XML 23 R13.htm IDEA: XBRL DOCUMENT v3.7.0.1
Allowance for Loan Losses
3 Months Ended
Mar. 31, 2017
Receivables [Abstract]  
Allowance for Loan Losses

Note 5 Allowance for Loan Losses

 

The tables below detail the Company’s allowance for loan losses (“ALL”) and recorded investment in loans as of and for the three months ended March 31, 2017 and 2016:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended  March 31, 2017

 

 

 

 

 

Non-owner

 

 

 

 

 

 

 

 

 

 

 

 

 

 

occupied

 

 

 

 

 

 

 

 

 

 

 

 

 

 

commercial

 

Residential

 

 

 

 

 

 

 

    

Commercial

    

real estate

    

real estate

    

Consumer

    

Total

Beginning balance

 

$

18,821

 

$

5,642

 

$

4,387

 

$

324

 

$

29,174

Non 310-30 beginning balance

 

 

18,821

 

 

5,422

 

 

4,387

 

 

319

 

 

28,949

Charge-offs

 

 

(20)

 

 

 —

 

 

(8)

 

 

(182)

 

 

(210)

Recoveries

 

 

11

 

 

10

 

 

 3

 

 

67

 

 

91

Provision

 

 

1,727

 

 

167

 

 

(166)

 

 

72

 

 

1,800

Non 310-30 ending balance

 

 

20,539

 

 

5,599

 

 

4,216

 

 

276

 

 

30,630

ASC 310-30 beginning balance

 

 

 —

 

 

220

 

 

 —

 

 

 5

 

 

225

Charge-offs

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Recoveries

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Recoupment

 

 

 —

 

 

(4)

 

 

 —

 

 

(1)

 

 

(5)

ASC 310-30 ending balance

 

 

 —

 

 

216

 

 

 —

 

 

 4

 

 

220

Ending balance

 

$

20,539

 

$

5,815

 

$

4,216

 

$

280

 

$

30,850

Ending allowance balance attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non 310-30 loans individually evaluated for impairment

 

$

2,866

 

$

 1

 

$

47

 

$

 2

 

$

2,916

Non 310-30 loans collectively evaluated for impairment

 

 

17,673

 

 

5,598

 

 

4,169

 

 

274

 

 

27,714

ASC 310-30 loans

 

 

 —

 

 

216

 

 

 —

 

 

 4

 

 

220

Total ending allowance balance

 

$

20,539

 

$

5,815

 

$

4,216

 

$

280

 

$

30,850

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non 310-30 individually evaluated for impairment

 

$

31,946

 

$

574

 

$

8,403

 

$

180

 

$

41,103

Non 310-30 collectively evaluated for impairment

 

 

1,572,715

 

 

450,577

 

 

722,582

 

 

26,614

 

 

2,772,488

ASC 310-30 loans

 

 

36,935

 

 

86,842

 

 

15,470

 

 

817

 

 

140,064

Total loans

 

$

1,641,596

 

$

537,993

 

$

746,455

 

$

27,611

 

$

2,953,655

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended  March 31, 2016

 

 

 

 

 

Non-owner

 

 

 

 

 

 

 

 

 

 

 

 

 

 

occupied

 

 

 

 

 

 

 

 

 

 

 

 

 

 

commercial

 

Residential

 

 

 

 

 

 

 

    

Commercial

    

real estate

    

real estate

    

Consumer

    

Total

Beginning balance

 

$

17,261

 

$

4,166

 

$

5,281

 

$

411

 

$

27,119

Non 310-30 beginning balance

 

 

16,473

 

 

3,939

 

 

5,245

 

 

385

 

 

26,042

Charge-offs

 

 

(106)

 

 

(276)

 

 

(57)

 

 

(220)

 

 

(659)

Recoveries

 

 

 9

 

 

 9

 

 

 7

 

 

62

 

 

87

Provision

 

 

12,234

 

 

131

 

 

(906)

 

 

22

 

 

11,481

Non 310-30 ending balance

 

 

28,610

 

 

3,803

 

 

4,289

 

 

249

 

 

36,951

ASC 310-30 beginning balance

 

 

788

 

 

227

 

 

36

 

 

26

 

 

1,077

Charge-offs

 

 

 —

 

 

 —

 

 

 

 

 —

 

 

 —

Recoveries

 

 

 —

 

 

 —

 

 

 

 

 —

 

 

 —

(Recoupment) provision

 

 

(714)

 

 

(169)

 

 

 —

 

 

21

 

 

(862)

ASC 310-30 ending balance

 

 

74

 

 

58

 

 

36

 

 

47

 

 

215

Ending balance

 

$

28,684

 

$

3,861

 

$

4,325

 

$

296

 

$

37,166

Ending allowance balance attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non 310-30 loans individually evaluated for impairment

 

$

13,929

 

$

 3

 

$

35

 

$

 1

 

$

13,968

Non 310-30 loans collectively evaluated for impairment

 

 

14,681

 

 

3,800

 

 

4,254

 

 

248

 

 

22,983

ASC 310-30 loans

 

 

74

 

 

58

 

 

36

 

 

47

 

 

215

Total ending allowance balance

 

$

28,684

 

$

3,861

 

$

4,325

 

$

296

 

$

37,166

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non 310-30 individually evaluated for impairment

 

$

45,938

 

$

1,405

 

$

7,335

 

$

62

 

$

54,740

Non 310-30 collectively evaluated for impairment

 

 

1,327,518

 

 

336,907

 

 

667,013

 

 

26,362

 

 

2,357,800

ASC 310-30 loans

 

 

49,628

 

 

108,003

 

 

20,037

 

 

1,839

 

 

179,507

Total loans

 

$

1,423,084

 

$

446,315

 

$

694,385

 

$

28,263

 

$

2,592,047

 

 

In evaluating the loan portfolio for an appropriate ALL level, non-impaired loans that were not accounted for under ASC 310-30 were grouped into segments based on broad characteristics such as primary use and underlying collateral. Within the segments, the portfolio was further disaggregated into classes of loans with similar attributes and risk characteristics for purposes of applying loss ratios and determining applicable subjective adjustments to the ALL. The application of subjective adjustments was based upon qualitative risk factors, including economic trends and conditions, industry conditions, asset quality, loss trends, lending management, portfolio growth and loan review/internal audit results.

 

The Company had $0.1 million net charge-offs on non 310-30 loans during the three months ended March 31, 2017. Management's evaluation of credit quality resulted in a provision for loan losses on the non 310-30 loans of $1.8 million during the three months ended March 31, 2017, driven by loan growth and increased reserves of $0.5 million for one energy credit previously placed on non-accrual. During the three months ended March 31, 2016, the Company had $0.6 million of net charge offs on non ASC 310-30 loans and recorded a provision for loan losses on non 310-30 loans of $11.5 million, driven by increased reserves against the energy sector portfolio of $10.7 million, including increased specific reserves of $9.1 million on four impaired loans.

 

During the three months ended March 31, 2017 and 2016, the Company re-estimated the expected cash flows of the loan pools accounted for under ASC 310-30. The re-measurement during the three months ended March 31, 2017 resulted in a net recoupment of $5 thousand. The re-measurement during the three months ended March 31, 2016 resulted in a net recoupment of $862 thousand for the three months ended March 31, 2016, which was comprised primarily of a recoupment of $714 thousand in the commercial segment and a recoupment of $169 thousand in the non-owner occupied commercial real estate segment.