Financing Receivables, Total | Non-Owner Occupied One To Four Family Residential | ||
Financing Receivables, By Class | 137,500 | 149,874 |
Financing Receivables, Total | Commercial Real Estate | ||
Financing Receivables, By Class | 1,172,522 | 1,043,474 |
Financing Receivables, Total | Other Residential | ||
Financing Receivables, By Class | 643,110 | 419,549 |
Financing Receivables, Total | Commercial Business | ||
Financing Receivables, By Class | 347,369 | 357,580 |
Financing Receivables, Total | Industrial Revenue Bonds | ||
Financing Receivables, By Class | 25,215 | 37,362 |
Financing Receivables, Total | Home Equity Line of Credit | ||
Financing Receivables, By Class | 104,014 | 83,966 |
Financing Receivables, Total | Acquired FDIC Covered Loans Net of Discount | ||
Financing Receivables, By Class | 144,420 | 236,071 |
Financing Receivables, Total | Acquired Loans No Longer Covered by FDIC Loss Sharing Agreements Net of Discounts | ||
Financing Receivables, By Class | 78,885 | 33,338 |
Financing Receivables, Total | Acquired Non-Covered Loans Net of Discounts | ||
Financing Receivables, By Class | 81,986 | 93,436 |
Financing Receivables, Total | Less FDIC Supported Loans and Acquired Not Covered Loans Net Of Discounts | ||
Financing Receivables, By Class | 305,291 | 362,845 |
Financing Receivables, Total | Loans Receivable | ||
Financing Receivables, By Class | 4,010,832 | 3,438,070 |
Financing Receivables, Total | Loans Receivable, Gross | ||
Financing Receivables, By Class | $ 3,800,915 | |
Financing Receivables Greater Than 90 Days Past Due and Still Accruing | ||
Financing Receivables, By Class | 727 | |
Financing Receivables Greater Than 90 Days Past Due and Still Accruing | Consumer Loan | ||
Financing Receivables, By Class | 3 | |
Financing Receivables Greater Than 90 Days Past Due and Still Accruing | Automobile Loan | ||
Financing Receivables, By Class | 1 | |
Financing Receivables Greater Than 90 Days Past Due and Still Accruing | Owner Occupied One-to-Four-Family Residential | ||
Financing Receivables, By Class | 14 | |
Financing Receivables Greater Than 90 Days Past Due and Still Accruing | Acquired FDIC Covered Loans Net of Discount | ||
Financing Receivables, By Class | 117 | |
Financing Receivables Greater Than 90 Days Past Due and Still Accruing | Acquired Non-Covered Loans Net of Discounts | ||
Financing Receivables, By Class | 592 | |
Financing Receivables Greater Than 90 Days Past Due and Still Accruing | Less FDIC Supported Loans and Acquired Not Covered Loans Net Of Discounts | ||
Financing Receivables, By Class | 709 | |
Financing Receivables Greater Than 90 Days Past Due and Still Accruing | Loans Receivable | ||
Financing Receivables, By Class | $ 18 |
Note 6_ Loans and Allowance F94
Note 6: Loans and Allowance For Loan Losses: Schedule of Financing Receivables NonAccrual Status (Details) - USD ($) $ in Thousands | Sep. 30, 2016 | Dec. 31, 2015 |
Consumer Loan | ||
Financing Receivable, Recorded Investment, Nonaccrual Status | $ 677 | $ 576 |
Automobile Loan | ||
Financing Receivable, Recorded Investment, Nonaccrual Status | 1,521 | 721 |
Subdivision Construction | ||
Financing Receivable, Recorded Investment, Nonaccrual Status | 111 | |
Land Development | ||
Financing Receivable, Recorded Investment, Nonaccrual Status | 1,715 | 139 |
Owner Occupied One-to-Four-Family Residential | ||
Financing Receivable, Recorded Investment, Nonaccrual Status | 937 | 715 |
Non-Owner Occupied One To Four Family Residential | ||
Financing Receivable, Recorded Investment, Nonaccrual Status | 347 | 345 |
Commercial Real Estate | ||
Financing Receivable, Recorded Investment, Nonaccrual Status | 7,054 | 13,488 |
Commercial Business | ||
Financing Receivable, Recorded Investment, Nonaccrual Status | 455 | 288 |
Home Equity Line of Credit | ||
Financing Receivable, Recorded Investment, Nonaccrual Status | 338 | 297 |
Loans Receivable Nonaccrual | ||
Financing Receivable, Recorded Investment, Nonaccrual Status | $ 13,155 | $ 16,569 |
Note 6_ Loans and Allowance F95
Note 6: Loans and Allowance For Loan Losses: Allowance for Credit Losses on Financing Receivables (Details) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | 12 Months Ended | ||
Sep. 30, 2016 | Sep. 30, 2015 | Sep. 30, 2016 | Sep. 30, 2015 | Dec. 31, 2015 | |
Provision for loan losses | $ 2,500 | $ 1,703 | $ 6,901 | $ 4,303 | |
One-to-Four-Family Residential Construction | |||||
Provision for Loan Losses Expensed | (738) | 515 | (1,387) | 961 | |
Financing Receivable, Allowance for Credit Losses, Write-downs | (38) | (129) | (66) | ||
Allowance for Doubtful Accounts Receivable, Recoveries | 23 | 36 | 47 | 87 | |
Financing Receivable, Allowance for Credit Losses, Individually Evaluated for Impairment | 566 | 566 | $ 731 | ||
Financing Receivable, Allowance for Credit Losses, Collectively Evaluated for Impairment | 2,258 | 2,258 | 3,464 | ||
Certain Loans Acquired in Transfer Not Accounted for as Debt Securities, Provision for Loan Losses | 607 | 705 | |||
Financing Receivable, Individually Evaluated for Impairment | 5,887 | 5,887 | 6,129 | ||
Financing Receivable, Collectively Evaluated for Impairment | 390,401 | 390,401 | 316,052 | ||
All Certain Loans Acquired in Transfer Not Accounted for as Debt Securities, Not Accounted for Using Income Recognition Model | 166,733 | 166,733 | 194,697 | ||
One-to-Four-Family Residential Construction | Beginning of Period | |||||
Provision for loan losses | 4,184 | 3,886 | 4,900 | 3,455 | |
One-to-Four-Family Residential Construction | End of Period | |||||
Provision for loan losses | 3,431 | 4,437 | 3,431 | 4,437 | |
Other Residential | |||||
Provision for Loan Losses Expensed | 1,702 | 162 | 2,186 | 546 | |
Financing Receivable, Allowance for Credit Losses, Write-downs | (2) | ||||
Allowance for Doubtful Accounts Receivable, Recoveries | 15 | 12 | 39 | 31 | |
Financing Receivable, Allowance for Credit Losses, Collectively Evaluated for Impairment | 5,317 | 5,317 | 3,122 | ||
Certain Loans Acquired in Transfer Not Accounted for as Debt Securities, Provision for Loan Losses | 98 | 68 | |||
Financing Receivable, Individually Evaluated for Impairment | 3,977 | 3,977 | 9,533 | ||
Financing Receivable, Collectively Evaluated for Impairment | 639,133 | 639,133 | 410,016 | ||
All Certain Loans Acquired in Transfer Not Accounted for as Debt Securities, Not Accounted for Using Income Recognition Model | 31,678 | 31,678 | 35,945 | ||
Other Residential | Beginning of Period | |||||
Provision for loan losses | 3,698 | 3,342 | 3,190 | 2,941 | |
Other Residential | End of Period | |||||
Provision for loan losses | 5,415 | 3,516 | 5,415 | 3,516 | |
Commercial Real Estate | |||||
Provision for Loan Losses Expensed | 1,130 | (284) | 5,114 | (45) | |
Financing Receivable, Allowance for Credit Losses, Write-downs | (1,815) | (803) | (5,546) | (807) | |
Allowance for Doubtful Accounts Receivable, Recoveries | 17 | 32 | 1,183 | 215 | |
Financing Receivable, Allowance for Credit Losses, Individually Evaluated for Impairment | 2,280 | 2,280 | 2,556 | ||
Financing Receivable, Allowance for Credit Losses, Collectively Evaluated for Impairment | 13,015 | 13,015 | 11,888 | ||
Certain Loans Acquired in Transfer Not Accounted for as Debt Securities, Provision for Loan Losses | 194 | 294 | |||
Financing Receivable, Individually Evaluated for Impairment | 13,369 | 13,369 | 34,629 | ||
Financing Receivable, Collectively Evaluated for Impairment | 1,159,153 | 1,159,153 | 1,008,845 | ||
All Certain Loans Acquired in Transfer Not Accounted for as Debt Securities, Not Accounted for Using Income Recognition Model | 57,240 | 57,240 | 73,148 | ||
Commercial Real Estate | Beginning of Period | |||||
Provision for loan losses | 16,157 | 20,191 | 14,738 | 19,773 | |
Commercial Real Estate | End of Period | |||||
Provision for loan losses | 15,489 | 19,136 | 15,489 | 19,136 | |
Commercial Construction | |||||
Provision for Loan Losses Expensed | (1,238) | (158) | (1,252) | (348) | |
Financing Receivable, Allowance for Credit Losses, Write-downs | (1) | (132) | (31) | (329) | |
Allowance for Doubtful Accounts Receivable, Recoveries | 80 | 81 | 118 | 194 | |
Financing Receivable, Allowance for Credit Losses, Individually Evaluated for Impairment | 1,079 | 1,079 | 1,391 | ||
Financing Receivable, Allowance for Credit Losses, Collectively Evaluated for Impairment | 731 | 731 | 1,570 | ||
Certain Loans Acquired in Transfer Not Accounted for as Debt Securities, Provision for Loan Losses | 44 | 58 | |||
Financing Receivable, Individually Evaluated for Impairment | 9,051 | 9,051 | 7,555 | ||
Financing Receivable, Collectively Evaluated for Impairment | 744,766 | 744,766 | 651,679 | ||
All Certain Loans Acquired in Transfer Not Accounted for as Debt Securities, Not Accounted for Using Income Recognition Model | 3,741 | 3,741 | 4,981 | ||
Commercial Construction | Beginning of Period | |||||
Provision for loan losses | 3,013 | 3,288 | 3,019 | 3,562 | |
Commercial Construction | End of Period | |||||
Provision for loan losses | 1,854 | 3,079 | 1,854 | 3,079 | |
Commercial Business | |||||
Provision for Loan Losses Expensed | (425) | 728 | (1,093) | 1,618 | |
Financing Receivable, Allowance for Credit Losses, Write-downs | (191) | (193) | (383) | (968) | |
Allowance for Doubtful Accounts Receivable, Recoveries | 33 | 45 | 221 | 243 | |
Financing Receivable, Allowance for Credit Losses, Individually Evaluated for Impairment | 1,046 | 1,046 | 1,115 | ||
Financing Receivable, Allowance for Credit Losses, Collectively Evaluated for Impairment | 1,804 | 1,804 | 2,862 | ||
Certain Loans Acquired in Transfer Not Accounted for as Debt Securities, Provision for Loan Losses | 98 | 226 | |||
Financing Receivable, Individually Evaluated for Impairment | 2,326 | 2,326 | 2,365 | ||
Financing Receivable, Collectively Evaluated for Impairment | 370,258 | 370,258 | 392,577 | ||
All Certain Loans Acquired in Transfer Not Accounted for as Debt Securities, Not Accounted for Using Income Recognition Model | 7,706 | 7,706 | 10,500 | ||
Commercial Business | Beginning of Period | |||||
Provision for loan losses | 3,531 | 3,992 | 4,203 | 3,679 | |
Commercial Business | End of Period | |||||
Provision for loan losses | 2,948 | 4,572 | 2,948 | 4,572 | |
Consumer | |||||
Provision for Loan Losses Expensed | 2,069 | 740 | 3,333 | 1,571 | |
Financing Receivable, Allowance for Credit Losses, Write-downs | (2,548) | (1,312) | (6,047) | (3,394) | |
Allowance for Doubtful Accounts Receivable, Recoveries | 794 | 711 | 2,480 | 1,936 | |
Financing Receivable, Allowance for Credit Losses, Individually Evaluated for Impairment | 441 | 441 | 300 | ||
Financing Receivable, Allowance for Credit Losses, Collectively Evaluated for Impairment | 7,254 | 7,254 | 7,647 | ||
Certain Loans Acquired in Transfer Not Accounted for as Debt Securities, Provision for Loan Losses | 170 | 152 | |||
Financing Receivable, Individually Evaluated for Impairment | 2,900 | 2,900 | 1,950 | ||
Financing Receivable, Collectively Evaluated for Impairment | 669,611 | 669,611 | 596,740 | ||
All Certain Loans Acquired in Transfer Not Accounted for as Debt Securities, Not Accounted for Using Income Recognition Model | 38,193 | 38,193 | 43,574 | ||
Consumer | Beginning of Period | |||||
Provision for loan losses | 7,550 | 4,999 | 8,099 | 5,025 | |
Consumer | End of Period | |||||
Provision for loan losses | 7,865 | 5,138 | 7,865 | 5,138 | |
Loans Receivable | |||||
Provision for Loan Losses Expensed | 2,500 | 1,703 | 6,901 | 4,303 | |
Financing Receivable, Allowance for Credit Losses, Write-downs | (4,593) | (2,440) | (12,136) | (5,566) | |
Allowance for Doubtful Accounts Receivable, Recoveries | 962 | 917 | 4,088 | 2,706 | |
Financing Receivable, Allowance for Credit Losses, Individually Evaluated for Impairment | 5,412 | 5,412 | 6,093 | ||
Financing Receivable, Allowance for Credit Losses, Collectively Evaluated for Impairment | 30,379 | 30,379 | 30,553 | ||
Certain Loans Acquired in Transfer Not Accounted for as Debt Securities, Provision for Loan Losses | 1,211 | 1,503 | |||
Financing Receivable, Individually Evaluated for Impairment | 37,510 | 37,510 | 62,161 | ||
Financing Receivable, Collectively Evaluated for Impairment | 3,973,322 | 3,973,322 | 3,375,909 | ||
All Certain Loans Acquired in Transfer Not Accounted for as Debt Securities, Not Accounted for Using Income Recognition Model | 305,291 | 305,291 | $ 362,845 | ||
Loans Receivable | Beginning of Period | |||||
Provision for loan losses | 38,133 | 39,698 | 38,149 | 38,435 | |
Loans Receivable | End of Period | |||||
Provision for loan losses | $ 37,002 | $ 39,878 | $ 37,002 | $ 39,878 |
Note 6_ Loans and Allowance F96
Note 6: Loans and Allowance For Loan Losses: Impaired Financing Receivables (Details) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | 12 Months Ended | ||
Sep. 30, 2016 | Sep. 30, 2015 | Sep. 30, 2016 | Sep. 30, 2015 | Dec. 31, 2015 | |
Consumer Loan | |||||
Impaired Financing Receivable, Recorded Investment | $ 886 | $ 861 | $ 886 | $ 861 | $ 802 |
Impaired Financing Receivable, Unpaid Principal Balance | 959 | 993 | 959 | 993 | 885 |
Impaired Financing Receivable, Related Allowance | 133 | 129 | 133 | 129 | 120 |
Impaired Financing Receivable, Average Recorded Investment | 864 | 732 | 876 | 628 | 672 |
Impaired Financing Receivable Interest Income Recognized | 27 | 30 | 56 | 63 | 74 |
Automobile Loan | |||||
Impaired Financing Receivable, Recorded Investment | 1,632 | 725 | 1,632 | 725 | 791 |
Impaired Financing Receivable, Unpaid Principal Balance | 1,751 | 762 | 1,751 | 762 | 829 |
Impaired Financing Receivable, Related Allowance | 245 | 109 | 245 | 109 | 119 |
Impaired Financing Receivable, Average Recorded Investment | 1,434 | 626 | 1,123 | 502 | 576 |
Impaired Financing Receivable Interest Income Recognized | 55 | 19 | 93 | 40 | 59 |
One-to-Four-Family Residential Construction | |||||
Impaired Financing Receivable, Recorded Investment | 712 | 712 | |||
Impaired Financing Receivable, Unpaid Principal Balance | 712 | 712 | |||
Impaired Financing Receivable, Average Recorded Investment | 634 | 755 | 633 | ||
Impaired Financing Receivable Interest Income Recognized | 7 | 35 | 35 | ||
Subdivision Construction | |||||
Impaired Financing Receivable, Recorded Investment | 851 | 2,531 | 851 | 2,531 | 1,061 |
Impaired Financing Receivable, Unpaid Principal Balance | 860 | 2,535 | 860 | 2,535 | 1,061 |
Impaired Financing Receivable, Related Allowance | 133 | 218 | 133 | 218 | 214 |
Impaired Financing Receivable, Average Recorded Investment | 924 | 3,749 | 987 | 4,218 | 3,533 |
Impaired Financing Receivable Interest Income Recognized | 6 | 32 | 36 | 99 | 109 |
Land Development | |||||
Impaired Financing Receivable, Recorded Investment | 9,051 | 7,416 | 9,051 | 7,416 | 7,555 |
Impaired Financing Receivable, Unpaid Principal Balance | 9,146 | 7,421 | 9,146 | 7,421 | 7,644 |
Impaired Financing Receivable, Related Allowance | 1,079 | 1,405 | 1,079 | 1,405 | 1,391 |
Impaired Financing Receivable, Average Recorded Investment | 9,066 | 7,425 | 8,016 | 7,425 | 7,432 |
Impaired Financing Receivable Interest Income Recognized | 120 | 72 | 266 | 204 | 287 |
Owner Occupied One-to-Four-Family Residential | |||||
Impaired Financing Receivable, Recorded Investment | 3,170 | 3,462 | 3,170 | 3,462 | 3,166 |
Impaired Financing Receivable, Unpaid Principal Balance | 3,450 | 3,732 | 3,450 | 3,732 | 3,427 |
Impaired Financing Receivable, Related Allowance | 382 | 411 | 382 | 411 | 389 |
Impaired Financing Receivable, Average Recorded Investment | 3,181 | 3,424 | 3,252 | 3,696 | 3,587 |
Impaired Financing Receivable Interest Income Recognized | 50 | 44 | 129 | 132 | 179 |
Non-Owner Occupied One To Four Family Residential | |||||
Impaired Financing Receivable, Recorded Investment | 1,865 | 1,853 | 1,865 | 1,853 | 1,902 |
Impaired Financing Receivable, Unpaid Principal Balance | 2,119 | 2,064 | 2,119 | 2,064 | 2,138 |
Impaired Financing Receivable, Related Allowance | 51 | 134 | 51 | 134 | 128 |
Impaired Financing Receivable, Average Recorded Investment | 1,947 | 1,739 | 1,877 | 1,737 | 1,769 |
Impaired Financing Receivable Interest Income Recognized | 31 | 30 | 83 | 75 | 100 |
Commercial Real Estate | |||||
Impaired Financing Receivable, Recorded Investment | 13,369 | 32,232 | 13,369 | 32,232 | 34,629 |
Impaired Financing Receivable, Unpaid Principal Balance | 16,269 | 33,618 | 16,269 | 33,618 | 37,259 |
Impaired Financing Receivable, Related Allowance | 2,280 | 3,340 | 2,280 | 3,340 | 2,556 |
Impaired Financing Receivable, Average Recorded Investment | 22,325 | 28,026 | 28,133 | 26,979 | 28,610 |
Impaired Financing Receivable Interest Income Recognized | 223 | 559 | 847 | 1,189 | 1,594 |
Other Residential | |||||
Impaired Financing Receivable, Recorded Investment | 3,977 | 9,567 | 3,977 | 9,567 | 9,533 |
Impaired Financing Receivable, Unpaid Principal Balance | 3,977 | 9,567 | 3,977 | 9,567 | 9,533 |
Impaired Financing Receivable, Average Recorded Investment | 6,321 | 9,612 | 7,779 | 9,711 | 9,670 |
Impaired Financing Receivable Interest Income Recognized | 44 | 106 | 219 | 286 | 378 |
Commercial Business | |||||
Impaired Financing Receivable, Recorded Investment | 2,326 | 2,701 | 2,326 | 2,701 | 2,365 |
Impaired Financing Receivable, Unpaid Principal Balance | 2,438 | 2,783 | 2,438 | 2,783 | 2,539 |
Impaired Financing Receivable, Related Allowance | 1,046 | 473 | 1,046 | 473 | 1,115 |
Impaired Financing Receivable, Average Recorded Investment | 2,190 | 2,058 | 2,174 | 2,163 | 2,268 |
Impaired Financing Receivable Interest Income Recognized | 39 | 62 | 87 | 109 | 138 |
Home Equity Line of Credit | |||||
Impaired Financing Receivable, Recorded Investment | 383 | 430 | 383 | 430 | 357 |
Impaired Financing Receivable, Unpaid Principal Balance | 396 | 456 | 396 | 456 | 374 |
Impaired Financing Receivable, Related Allowance | 63 | 73 | 63 | 73 | 61 |
Impaired Financing Receivable, Average Recorded Investment | 395 | 395 | 422 | 402 | 403 |
Impaired Financing Receivable Interest Income Recognized | 3 | 7 | 22 | 20 | 27 |
Loans Receivable Impaired | |||||
Impaired Financing Receivable, Recorded Investment | 37,510 | 62,490 | 37,510 | 62,490 | 62,161 |
Impaired Financing Receivable, Unpaid Principal Balance | 41,365 | 64,643 | 41,365 | 64,643 | 65,689 |
Impaired Financing Receivable, Related Allowance | 5,412 | 6,292 | 5,412 | 6,292 | 6,093 |
Impaired Financing Receivable, Average Recorded Investment | 48,647 | 58,420 | 54,639 | 58,216 | 59,153 |
Impaired Financing Receivable Interest Income Recognized | $ 598 | $ 968 | $ 1,838 | $ 2,252 | $ 2,980 |
Note 6_ Loans and Allowance F97
Note 6: Loans and Allowance For Loan Losses: Impaired Loans Specific Valuation Allowance (Details) - USD ($) $ in Thousands | Sep. 30, 2016 | Dec. 31, 2015 |
Details | ||
Impaired Loans With Specific Valuation Allowance | $ 17,000 | $ 25,100 |
Impaired Loans Valuation Allowance | $ 5,400 | $ 6,100 |
Note 6_ Loans and Allowance F98
Note 6: Loans and Allowance For Loan Losses: Troubled Debt Restructurings on Financing Receivables (Details) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended |
Sep. 30, 2016 | Sep. 30, 2016 | |
Consumer | ||
Troubled Debt Restructuring Loans Modified Term | $ 18 | $ 58 |
Troubled Debt Restructurings Total New Modifications | 18 | 58 |
Total Newly Restructured Loans | ||
Troubled Debt Restructuring Loans Interest Only | 3,435 | |
Troubled Debt Restructuring Loans Modified Term | 18 | 80 |
Troubled Debt Restructurings Total New Modifications | $ 18 | 3,515 |
One-to-Four-Family Residential | Mortgage Loan On Real Estate | ||
Troubled Debt Restructuring Loans Interest Only | 429 | |
Troubled Debt Restructurings Total New Modifications | 429 | |
Commercial Real Estate | ||
Troubled Debt Restructuring Loans Interest Only | 60 | |
Troubled Debt Restructurings Total New Modifications | 60 | |
Construction and Land Development | Mortgage Loan On Real Estate | ||
Troubled Debt Restructuring Loans Interest Only | 2,946 | |
Troubled Debt Restructurings Total New Modifications | 2,946 | |
Commercial Business | ||
Troubled Debt Restructuring Loans Modified Term | 22 | |
Troubled Debt Restructurings Total New Modifications | $ 22 |
Note 6_ Loans and Allowance F99
Note 6: Loans and Allowance For Loan Losses: Loans Modified in Troubled Debt Restructurings by Segment (Details) $ in Thousands | 3 Months Ended | 9 Months Ended | 12 Months Ended |
Sep. 30, 2016USD ($) | Sep. 30, 2016 | Dec. 31, 2015USD ($) | |
Troubled Debt Restructurings Total Modifications | $ 25,000 | $ 45,000 | |
Troubled Debt Restructurings Accruing Interest | 22,700 | 39,000 | |
Financing Receivable, Modifications, Subsequent Default, Number of Contracts | 0 | ||
Substandard | |||
Troubled Debt Restructurings | 7,900 | 12,200 | |
Construction and Land Development | |||
Troubled Debt Restructured Loans and Impaired | 8,100 | 7,900 | |
Single Family and Multi-Family Residential Mortgage Loans | |||
Troubled Debt Restructured Loans and Impaired | 7,600 | 13,500 | |
Commercial Real Estate | |||
Troubled Debt Restructured Loans and Impaired | 7,100 | 21,300 | |
Commercial Business | |||
Troubled Debt Restructured Loans and Impaired | 1,900 | 2,000 | |
Consumer | |||
Troubled Debt Restructured Loans and Impaired | $ 309 | ||
Consumer Loan | |||
Troubled Debt Restructured Loans and Impaired | $ 311 |
Note 6_ Loans and Allowance 100
Note 6: Loans and Allowance For Loan Losses: Troubled Debt Restructured Loans Returned to Accrual Status (Details) $ in Thousands | 9 Months Ended |
Sep. 30, 2016USD ($) | |
Troubled Debt Restructurings Returned to Accrual Status | $ 424 |
One-to-Four-Family Residential Construction | |
Troubled Debt Restructurings Returned to Accrual Status | 235 |
Commercial Real Estate | |
Troubled Debt Restructurings Returned to Accrual Status | 100 |
Consumer | |
Troubled Debt Restructurings Returned to Accrual Status | $ 89 |
Note 6_ Loans and Allowance 101
Note 6: Loans and Allowance For Loan Losses: Financing Receivable Credit Quality Indicators (Details) - USD ($) $ in Thousands | Sep. 30, 2016 | Dec. 31, 2015 |
Satisfactory | Consumer Loan | ||
Loan Portfolio Internal Grading System Classification | $ 69,665 | $ 74,167 |
Satisfactory | Automobile Loan | ||
Loan Portfolio Internal Grading System Classification | 496,491 | 439,157 |
Satisfactory | One-to-Four-Family Residential Construction | ||
Loan Portfolio Internal Grading System Classification | 25,529 | 22,798 |
Satisfactory | Subdivision Construction | ||
Loan Portfolio Internal Grading System Classification | 13,543 | 34,370 |
Satisfactory | Land Development | ||
Loan Portfolio Internal Grading System Classification | 42,889 | 47,357 |
Satisfactory | Commercial Construction | ||
Loan Portfolio Internal Grading System Classification | 700,232 | 600,794 |
Satisfactory | Owner Occupied One-to-Four-Family Residential | ||
Loan Portfolio Internal Grading System Classification | 213,964 | 108,584 |
Satisfactory | Non-Owner Occupied One To Four Family Residential | ||
Loan Portfolio Internal Grading System Classification | 133,134 | 144,744 |
Satisfactory | Commercial Real Estate | ||
Loan Portfolio Internal Grading System Classification | 1,142,425 | 1,005,894 |
Satisfactory | Other Residential | ||
Loan Portfolio Internal Grading System Classification | 638,413 | 409,172 |
Satisfactory | Commercial Business | ||
Loan Portfolio Internal Grading System Classification | 343,978 | 355,370 |
Satisfactory | Industrial Revenue Bonds | ||
Loan Portfolio Internal Grading System Classification | 25,215 | 37,362 |
Satisfactory | Home Equity Line of Credit | ||
Loan Portfolio Internal Grading System Classification | 103,644 | 83,627 |
Satisfactory | Acquired FDIC Covered Loans Net of Discount | ||
Loan Portfolio Internal Grading System Classification | 144,224 | 236,055 |
Satisfactory | Acquired Foreclosed Assets No Longer Covered by FDIC Loss Sharing Agreements Net of Discounts | ||
Loan Portfolio Internal Grading System Classification | 78,833 | 33,237 |
Satisfactory | Acquired Non-Covered Loans Net of Discounts | ||
Loan Portfolio Internal Grading System Classification | 80,559 | 91,614 |
Satisfactory | Loans Receivable | ||
Loan Portfolio Internal Grading System Classification | 4,252,738 | 3,724,302 |
Watch | Subdivision Construction | ||
Loan Portfolio Internal Grading System Classification | 18 | 263 |
Watch | Land Development | ||
Loan Portfolio Internal Grading System Classification | 5,140 | 6,992 |
Watch | Owner Occupied One-to-Four-Family Residential | ||
Loan Portfolio Internal Grading System Classification | 30 | 587 |
Watch | Non-Owner Occupied One To Four Family Residential | ||
Loan Portfolio Internal Grading System Classification | 471 | 516 |
Watch | Commercial Real Estate | ||
Loan Portfolio Internal Grading System Classification | 20,819 | 18,805 |
Watch | Other Residential | ||
Loan Portfolio Internal Grading System Classification | 4,519 | 8,422 |
Watch | Commercial Business | ||
Loan Portfolio Internal Grading System Classification | 2,440 | 1,303 |
Watch | Loans Receivable | ||
Loan Portfolio Internal Grading System Classification | 33,437 | 36,888 |
Special Mention | One-to-Four-Family Residential Construction | ||
Loan Portfolio Internal Grading System Classification | 1,011 | 728 |
Special Mention | Subdivision Construction | ||
Loan Portfolio Internal Grading System Classification | 2,987 | 3,407 |
Special Mention | Non-Owner Occupied One To Four Family Residential | ||
Loan Portfolio Internal Grading System Classification | 3,421 | 3,827 |
Special Mention | Commercial Business | ||
Loan Portfolio Internal Grading System Classification | 424 | 438 |
Special Mention | Loans Receivable | ||
Loan Portfolio Internal Grading System Classification | 7,843 | 8,400 |
Substandard | Consumer Loan | ||
Loan Portfolio Internal Grading System Classification | 734 | 662 |
Substandard | Automobile Loan | ||
Loan Portfolio Internal Grading System Classification | 1,607 | 738 |
Substandard | Subdivision Construction | ||
Loan Portfolio Internal Grading System Classification | 399 | 464 |
Substandard | Land Development | ||
Loan Portfolio Internal Grading System Classification | 5,556 | 4,091 |
Substandard | Owner Occupied One-to-Four-Family Residential | ||
Loan Portfolio Internal Grading System Classification | 1,307 | 1,106 |
Substandard | Non-Owner Occupied One To Four Family Residential | ||
Loan Portfolio Internal Grading System Classification | 474 | 787 |
Substandard | Commercial Real Estate | ||
Loan Portfolio Internal Grading System Classification | 9,278 | 18,775 |
Substandard | Other Residential | ||
Loan Portfolio Internal Grading System Classification | 178 | 1,955 |
Substandard | Commercial Business | ||
Loan Portfolio Internal Grading System Classification | 527 | 469 |
Substandard | Home Equity Line of Credit | ||
Loan Portfolio Internal Grading System Classification | 370 | 339 |
Substandard | Acquired FDIC Covered Loans Net of Discount | ||
Loan Portfolio Internal Grading System Classification | 196 | 16 |
Substandard | Acquired Foreclosed Assets No Longer Covered by FDIC Loss Sharing Agreements Net of Discounts | ||
Loan Portfolio Internal Grading System Classification | 52 | 101 |
Substandard | Acquired Non-Covered Loans Net of Discounts | ||
Loan Portfolio Internal Grading System Classification | 1,427 | 1,822 |
Substandard | Loans Receivable | ||
Loan Portfolio Internal Grading System Classification | 22,105 | 31,325 |
Total for Portfolio | Consumer Loan | ||
Loan Portfolio Internal Grading System Classification | 70,399 | 74,829 |
Total for Portfolio | Automobile Loan | ||
Loan Portfolio Internal Grading System Classification | 498,098 | 439,895 |
Total for Portfolio | One-to-Four-Family Residential Construction | ||
Loan Portfolio Internal Grading System Classification | 26,540 | 23,526 |
Total for Portfolio | Subdivision Construction | ||
Loan Portfolio Internal Grading System Classification | 16,947 | 38,504 |
Total for Portfolio | Land Development | ||
Loan Portfolio Internal Grading System Classification | 53,585 | 58,440 |
Total for Portfolio | Commercial Construction | ||
Loan Portfolio Internal Grading System Classification | 700,232 | 600,794 |
Total for Portfolio | Owner Occupied One-to-Four-Family Residential | ||
Loan Portfolio Internal Grading System Classification | 215,301 | 110,277 |
Total for Portfolio | Non-Owner Occupied One To Four Family Residential | ||
Loan Portfolio Internal Grading System Classification | 137,500 | 149,874 |
Total for Portfolio | Commercial Real Estate | ||
Loan Portfolio Internal Grading System Classification | 1,172,522 | 1,043,474 |
Total for Portfolio | Other Residential | ||
Loan Portfolio Internal Grading System Classification | 643,110 | 419,549 |
Total for Portfolio | Commercial Business | ||
Loan Portfolio Internal Grading System Classification | 347,369 | 357,580 |
Total for Portfolio | Industrial Revenue Bonds | ||
Loan Portfolio Internal Grading System Classification | 25,215 | 37,362 |
Total for Portfolio | Home Equity Line of Credit | ||
Loan Portfolio Internal Grading System Classification | 104,014 | 83,966 |
Total for Portfolio | Acquired FDIC Covered Loans Net of Discount | ||
Loan Portfolio Internal Grading System Classification | 144,420 | 236,071 |
Total for Portfolio | Acquired Foreclosed Assets No Longer Covered by FDIC Loss Sharing Agreements Net of Discounts | ||
Loan Portfolio Internal Grading System Classification | 78,885 | 33,338 |
Total for Portfolio | Acquired Non-Covered Loans Net of Discounts | ||
Loan Portfolio Internal Grading System Classification | 81,986 | 93,436 |
Total for Portfolio | Loans Receivable | ||
Loan Portfolio Internal Grading System Classification | $ 4,316,123 | $ 3,800,915 |
Note 7_ FDIC Acquired Loans,102
Note 7: FDIC Acquired Loans, Loss Sharing Agreements and FDIC Indemnification Assets: Business Combinations Policy (Details) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2016 | Sep. 30, 2015 | Sep. 30, 2016 | Sep. 30, 2015 | |
InterBank | ||||
Premium recorded in conjunction with fair value of acquired loans and amount amortized to yield | $ 87 | $ 113 | $ 278 | $ 351 |
Valley Bank | ||||
Premium recorded in conjunction with fair value of acquired loans and amount amortized to yield | $ 114 | $ 195 | $ 394 | $ 615 |
Note 7_ FDIC Acquired Loans,103
Note 7: FDIC Acquired Loans, Loss Sharing Agreements and FDIC Indemnification Assets: Schedule of Impact of Adjustments of Acquired Loans on Financial Results (Details) $ / shares in Units, $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2016USD ($)$ / shares | Sep. 30, 2015USD ($)$ / shares | Sep. 30, 2016USD ($)$ / shares | Sep. 30, 2015USD ($)$ / shares | |
Details | ||||
Impact of acquired loan pools on net interest income | $ 4,010 | $ 6,661 | $ 13,251 | $ 22,882 |
Impact of acquired loan pools on net interest margin (in basis points) | 38 | 71 | 44 | 82 |
Impact of acquired loan pools on non-interest income | $ (1,310) | $ (4,139) | $ (6,019) | $ (16,191) |
Net impact of acquired loan pools to pre-tax income | 2,700 | 2,522 | 7,232 | 6,691 |
Net impact of acquired loan pools to net of taxes | $ 1,755 | $ 1,639 | $ 4,701 | $ 4,349 |
Impact of acquired loan pools to diluted earnings per common share | $ / shares | $ 0.12 | $ 0.12 | $ 0.33 | $ 0.31 |
Note 7_ FDIC Acquired Loans,104
Note 7: FDIC Acquired Loans, Loss Sharing Agreements and FDIC Indemnification Assets: FDIC Indemnification Asset Policy (Details) | 9 Months Ended |
Sep. 30, 2016 | |
TeamBank | |
Business Combination, Indemnification Assets, Description | Gross loan balances (due from the borrower) were reduced approximately $414.9 million since the transaction date because of $282.1 million of repayments from borrowers, $61.7 million in transfers to foreclosed assets and $71.1 million in charge-offs to customer loan balances. |
Vantus Bank | |
Business Combination, Indemnification Assets, Description | Gross loan balances (due from the borrower) were reduced approximately $306.2 million since the transaction date because of $260.3 million of repayments from borrowers, $16.7 million in transfers to foreclosed assets and $29.2 million in charge-offs to customer loan balances. |
Sun Security Bank | |
Business Combination, Indemnification Assets, Description | Gross loan balances (due from the borrower) were reduced approximately $198.2 million since the transaction date because of $138.8 million of repayments from borrowers, $28.4 million in transfers to foreclosed assets and $31.0 million of charge-offs to customer loan balances. |
InterBank | |
Business Combination, Indemnification Assets, Description | Gross loan balances (due from the borrower) were reduced approximately $232.2 million since the transaction date because of $194.6 million of repayments by the borrower, $15.1 million in transfers to foreclosed assets and $22.5 million of charge-offs to customer loan balances. |
Valley Bank | |
Business Combination, Indemnification Assets, Description | Gross loan balances (due from the borrower) were reduced by approximately $101.2 million since the transaction date because of $91.3 million of repayments by the borrower, $2.8 million in transfers to foreclosed assets and $7.1 million of charge-offs to customer loan balances. |
Note 7_ FDIC Acquired Loans,105
Note 7: FDIC Acquired Loans, Loss Sharing Agreements and FDIC Indemnification Assets: FDIC Indemnification Asset Roll Forward (Details) - USD ($) $ in Thousands | Sep. 30, 2016 | Dec. 31, 2015 | |
FDIC indemnification asset | $ 14,576 | $ 24,082 | |
TeamBank Loans | |||
Initial basis for loss sharing determination, net of activity since acquisition date | 21,277 | 29,115 | |
Reclassification from nonaccretable discount to accretable discount due to change in expected losses (net of accretion to date) | (936) | (1,285) | |
Original estimated fair value of assets, net of activity since acquisition date | (20,172) | (27,660) | |
Expected loss remaining | 169 | $ 170 | |
Assumed loss sharing recovery percentage | 90.00% | ||
Estimated loss sharing value | $ 154 | ||
Indemnification assets to be amortized resulting from change in expected losses | 241 | ||
FDIC indemnification asset | $ 395 | ||
TeamBank Foreclosed Assets | |||
Initial basis for loss sharing determination, net of activity since acquisition date | 14 | ||
Original estimated fair value of assets, net of activity since acquisition date | (14) | ||
Assumed loss sharing recovery percentage | 0.00% | ||
Vantus Bank Loans | |||
Initial basis for loss sharing determination, net of activity since acquisition date | 25,322 | $ 31,818 | |
Reclassification from nonaccretable discount to accretable discount due to change in expected losses (net of accretion to date) | (289) | (470) | |
Original estimated fair value of assets, net of activity since acquisition date | (24,792) | (31,092) | |
Expected loss remaining | 241 | $ 256 | |
Assumed loss sharing recovery percentage | 61.00% | ||
Estimated loss sharing value | $ 156 | ||
Indemnification assets to be amortized resulting from change in expected losses | 319 | ||
FDIC indemnification asset | 475 | ||
Vantus Bank Foreclosed Assets | |||
Initial basis for loss sharing determination, net of activity since acquisition date | 248 | 608 | |
Original estimated fair value of assets, net of activity since acquisition date | (58) | (418) | |
Expected loss remaining | 190 | $ 190 | |
Assumed loss sharing recovery percentage | 0.00% | ||
Sun Security Bank Loans | |||
Initial basis for loss sharing determination, net of activity since acquisition date | 36,285 | $ 43,855 | |
Reclassification from nonaccretable discount to accretable discount due to change in expected losses (net of accretion to date) | (1,330) | (2,171) | |
Original estimated fair value of assets, net of activity since acquisition date | (33,920) | (40,349) | |
Expected loss remaining | 1,035 | $ 1,335 | |
Assumed loss sharing recovery percentage | 34.00% | ||
Estimated loss sharing value | $ 456 | ||
Indemnification assets to be amortized resulting from change in expected losses | 1,725 | ||
FDIC indemnification asset | 2,145 | ||
Accretable Discount on FDIC Indemnification Asset | (36) | ||
Sun Security Bank Foreclosed Assets | |||
Initial basis for loss sharing determination, net of activity since acquisition date | 429 | 557 | |
Original estimated fair value of assets, net of activity since acquisition date | (360) | (461) | |
Expected loss remaining | 69 | $ 96 | |
Assumed loss sharing recovery percentage | 80.00% | ||
Estimated loss sharing value | $ 77 | ||
FDIC indemnification asset | 14 | ||
Accretable Discount on FDIC Indemnification Asset | (63) | ||
InterBank Loans | |||
Initial basis for loss sharing determination, net of activity since acquisition date | 161,066 | 193,654 | |
Reclassification from nonaccretable discount to accretable discount due to change in expected losses (net of accretion to date) | (2,543) | (4,901) | |
Original estimated fair value of assets, net of activity since acquisition date | (144,421) | (170,308) | |
Expected loss remaining | $ 14,726 | $ 19,347 | |
Assumed loss sharing recovery percentage | 84.00% | 83.00% | |
Estimated loss sharing value | $ 12,336 | [1] | $ 16,032 |
Indemnification assets to be amortized resulting from change in expected losses | 2,034 | 3,920 | |
FDIC indemnification asset | 14,395 | 20,511 | |
Accretable Discount on FDIC Indemnification Asset | (1,186) | (1,801) | |
Non-credit premium (discount), net of activity since acquisition date | 624 | 902 | |
FDIC loss share clawback | 1,211 | 2,360 | |
InterBank Foreclosed Assets | |||
Initial basis for loss sharing determination, net of activity since acquisition date | 1,063 | 2,110 | |
Original estimated fair value of assets, net of activity since acquisition date | (795) | (1,392) | |
Expected loss remaining | $ 268 | $ 718 | |
Assumed loss sharing recovery percentage | 80.00% | 80.00% | |
Estimated loss sharing value | $ 214 | [1] | $ 575 |
FDIC indemnification asset | 181 | 542 | |
Accretable Discount on FDIC Indemnification Asset | (33) | (33) | |
Valley Bank Loans | |||
Initial basis for loss sharing determination, net of activity since acquisition date | 91,971 | 109,791 | |
Reclassification from nonaccretable discount to accretable discount due to change in expected losses (net of accretion to date) | (2,654) | (3,213) | |
Original estimated fair value of assets, net of activity since acquisition date | (81,986) | (93,436) | |
Expected loss remaining | 7,656 | 13,861 | |
Non-credit premium (discount), net of activity since acquisition date | 325 | 719 | |
Valley Bank Foreclosed Assets | |||
Initial basis for loss sharing determination, net of activity since acquisition date | 1,912 | 1,017 | |
Original estimated fair value of assets, net of activity since acquisition date | (1,891) | (995) | |
Expected loss remaining | $ 21 | $ 22 | |
[1] | Includes $400,000 impairment of indemnification asset for loans |
Note 7_ FDIC Acquired Loans,106
Note 7: FDIC Acquired Loans, Loss Sharing Agreements and FDIC Indemnification Assets (Details) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | ||||||
Sep. 30, 2016 | Sep. 30, 2015 | Sep. 30, 2016 | Sep. 30, 2015 | |||||
TeamBank | ||||||||
Certain Loans Acquired in Transfer Not Accounted for as Debt Securities, Accretable Yield, Accretion | $ (461) | $ (669) | $ (1,492) | $ (2,783) | ||||
Certain Loans Acquired in Transfer Not Accounted for as Debt Securities, Accretable Yield, Reclassifications from Nonaccretable Difference | 301 | [1] | 301 | [1] | 413 | [2] | 290 | [2] |
TeamBank | Beginning of Period | ||||||||
Certain Loans Acquired in Transfer Not Accounted for as Debt Securities, Accretable Yield, Period Increase (Decrease) | 2,886 | 4,740 | 3,805 | 6,865 | ||||
TeamBank | End of Period | ||||||||
Certain Loans Acquired in Transfer Not Accounted for as Debt Securities, Accretable Yield, Period Increase (Decrease) | 2,726 | 4,372 | 2,726 | 4,372 | ||||
Vantus Bank | ||||||||
Certain Loans Acquired in Transfer Not Accounted for as Debt Securities, Accretable Yield, Accretion | (415) | (576) | (1,406) | (1,967) | ||||
Certain Loans Acquired in Transfer Not Accounted for as Debt Securities, Accretable Yield, Reclassifications from Nonaccretable Difference | (72) | [1] | 231 | [1] | 776 | [2] | 1,144 | [2] |
Vantus Bank | Beginning of Period | ||||||||
Certain Loans Acquired in Transfer Not Accounted for as Debt Securities, Accretable Yield, Period Increase (Decrease) | 3,217 | 3,975 | 3,360 | 4,453 | ||||
Vantus Bank | End of Period | ||||||||
Certain Loans Acquired in Transfer Not Accounted for as Debt Securities, Accretable Yield, Period Increase (Decrease) | 2,730 | 3,630 | 2,730 | 3,630 | ||||
Sun Security Bank | ||||||||
Certain Loans Acquired in Transfer Not Accounted for as Debt Securities, Accretable Yield, Accretion | (854) | (1,090) | (2,904) | (4,408) | ||||
Certain Loans Acquired in Transfer Not Accounted for as Debt Securities, Accretable Yield, Reclassifications from Nonaccretable Difference | 587 | [1] | 860 | [1] | 1,727 | [2] | 2,910 | [2] |
Sun Security Bank | Beginning of Period | ||||||||
Certain Loans Acquired in Transfer Not Accounted for as Debt Securities, Accretable Yield, Period Increase (Decrease) | 5,014 | 6,684 | 5,924 | 7,952 | ||||
Sun Security Bank | End of Period | ||||||||
Certain Loans Acquired in Transfer Not Accounted for as Debt Securities, Accretable Yield, Period Increase (Decrease) | 4,747 | 6,454 | 4,747 | 6,454 | ||||
InterBank | ||||||||
Certain Loans Acquired in Transfer Not Accounted for as Debt Securities, Accretable Yield, Accretion | (3,163) | (6,464) | (11,279) | (23,461) | ||||
Certain Loans Acquired in Transfer Not Accounted for as Debt Securities, Accretable Yield, Reclassifications from Nonaccretable Difference | 1,454 | [1] | 634 | [1] | 5,041 | [2] | 6,266 | [2] |
InterBank | Beginning of Period | ||||||||
Certain Loans Acquired in Transfer Not Accounted for as Debt Securities, Accretable Yield, Period Increase (Decrease) | 11,818 | 24,727 | 16,347 | 36,092 | ||||
InterBank | End of Period | ||||||||
Certain Loans Acquired in Transfer Not Accounted for as Debt Securities, Accretable Yield, Period Increase (Decrease) | 10,109 | 18,897 | 10,109 | 18,897 | ||||
Valley Bank | ||||||||
Certain Loans Acquired in Transfer Not Accounted for as Debt Securities, Accretable Yield, Accretion | (3,311) | (3,136) | (9,174) | (7,997) | ||||
Certain Loans Acquired in Transfer Not Accounted for as Debt Securities, Accretable Yield, Reclassifications from Nonaccretable Difference | 2,838 | [1] | 3,504 | [1] | 6,909 | [2] | 6,599 | [2] |
Valley Bank | Beginning of Period | ||||||||
Certain Loans Acquired in Transfer Not Accounted for as Debt Securities, Accretable Yield, Period Increase (Decrease) | 6,524 | 9,366 | 8,316 | 11,132 | ||||
Valley Bank | End of Period | ||||||||
Certain Loans Acquired in Transfer Not Accounted for as Debt Securities, Accretable Yield, Period Increase (Decrease) | $ 6,051 | $ 9,734 | $ 6,051 | $ 9,734 | ||||
[1] | Represents increases in estimated cash flows expected to be received from the acquired loan pools, primarily due to lower estimated credit losses. The amounts also include changes in expected accretion of the loan pools for TeamBank, Vantus Bank, Sun Security Bank, InterBank and Valley Bank for the three months ended September 30, 2016, totaling $301,000, $(87,000), $373,000, $764,000 and $326,000, respectively, and for the three months ended September 30, 2015, totaling $301,000, $231,000, $860,000, $634,000 and $154,000, respectively. | |||||||
[2] | Represents increases in estimated cash flows expected to be received from the acquired loan pools, primarily due to lower estimated credit losses. The amounts also include changes in expected accretion of the loan pools for TeamBank, Vantus Bank, Sun Security Bank, InterBank and Valley Bank for the nine months ended September 30, 2016, totaling $414,000, $760,000, $1.3 million, $2.0 million and $1.4 million, respectively, and for the nine months ended September 30, 2015, totaling $125,000, $758,000, $2.0 million, $2.3 million and $499,000, respectively. |
Note 8_ Other Real Estate Ow107
Note 8: Other Real Estate Owned: Schedule of Major Classifications of Foreclosed Assets (Details) - USD ($) $ in Thousands | Sep. 30, 2016 | Dec. 31, 2015 |
Other Real Estate Owned, Net | $ 31,249 | $ 31,893 |
Foreclosed Assets Held For Sale | Subdivision Construction | ||
Foreclosed Assets | 6,685 | 7,016 |
Foreclosed Assets Held For Sale | Land Development | ||
Foreclosed Assets | 10,886 | 12,133 |
Foreclosed Assets Held For Sale | One-to-Four-Family Residential | ||
Foreclosed Assets | 1,465 | 1,375 |
Foreclosed Assets Held For Sale | Other Residential | ||
Foreclosed Assets | 1,094 | 2,150 |
Foreclosed Assets Held For Sale | Commercial Real Estate | ||
Foreclosed Assets | 1,184 | 3,608 |
Foreclosed Assets Held For Sale | Consumer | ||
Foreclosed Assets | 2,067 | 1,109 |
Foreclosed Assets Held For Sale | Foreclosed Assets Before FDIC Supported Foreclosed Assets | ||
Foreclosed Assets | 23,381 | 27,391 |
Foreclosed Assets Held For Sale | FDIC Supported Foreclosed Assets Net of Discounts | ||
Foreclosed Assets | 795 | 1,834 |
Foreclosed Assets Held For Sale | Acquired Foreclosed Assets No Longer Covered by FDIC Loss Sharing Agreements Net of Discounts | ||
Foreclosed Assets | 432 | 460 |
Foreclosed Assets Held For Sale | Acquired Loans Not Covered By FDIC Loss Sharing Agreements Net Of Discounts | ||
Foreclosed Assets | 1,891 | 995 |
Foreclosed Assets Held For Sale, Net | ||
Foreclosed Assets | 26,499 | 30,680 |
Other Real Estate Owned Not Acquired Through Foreclosure | ||
Other Real Estate Owned, Net | $ 4,750 | $ 1,213 |
Note 8_ Other Real Estate Ow108
Note 8: Other Real Estate Owned: Schedule of Expenses Applicable to Foreclosed Assets (Details) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2016 | Sep. 30, 2015 | Sep. 30, 2016 | Sep. 30, 2015 | |
Details | ||||
Gains (Losses) on Sales of Other Real Estate | $ 43 | $ (99) | $ (168) | $ (709) |
Valuation write-downs on foreclosed assets | 338 | 194 | 430 | 385 |
Operating expenses, net of rental income | 917 | 521 | 2,821 | 1,643 |
Total foreclosed assets expenses | $ 1,298 | $ 616 | $ 3,083 | $ 1,319 |
Note 9_ Deposits_ Schedule o109
Note 9: Deposits: Schedule of Deposit Liabilities (Details) - USD ($) $ in Thousands | Sep. 30, 2016 | Dec. 31, 2015 | |
Deposits | $ 3,561,784 | $ 3,268,626 | |
Non-Interest Bearing Demand Deposits | |||
Deposits | 618,452 | 571,629 | |
Interest Bearing Demand and Savings Deposits | |||
Deposits | [1] | 1,505,647 | 1,408,850 |
Total Deposits | |||
Deposits | 3,561,784 | 3,268,626 | |
Bank Time Deposits | 0.00% - 0.99% | |||
Deposits | 757,003 | 863,865 | |
Bank Time Deposits | 1.00% - 1.99% | |||
Deposits | 625,360 | 381,956 | |
Bank Time Deposits | 2.00% - 2.99% | |||
Deposits | 53,289 | 39,592 | |
Bank Time Deposits | 3.00% - 3.99% | |||
Deposits | 579 | 1,137 | |
Bank Time Deposits | 4.00% - 4.99% | |||
Deposits | 1,181 | 1,304 | |
Bank Time Deposits | 5.00% and above | |||
Deposits | 273 | 293 | |
Bank Time Deposits | Total Time Deposits | |||
Deposits | [2] | $ 1,437,685 | $ 1,288,147 |
[1] | (0.26% - 0.24%) | ||
[2] | (0.99% - 0.85%) |
Note 10_ Advances From Feder110
Note 10: Advances From Federal Home Loan Bank: Federal Home Loan Bank, Advances (Details) - USD ($) $ in Thousands | Sep. 30, 2016 | Dec. 31, 2015 |
Federal Home Loan Bank advances | $ 31,476 | $ 263,546 |
Due in 2016 | ||
Federal Home Loan Bank advances | $ 18 | $ 232,071 |
Federal Home Loan Bank, Advances, Weighted Average Interest Rate | 5.14% | 0.42% |
Due in 2017 | ||
Federal Home Loan Bank advances | $ 30,826 | $ 30,826 |
Federal Home Loan Bank, Advances, Weighted Average Interest Rate | 3.26% | 3.26% |
Due in 2018 | ||
Federal Home Loan Bank advances | $ 81 | $ 81 |
Federal Home Loan Bank, Advances, Weighted Average Interest Rate | 5.14% | 5.14% |
Due in 2019 | ||
Federal Home Loan Bank advances | $ 28 | $ 28 |
Federal Home Loan Bank, Advances, Weighted Average Interest Rate | 5.14% | 5.14% |
Due in 2021 and Thereafter | ||
Federal Home Loan Bank advances | $ 500 | $ 500 |
Federal Home Loan Bank, Advances, Weighted Average Interest Rate | 5.54% | 5.54% |
Federal Home Loan Bank Advances, Gross | ||
Federal Home Loan Bank advances | $ 31,453 | $ 263,506 |
Federal Home Loan Bank, Advances, Weighted Average Interest Rate | 3.30% | 0.76% |
Federal Home Loan Bank Advances Unamortized Fair Value Adjustment | ||
Federal Home Loan Bank advances | $ 23 | $ 40 |
Federal Home Loan Bank Advances, Net | ||
Federal Home Loan Bank advances | $ 31,476 | $ 263,546 |
Note 11_ Securities Sold Und111
Note 11: Securities Sold Under Reverse Repurchase Agreements and Short-term Borrowings: Schedule of Short-term Debt (Details) - USD ($) $ in Thousands | Sep. 30, 2016 | Dec. 31, 2015 |
Details | ||
Notes payable - Community Development Equity Funds | $ 1,060 | $ 1,295 |
Other Short-term Borrowings | 152,000 | |
Securities for Reverse Repurchase Agreements | 139,044 | 116,182 |
Short-term Debt, Fair Value | $ 292,104 | $ 117,477 |
Note 11_ Securities Sold Und112
Note 11: Securities Sold Under Reverse Repurchase Agreements and Short-term Borrowings: Schedule of Repurchase Agreements (Details) - Maturity Overnight and on Demand - USD ($) $ in Thousands | Sep. 30, 2016 | Dec. 31, 2015 |
Securities Loaned or Sold under Agreements to Repurchase | ||
Securities Sold under Agreements to Repurchase, Fair Value of Collateral | $ 139,044 | $ 116,182 |
Mortgage-backed Securities, Issued by US Government Sponsored Enterprises | ||
Securities Sold under Agreements to Repurchase, Fair Value of Collateral | 112,044 | $ 116,182 |
Federal Home Loan Bank Certificates and Obligations (FHLB) | ||
Securities Sold under Agreements to Repurchase, Fair Value of Collateral | $ 27,000 |
Note 12_ Subordinated Notes_ Su
Note 12: Subordinated Notes: Subordinated Notes Details (Details) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended |
Sep. 30, 2016 | Sep. 30, 2016 | |
Debt Instrument, Interest Rate Terms | The Notes are due August 15, 2026, and have a fixed interest rate of 5.25% until August 15, 2021, at which time, the rate becomes floating at a rate equal to three-month LIBOR plus 4.087%. | |
Senior Subordinated Notes | ||
Proceeds from Issuance of Senior Long-term Debt | $ 73,500 | |
Payment of Financing and Stock Issuance Costs | $ 1,500 |
Note 12_ Subordinated Notes_114
Note 12: Subordinated Notes: Schedule of Subordinated Borrowing (Details) $ in Thousands | Sep. 30, 2016USD ($) |
Details | |
Subordinated Debt | $ 75,000 |
Unamortized Debt Issuance Expense | 1,501 |
Subordinated Notes Proceeds, Net | $ 73,499 |
Note 13_ Income Taxes_ Sched115
Note 13: Income Taxes: Schedule of Components of Income Tax Expense (Benefit) (Details) | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2016 | Sep. 30, 2015 | Sep. 30, 2016 | Sep. 30, 2015 | |
Details | ||||
Effective Income Tax Rate Reconciliation, at Federal Statutory Income Tax Rate, Percent | 35.00% | 35.00% | 35.00% | 35.00% |
Effective Income Tax Rate Reconciliation, Tax Exempt Income, Percent | (2.10%) | (2.50%) | (2.10%) | (2.40%) |
Effective Income Tax Rate Reconciliation, Tax Credit, Percent | (7.60%) | (8.10%) | (7.50%) | (8.10%) |
Effective Income Tax Rate Reconciliation, State and Local Income Taxes, Percent | 1.10% | 1.00% | 1.10% | 1.10% |
Effective Income Tax Rate Reconciliation, Other Adjustments, Percent | (1.40%) | (0.40%) | (0.20%) | (0.30%) |
Effective Income Tax Rate Reconciliation, Percent | 25.00% | 25.00% | 26.30% | 25.30% |
Note 14_ Disclosures About F116
Note 14: Disclosures About Fair Value of Financial Instruments: Fair Value Measurement, Policy: Fair Value, Assets Measured on Recurring Basis (Details) - USD ($) $ in Thousands | Sep. 30, 2016 | Dec. 31, 2015 |
Mortgage-backed Securities, Issued by US Government Sponsored Enterprises | ||
Assets, Fair Value Disclosure, Recurring | $ 134,719 | $ 161,214 |
US States and Political Subdivisions Debt Securities | ||
Assets, Fair Value Disclosure, Recurring | 69,902 | 78,031 |
Interest Rate Swap Asset | ||
Assets, Fair Value Disclosure, Recurring | 4,408 | 2,711 |
Interest Rate Swap Liability | ||
Assets, Fair Value Disclosure, Recurring | (4,694) | (2,725) |
US Government Agencies Debt Securities | ||
Assets, Fair Value Disclosure, Recurring | 19,781 | |
Equity Securities | ||
Assets, Fair Value Disclosure, Recurring | 3,830 | |
Fair Value, Inputs, Level 2 | Mortgage-backed Securities, Issued by US Government Sponsored Enterprises | ||
Assets, Fair Value Disclosure, Recurring | 134,719 | 161,214 |
Fair Value, Inputs, Level 2 | US States and Political Subdivisions Debt Securities | ||
Assets, Fair Value Disclosure, Recurring | 69,902 | 78,031 |
Fair Value, Inputs, Level 2 | Interest Rate Swap Asset | ||
Assets, Fair Value Disclosure, Recurring | 4,408 | 2,711 |
Fair Value, Inputs, Level 2 | Interest Rate Swap Liability | ||
Assets, Fair Value Disclosure, Recurring | $ (4,694) | (2,725) |
Fair Value, Inputs, Level 2 | US Government Agencies Debt Securities | ||
Assets, Fair Value Disclosure, Recurring | $ 19,781 |
Note 14_ Disclosures About F117
Note 14: Disclosures About Fair Value of Financial Instruments: Fair Value Measurement, Policy: Fair Value, Assets and Liabilities Measured on Nonrecurring Basis (Details) - USD ($) $ in Thousands | Sep. 30, 2016 | Dec. 31, 2015 |
Impaired Loans | ||
Assets, Fair Value Disclosure, Nonrecurring | $ 9,244 | $ 13,896 |
Foreclosed Assets Held For Sale | ||
Assets, Fair Value Disclosure, Nonrecurring | 406 | 1,722 |
Fair Value, Inputs, Level 3 | Impaired Loans | ||
Assets, Fair Value Disclosure, Nonrecurring | 9,244 | 13,896 |
Fair Value, Inputs, Level 3 | Foreclosed Assets Held For Sale | ||
Assets, Fair Value Disclosure, Nonrecurring | $ 406 | $ 1,722 |
Note 14_ Disclosures About F118
Note 14: Disclosures About Fair Value of Financial Instruments: Schedule Of Financial Instruments Fair Value (Details) $ in Thousands | Sep. 30, 2016USD ($) | Dec. 31, 2015USD ($) |
Financial Instruments Owned Carrying Amount | $ 1,500 | $ 1,080 |
Financial Instruments, Owned, at Fair Value | $ 1,500 | $ 1,080 |
Fair Value by Fair Value Hierarchy Level | 3 | 3 |
Financial Assets | Cash and Cash Equivalents | ||
Financial Instruments Owned Carrying Amount | $ 254,569 | $ 199,183 |
Financial Instruments, Owned, at Fair Value | $ 254,569 | $ 199,183 |
Fair Value by Fair Value Hierarchy Level | 1 | 1 |
Financial Assets | Held-to-maturity Securities | ||
Financial Instruments Owned Carrying Amount | $ 247 | $ 353 |
Financial Instruments, Owned, at Fair Value | $ 261 | $ 384 |
Fair Value by Fair Value Hierarchy Level | 2 | 2 |
Financial Assets | Mortgage Loans Held for Sale | ||
Financial Instruments Owned Carrying Amount | $ 12,796 | $ 12,261 |
Financial Instruments, Owned, at Fair Value | $ 12,796 | $ 12,261 |
Fair Value by Fair Value Hierarchy Level | 2 | 2 |
Financial Assets | Loans Receivable | ||
Financial Instruments Owned Carrying Amount | $ 3,686,507 | $ 3,340,536 |
Financial Instruments, Owned, at Fair Value | $ 3,696,107 | $ 3,355,924 |
Fair Value by Fair Value Hierarchy Level | 3 | 3 |
Financial Assets | Accrued Interest Receivable | ||
Financial Instruments Owned Carrying Amount | $ 10,675 | $ 10,930 |
Financial Instruments, Owned, at Fair Value | $ 10,675 | $ 10,930 |
Fair Value by Fair Value Hierarchy Level | 3 | 3 |
Financial Assets | Investment in Federal Home Loan Bank Stock | ||
Financial Instruments Owned Carrying Amount | $ 12,275 | $ 15,303 |
Financial Instruments, Owned, at Fair Value | $ 12,275 | $ 15,303 |
Fair Value by Fair Value Hierarchy Level | 3 | 3 |
Financial Liabilities | Deposits | ||
Financial Instruments Owned Carrying Amount | $ 3,561,784 | $ 3,268,626 |
Financial Instruments, Owned, at Fair Value | $ 3,567,689 | $ 3,271,318 |
Fair Value by Fair Value Hierarchy Level | 3 | 3 |
Financial Liabilities | Federal Home Loan Bank Advances | ||
Financial Instruments Owned Carrying Amount | $ 31,476 | $ 263,546 |
Financial Instruments, Owned, at Fair Value | $ 32,387 | $ 264,331 |
Fair Value by Fair Value Hierarchy Level | 3 | 3 |
Financial Liabilities | Short-term Debt | ||
Financial Instruments Owned Carrying Amount | $ 292,104 | $ 117,477 |
Financial Instruments, Owned, at Fair Value | $ 292,104 | $ 117,477 |
Fair Value by Fair Value Hierarchy Level | 3 | 3 |
Financial Liabilities | Subordinated Debt | ||
Financial Instruments Owned Carrying Amount | $ 25,774 | $ 25,774 |
Financial Instruments, Owned, at Fair Value | $ 25,774 | $ 25,774 |
Fair Value by Fair Value Hierarchy Level | 3 | 3 |
Financial Liabilities | Accrued Interest Payable | ||
Financial Instruments Owned Carrying Amount | $ 73,499 | |
Financial Instruments, Owned, at Fair Value | $ 75,374 | |
Fair Value by Fair Value Hierarchy Level | 3 | |
Unrecognized Financial Instruments Net of Contractual Value | Loan Origination Commitments | ||
Fair Value by Fair Value Hierarchy Level | 3 | 3 |
Unrecognized Financial Instruments Net of Contractual Value | Letter of Credit | ||
Financial Instruments Owned Carrying Amount | $ 123 | $ 145 |
Financial Instruments, Owned, at Fair Value | $ 123 | $ 145 |
Fair Value by Fair Value Hierarchy Level | 3 | 3 |
Unrecognized Financial Instruments Net of Contractual Value | Line of Credit | ||
Fair Value by Fair Value Hierarchy Level | 3 | 3 |
Note 15_ Derivatives and Hed119
Note 15: Derivatives and Hedging Activities: Nondesignated Hedges (Details) - USD ($) $ in Thousands | Sep. 30, 2016 | Dec. 31, 2015 |
Interest Rate Swap | Not Designated as Hedging Instrument | Commercial Customers | ||
Derivative, Notional Amount | $ 113,900 | $ 123,000 |
Note 15_ Derivatives and Hed120
Note 15: Derivatives and Hedging Activities: Schedule of Derivative Instruments in Statement of Financial Position, Fair Value (Details) - USD ($) $ in Thousands | Sep. 30, 2016 | Dec. 31, 2015 |
Total derivatives designated as hedging instruments | $ 35 | $ 128 |
Asset Derivative Fair Value | ||
Total derivatives not designated as hedging instruments | 4,373 | 2,583 |
Liability Derivative Fair Value | ||
Total derivatives not designated as hedging instruments | $ 4,694 | $ 2,725 |
Note 15_ Derivatives and Hed121
Note 15: Derivatives and Hedging Activities: Schedule of Derivative Instruments, Effect on Other Comprehensive Income (Loss) (Details) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2016 | Sep. 30, 2015 | Sep. 30, 2016 | Sep. 30, 2015 | |
Accumulated Net Gain (Loss) from Cash Flow Hedges Attributable to Parent | Interest Rate Cap | ||||
Derivative Instruments, Gain (Loss) Recognized in Other Comprehensive Income (Loss), Effective Portion, Net | $ 53 | $ 10 | $ 37 | $ (95) |
Note 16_ Acquisition of Loan122
Note 16: Acquisition of Loans, Deposits and Branches: Schedule of Recognized Identified Assets Acquired and Liabilities Assumed (Details) $ in Thousands | Jan. 29, 2016USD ($) |
Details | |
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Cash and Equivalents | $ 44,363 |
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Current Assets, Receivables | 157,524 |
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Property, Plant, and Equipment | 17,990 |
Business Combination Recognized Identifiable Assets Acquired And Liabilities Assumed Accrued Interest Receivable | 410 |
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Indefinite-Lived Intangible Assets | 4,424 |
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Current Assets | 224,811 |
Business Combination Recognized Identifiable Assets Acquired And Liabilities Assumed Deposits | 228,528 |
Business Combination Recognized Identifiable Assets Acquired And Liabilities Assumed Accrued Interest Payable | 50 |
Business Combination Recognized Identifiable Assets Acquired and Liabilities Assumed Advances From Borrowers for Taxes and Insurance | 403 |
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Current Liabilities, Accounts Payable | 58 |
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Current Liabilities | 229,039 |
Business Acquisition, Goodwill, Expected Tax Deductible Amount | $ 4,228 |
Note 16_ Acquisition of Loan123
Note 16: Acquisition of Loans, Deposits and Branches: Schedule of Acquired Loans Performing and Nonperforming (Details) - Fifth Third Bank $ in Thousands | Jan. 29, 2016USD ($) |
Deposit premium per Purchase and Assumption Agreement | $ (7,135) |
Core Deposit Intangible | 4,424 |
Goodwill recognized on business acquisition | 4,228 |
Purchase Accounting Adjustments | |
Deposits Assets | (277) |
Bank Loans | (1,340) |
Deferred Income Tax Assets, Net | $ 100 |