XML 73 R14.htm IDEA: XBRL DOCUMENT v3.2.0.727
Allowance for Loan Losses
6 Months Ended
Jun. 30, 2015
Receivables [Abstract]  
Allowance for Loan Losses
We maintain an allowance for loan losses, or ALL, at a level determined to be adequate to absorb estimated probable credit losses inherent in the loan portfolio as of the balance sheet date. We develop and document a systematic ALL methodology based on the following portfolio segments: 1) CRE, 2) C&I, 3) Commercial Construction, 4) Consumer Real Estate and 5) Other Consumer.
The following are key risks within each portfolio segment:
CRE—Loans secured by commercial purpose real estate, including both owner occupied properties and investment properties, for various purposes such as hotels, strip malls and apartments. Operations of the individual projects as well as global cash flows of the debtors are the primary sources of repayment for these loans. The condition of the local economy is an important indicator of risk, but there are also more specific risks depending on the collateral type as well as the business prospects of the lessee, if the project is not owner occupied.
C&I—Loans made to operating companies or manufacturers for the purpose of production, operating capacity, accounts receivable, inventory or equipment financing. Cash flow from the operations of the company is the primary source of repayment for these loans. The condition of the local economy is an important indicator of risk, but there are also more specific risks depending on the industry of the company. Collateral for these types of loans often do not have sufficient value in a distressed or liquidation scenario to satisfy the outstanding debt.
Commercial Construction—Loans made to finance construction of buildings or other structures, as well as to finance the acquisition and development of raw land for various purposes. While the risk of these loans is generally confined to the construction period, if there are problems, the project may not be complete, and as such, may not provide sufficient cash flow on its own to service the debt or have sufficient value in a liquidation to cover the outstanding principal. The condition of the local economy is an important indicator of risk, but there are also more specific risks depending on the type of project and the experience and resources of the developer.
Consumer Real Estate—Loans secured by first and second liens such as home equity loans, home equity lines of credit and 1-4 family residences, including purchase money mortgages. The primary source of repayment for these loans is the income and assets of the borrower. The condition of the local economy, in particular the unemployment rate, is an important indicator of risk for this segment. The state of the local housing market can also have a significant impact on this segment because low demand and/or declining home values can limit the ability of borrowers to sell a property and satisfy the debt.
Other Consumer—Loans made to individuals that may be secured by assets other than 1-4 family residences, as well as unsecured loans. This segment includes auto loans, unsecured loans and lines and credit cards. The primary source of repayment for these loans is the income and assets of the borrower. The condition of the local economy, in particular the unemployment rate, is an important indicator of risk for this segment. The value of the collateral, if there is any, is less likely to be a source of repayment due to less certain collateral values.
We further assess risk within each portfolio segment by pooling loans with similar risk characteristics. For the commercial loan classes, the most important indicator of risk is the internally assigned risk rating, including pass, special mention and substandard. Consumer loans are pooled by type of collateral, lien position and loan to value, or LTV, ratio for Consumer Real Estate loans. Historical loss rates are applied to these loan pools to determine the reserve for loans collectively evaluated for impairment.
The ALL methodology for groups of loans collectively evaluated for impairment is comprised of both a quantitative and qualitative analysis. A key assumption in the quantitative component of the reserve is the loss emergence period, or LEP. The LEP is an estimate of the average amount of time from the point at which a loss is incurred on a loan to the point at which the loss is confirmed. In general, the LEP will be shorter in an economic slowdown or recession and longer during times of economic stability or growth, as customers are better able to delay loss confirmation after a potential loss event has occurred. 
Another key assumption is the look-back period, or LBP, which represents the historical data period utilized to calculate loss rates.
Management monitors various credit quality indicators for both the commercial and consumer loan portfolios, including delinquency, nonperforming status and changes in risk ratings on a monthly basis.
The following tables present the age analysis of past due loans segregated by class of loans as of June 30, 2015 and December 31, 2014:
 
June 30, 2015
(dollars in thousands)
Current
30-59 Days
Past Due
60-89 Days
Past Due
90 Days Past Due(1)
Nonaccrual
Total Past
Due
Total Loans
Commercial real estate
$
2,032,731

$
9,656

$
3,518

$
1,721

$
7,309

$
22,204

$
2,054,935

Commercial and industrial
1,231,221

2,875

2,143


3,143

8,161

1,239,382

Commercial construction
333,897

4,474


2,140

4,472

11,086

344,983

Residential mortgage
593,043

1,732

1,770

947

2,010

6,459

599,502

Home equity
453,279

1,971

430

107

2,026

4,534

457,813

Installment and other consumer
93,223

261

774


179

1,214

94,437

Consumer construction
7,446






7,446

Loans held for sale
13,634






13,634

Totals
$
4,758,474

$
20,969

$
8,635

$
4,915

$
19,139

$
53,658

$
4,812,132

(1)Represents acquired loans that were recorded at fair value at the acquisition date.

 
December 31, 2014
(dollars in thousands)
Current
30-59 Days
Past Due
60-89 Days
Past Due
90 Days Past Due
Nonaccrual
Total Past
Due
Total Loans
Commercial real estate
$
1,674,930

$
2,548

$
323

$

$
4,435

$
7,306

$
1,682,236

Commercial and industrial
991,136

1,227

153


1,622

3,002

994,138

Commercial construction
214,174




1,974

1,974

216,148

Residential mortgage
485,465

565

1,220


2,336

4,121

489,586

Home equity
414,303

1,756

445


2,059

4,260

418,563

Installment and other consumer
65,111

352

73


31

456

65,567

Consumer construction
2,508






2,508

Loans held for sale
2,970






2,970

Totals
$
3,850,597

$
6,448

$
2,214

$

$
12,457

$
21,119

$
3,871,716


We continually monitor the commercial loan portfolio through an internal risk rating system. Loan risk ratings are assigned based upon the creditworthiness of the borrower and are reviewed on an ongoing basis according to our internal policies. Loans within the pass rating generally have a lower risk of loss than loans risk rated as special mention or substandard.
Our risk ratings are consistent with regulatory guidance and are as follows:
Pass—The loan is currently performing and is of high quality.
Special Mention—A special mention loan has potential weaknesses that warrant management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects or in the strength of our credit position at some future date. Economic and market conditions, beyond the borrower’s control, may in the future necessitate this classification.
Substandard—A substandard loan is not adequately protected by the net worth and/or paying capacity of the borrower or by the collateral pledged, if any. Substandard loans have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. These loans are characterized by the distinct possibility that we will sustain some loss if the deficiencies are not corrected.
The following tables present the recorded investment in commercial loan classes by internally assigned risk ratings as of the dates presented:
 
June 30, 2015
(dollars in thousands)
Commercial
Real Estate
% of
Total
 
Commercial
and Industrial
% of
Total
 
Commercial
Construction
% of
Total
 
Total
% of
Total
Pass
$
1,976,311

96.2
%
 
$
1,158,898

93.5
%
 
$
300,968

87.3
%
 
$
3,436,177

94.4
%
Special mention
33,328

1.6
%
 
60,251

4.9
%
 
26,276

7.6
%
 
119,855

3.3
%
Substandard
45,296

2.2
%
 
20,233

1.6
%
 
17,739

5.1
%
 
83,268

2.3
%
Total
$
2,054,935

100
%
 
$
1,239,382

100.0
%
 
$
344,983

100.0
%
 
$
3,639,300

100.0
%
 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2014
(dollars in thousands)
Commercial
Real Estate
% of
Total
 
Commercial
and Industrial
% of
Total
 
Commercial
Construction
% of
Total
 
Total
% of
Total
Pass
$
1,635,132

97.2
%
 
$
948,663

95.4
%
 
$
196,520

90.9
%
 
$
2,780,315

96.1
%
Special mention
23,597

1.4
%
 
30,357

3.1
%
 
12,014

5.6
%
 
65,968

2.3
%
Substandard
23,507

1.4
%
 
15,118

1.5
%
 
7,614

3.5
%
 
46,239

1.6
%
Total
$
1,682,236

100.0
%
 
$
994,138

100.0
%
 
$
216,148

100.0
%
 
$
2,892,522

100.0
%

We monitor the delinquent status of the consumer portfolio on a monthly basis. Loans are considered nonperforming when interest and principal are 90 days or more past due or management has determined that a material deterioration in the borrower’s financial condition exists. The risk of loss is generally highest for nonperforming loans.
The following tables present the recorded investment in consumer loan classes by performing and nonperforming status as of the dates presented:
 
June 30, 2015
(dollars in thousands)
Residential
Mortgage
% of
Total
Home
Equity
% of
Total
Installment
and other
consumer
% of
Total
Consumer
Construction
% of
Total
Total
% of
Total
Performing
$
597,492

99.7
%
$
455,787

99.6
%
$
94,258

99.8
%
$
7,446

100.0
%
$
1,154,983

99.6
%
Nonperforming
2,010

0.3
%
2,026

0.4
%
179

0.2
%

%
4,215

0.4
%
Total
$
599,502

100.0
%
$
457,813

100.0
%
$
94,437

100.0
%
$
7,446

100.0
%
$
1,159,198

100.0
%
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2014
(dollars in thousands)
Residential
Mortgage
% of
Total
Home
Equity
% of
Total
Installment
and other
consumer
% of
Total
Consumer
Construction
% of
Total
Total
% of
Total
Performing
$
487,250

99.5
%
$
416,504

99.5
%
$
65,536

99.9
%
$
2,508

100.0
%
$
971,798

99.5
%
Nonperforming
2,336

0.5
%
2,059

0.5
%
31

0.1
%

%
4,426

0.5
%
Total
$
489,586

100.0
%
$
418,563

100.0
%
$
65,567

100.0
%
$
2,508

100.0
%
$
976,224

100.0
%
We individually evaluate all substandard and nonaccrual commercial loans greater than $0.5 million for impairment. Loans are considered to be impaired when based upon current information and events it is probable that we will be unable to collect all principal and interest payments due according to the original contractual terms of the loan agreement. All TDRs will be reported as an impaired loan for the remaining life of the loan, unless the restructuring agreement specifies an interest rate equal to or greater than the rate that would be accepted at the time of the restructuring for a new loan with comparable risk and it is expected that the remaining principal and interest will be fully collected according to the restructured agreement. For all TDRs, regardless of size, as well as all other impaired loans, we conduct further analysis to determine the probable loss and assign a specific reserve to the loan if deemed appropriate.
The following tables summarize investments in loans considered to be impaired and the related information on those impaired loans as of the dates presented:
 
June 30, 2015
 
December 31, 2014
(dollars in thousands)
Recorded
Investment
Unpaid
Principal
Balance
Related
Allowance
 
Recorded
Investment
Unpaid
Principal
Balance
Related
Allowance
Without a related allowance recorded:
 
 
 
 
 
 
 
Commercial real estate
$
18,548

$
25,698

$

 
$
19,890

$
25,262

$

Commercial and industrial
10,125

11,877


 
9,218

9,449


Commercial construction
9,293

12,983


 
7,605

11,293


Consumer real estate
6,824

7,527


 
7,159

7,733


Other consumer
192

197


 
42

48


Total without a Related Allowance Recorded
44,982

58,282


 
43,914

53,785


With a related allowance recorded:
 
 
 
 
 
 
 
Commercial real estate
749

749

567

 



Commercial and industrial



 



Commercial construction



 



Consumer real estate
120

120

37

 
43

43

43

Other consumer
4

4

4

 
20

20

11

Total with a Related Allowance Recorded
873

873

608

 
63

63

54

Total:
 
 
 
 
 
 
 
Commercial real estate
19,297

26,447

567

 
19,890

25,262


Commercial and industrial
10,125

11,877


 
9,218

9,449


Commercial construction
9,293

12,983


 
7,605

11,293


Consumer real estate
6,944

7,647

37

 
7,202

7,776

43

Other consumer
196

201

4

 
62

68

11

Total
$
45,855

$
59,155

$
608

 
$
43,977

$
53,848

$
54



The following tables summarize investments in loans considered to be impaired and related information on those impaired loans for the periods presented:
 
Three Months Ended
 
June 30, 2015
June 30, 2014
(dollars in thousands)
Average
Recorded
Investment
Interest
Income
Recognized
Average
Recorded
Investment
Interest
Income
Recognized
Without a related allowance recorded:
 
 
 
 
Commercial real estate
$
19,733

$
158

$
21,382

$
159

Commercial and industrial
10,782

84

9,317

57

Commercial construction
8,119

81

8,279

57

Consumer real estate
6,891

91

7,166

100

Other consumer
126

4

109

1

Total without a Related Allowance Recorded
45,651

418

46,253

374

With a related allowance recorded:
 
 
 
 
Commercial real estate
420




Commercial and industrial




Commercial construction




Consumer real estate
121

2

48

1

Other consumer
4


22


Total with a Related Allowance Recorded
545

2

70

1

Total:
 
 
 
 
Commercial real estate
20,153

158

21,382

159

Commercial and industrial
10,782

84

9,317

57

Commercial construction
8,119

81

8,279

57

Consumer real estate
7,012

93

7,214

101

Other consumer
130

4

131

1

Total
$
46,196

$
420

$
46,323

$
375


 
Six Months Ended
 
June 30, 2015
June 30, 2014
(dollars in thousands)
Average
Recorded
Investment
Interest
Income
Recognized
Average
Recorded
Investment
Interest
Income
Recognized
Without a related allowance recorded:
 
 
 
 
Commercial real estate
$
20,455

$
322

$
21,980

$
329

Commercial and industrial
11,162

146

9,066

114

Commercial construction
6,628

134

8,301

114

Consumer real estate
6,943

186

7,260

203

Other consumer
86

4

112

2

Total without a Related Allowance Recorded
45,274

792

46,719

762

With a related allowance recorded:
 
 
 
 
Commercial real estate
$
211

$

$

$

Commercial and industrial




Commercial construction




Consumer real estate
122

3

50

2

Other consumer
4


23

1

Total with a Related Allowance Recorded
337

3

73

3

Total:
 
 
 
 
Commercial real estate
20,666

322

21,980

329

Commercial and industrial
11,162

146

9,066

114

Commercial construction
6,628

134

8,301

114

Consumer real estate
7,065

189

7,310

205

Other consumer
90

4

135

3

Total
$
45,611

$
795

$
46,792

$
765



The following tables detail activity in the ALL for the periods presented:
 
Three Months Ended June 30, 2015
(dollars in thousands)
Commercial
Real Estate

 
Commercial and
Industrial

 
Commercial
Construction

 
Consumer
Real Estate

 
Other
Consumer

 
Total
Loans

Balance at beginning of period
$
19,071

 
$
13,711

 
$
6,869

 
$
6,723

 
$
1,732

 
$
48,106

Charge-offs
(310
)
 
(992
)
 

 
(177
)
 
(276
)
 
(1,755
)
Recoveries
73

 
89

 
1

 
112

 
129

 
404

Net (Charge-offs)/ Recoveries
(237
)
 
(903
)
 
1

 
(65
)
 
(147
)
 
(1,351
)
Provision for loan losses
184

 
500

 
801

 
369

 
205

 
2,059

Balance at End of Period
$
19,018

 
$
13,308

 
$
7,671

 
$
7,027

 
$
1,790

 
$
48,814

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended June 30, 2014
(dollars in thousands)
Commercial
Real Estate

 
Commercial and
Industrial

 
Commercial
Construction

 
Consumer
Real Estate

 
Other
Consumer

 
Total
Loans

Balance at beginning of period
$
19,880

 
$
13,979

 
$
5,183

 
$
6,408

 
$
1,166

 
$
46,616

Charge-offs
(1,737
)
 
(743
)
 
(664
)
 
(425
)
 
(177
)
 
(3,746
)
Recoveries
1,294

 
2,936

 
324

 
164

 
126

 
4,844

Net (Charge-offs)/ Recoveries
(443
)
 
2,193

 
(340
)
 
(261
)
 
(51
)
 
1,098

Provision for loan losses
1,296

 
(3,168
)
 
(84
)
 
558

 
264

 
(1,134
)
Balance at End of Period
$
20,733

 
$
13,004

 
$
4,759

 
$
6,705

 
$
1,379

 
$
46,580

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Six Months Ended June 30, 2015
(dollars in thousands)
Commercial
Real Estate
 
Commercial and
Industrial
 
Commercial
Construction
 
Consumer
Real Estate
 
Other
Consumer
 
Total
Loans
Balance at beginning of period
$
20,164

 
$
13,668

 
$
6,093

 
$
6,333

 
$
1,653

 
$
47,911

Charge-offs
(376
)
 
(1,698
)
 

 
(552
)
 
(579
)
 
(3,205
)
Recoveries
176

 
203

 
2

 
248

 
213

 
842

Net (Charge-offs)/Recoveries
(200
)
 
(1,495
)
 
2

 
(304
)
 
(366
)
 
(2,363
)
Provision for loan losses
(946
)
 
1,135

 
1,576

 
998

 
503

 
3,266

Balance at End of Period
$
19,018

 
$
13,308

 
$
7,671

 
$
7,027

 
$
1,790

 
$
48,814

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Six Months Ended June 30, 2014
(dollars in thousands)
Commercial
Real Estate
 
Commercial and
Industrial
 
Commercial
Construction
 
Consumer
Real Estate
 
Other
Consumer
 
Total
Loans
Balance at beginning of period
$
18,921

 
$
14,433

 
$
5,374

 
$
6,362

 
$
1,165

 
$
46,255

Charge-offs
(2,004
)
 
(1,033
)
 
(692
)
 
(547
)
 
(445
)
 
(4,721
)
Recoveries
1,834

 
3,249

 
375

 
223

 
210

 
5,891

Net (Charge-offs)/Recoveries
(170
)
 
2,216

 
(317
)
 
(324
)
 
(235
)
 
1,170

Provision for loan losses
1,982

 
(3,645
)
 
(298
)
 
667

 
449

 
(845
)
Balance at End of Period
$
20,733

 
$
13,004

 
$
4,759

 
$
6,705

 
$
1,379

 
$
46,580


The following tables present the ALL and recorded investments in loans by category as of the periods presented:
 
June 30, 2015
 
Allowance for Loan Losses
 
Portfolio Loans
(dollars in thousands)
Individually
Evaluated for
Impairment

Collectively
Evaluated for
Impairment

Total

 
Individually
Evaluated for
Impairment

Collectively
Evaluated for
Impairment

Total(1)

Commercial real estate
$
567

$
18,451

$
19,018

 
$
19,297

$
2,035,638

$
2,054,935

Commercial and industrial

13,308

13,308

 
10,125

1,229,257

1,239,382

Commercial construction

7,671

7,671

 
9,293

335,690

344,983

Consumer real estate
37

6,990

7,027

 
6,944

1,057,817

1,064,761

Other consumer
4

1,786

1,790

 
196

94,241

94,437

Total
$
608

$
48,206

$
48,814

 
$
45,855

$
4,752,643

$
4,798,498

(1)Includes acquired loans.
 
December 31, 2014
 
Allowance for Loan Losses
 
Portfolio Loans
(dollars in thousands)
Individually
Evaluated for
Impairment

Collectively
Evaluated for
Impairment

Total

 
Individually
Evaluated for
Impairment

Collectively
Evaluated for
Impairment

Total(1)

Commercial real estate
$

$
20,164

$
20,164

 
$
19,890

$
1,662,346

$
1,682,236

Commercial and industrial

13,668

13,668

 
9,218

984,920

994,138

Commercial construction

6,093

6,093

 
7,605

208,543

216,148

Consumer real estate
43

6,290

6,333

 
7,202

903,455

910,657

Other consumer
11

1,642

1,653

 
62

65,505

65,567

Total
$
54

$
47,857

$
47,911

 
$
43,977

$
3,824,769

$
3,868,746

(1)Includes acquired loans.

Acquired loans are recorded at fair value with no carryover of the ALL. Credit deterioration on acquired loans incurred subsequent to the acquisition date will be recognized in the ALL through the provision.