XML 24 R14.htm IDEA: XBRL DOCUMENT v3.4.0.3
Allowance for Loan Losses
3 Months Ended
Mar. 31, 2016
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 does 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 residential mortgages, 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. 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 the dates presented:
 
March 31, 2016
(dollars in thousands)
Current
30-59 Days
Past Due
60-89 Days
Past Due
Nonaccrual
Total Past
Due
Total Loans
Commercial real estate
$
2,238,144

$
6,669

$
174

$
15,244

$
22,087

$
2,260,231

Commercial and industrial
1,306,834

12,509

567

14,209

27,285

1,334,119

Commercial construction
364,675

1,086

3,539

9,993

14,618

379,293

Residential mortgage
636,328

1,749

3,455

9,012

14,216

650,544

Home equity
460,203

3,754

447

3,267

7,468

467,671

Installment and other consumer
75,741

297

42

109

448

76,189

Consumer construction
8,701





8,701

Loans held for sale
11,739





11,739

Totals
$
5,102,365

$
26,064

$
8,224

$
51,834

$
86,122

$
5,188,487


 
December 31, 2015
(dollars in thousands)
Current
30-59 Days
Past Due
60-89 Days
Past Due
Nonaccrual
Total Past
Due
Total Loans
Commercial real estate
$
2,145,655

$
11,602

$
627

$
8,719

$
20,948

$
2,166,603

Commercial and industrial
1,244,802

2,453

296

9,279

12,028

1,256,830

Commercial construction
401,084

3,517

90

8,753

12,360

413,444

Residential mortgage
631,085

1,728

930

5,629

8,287

639,372

Home equity
465,055

2,365

523

2,902

5,790

470,845

Installment and other consumer
73,486

242

111

100

453

73,939

Consumer construction
6,579





6,579

Loans held for sale
35,179

94

48


142

35,321

Totals
$
5,002,925

$
22,001

$
2,625

$
35,382

$
60,008

$
5,062,933


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:
 
March 31, 2016
(dollars in thousands)
Commercial
Real Estate
% of
Total
 
Commercial
and Industrial
% of
Total
 
Commercial
Construction
% of
Total
 
Total
% of
Total
Pass
$
2,179,599

96.4
%
 
$
1,253,947

94.0
%
 
$
340,469

89.8
%
 
$
3,774,015

95.0
%
Special mention
26,788

1.2
%
 
28,517

2.1
%
 
20,362

5.4
%
 
75,667

1.9
%
Substandard
53,844

2.4
%
 
51,655

3.9
%
 
18,462

4.8
%
 
123,961

3.1
%
Total
$
2,260,231

100
%
 
$
1,334,119

100.0
%
 
$
379,293

100.0
%
 
$
3,973,643

100.0
%
 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2015
(dollars in thousands)
Commercial
Real Estate
% of
Total
 
Commercial
and Industrial
% of
Total
 
Commercial
Construction
% of
Total
 
Total
% of
Total
Pass
$
2,094,851

96.7
%
 
$
1,182,685

94.1
%
 
$
375,808

90.9
%
 
$
3,653,344

95.2
%
Special mention
19,938

0.9
%
 
43,896

3.5
%
 
19,846

4.8
%
 
83,680

2.2
%
Substandard
51,814

2.4
%
 
30,249

2.4
%
 
17,790

4.3
%
 
99,853

2.6
%
Total
$
2,166,603

100.0
%
 
$
1,256,830

100.0
%
 
$
413,444

100.0
%
 
$
3,836,877

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:
 
March 31, 2016
(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
$
641,532

98.6
%
$
464,404

99.3
%
$
76,080

99.9
%
$
8,701

100.0
%
$
1,190,717

99.0
%
Nonperforming
9,012

1.4
%
3,267

0.7
%
109

0.1
%

%
12,388

1.0
%
Total
$
650,544

100.0
%
$
467,671

100.0
%
$
76,189

100.0
%
$
8,701

100.0
%
$
1,203,105

100.0
%
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 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
$
633,743

99.1
%
$
467,943

99.4
%
$
73,839

99.8
%
$
6,579

100.0
%
$
1,182,104

99.3
%
Nonperforming
5,629

0.9
%
2,902

0.6
%
100

0.2
%

%
8,631

0.7
%
Total
$
639,372

100.0
%
$
470,845

100.0
%
$
73,939

100.0
%
$
6,579

100.0
%
$
1,190,735

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 related information on those impaired loans as of the dates presented:
 
March 31, 2016
 
December 31, 2015
(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
$
18,505

$
26,493

$

 
$
12,661

$
13,157

$

Commercial and industrial
13,778

14,750


 
14,417

15,220


Commercial construction
10,772

13,974


 
10,998

14,200


Consumer real estate
11,038

11,703


 
6,845

7,521


Other consumer
27

29


 
111

188


Total without a Related Allowance Recorded
54,120

66,949


 
45,032

50,286


With a related allowance recorded:
 
 
 
 
 
 
 
Commercial real estate



 



Commercial and industrial
4,850

5,356

2,027

 



Commercial construction
1,116

1,966

154

 
500

1,350

3

Consumer real estate
114

114

30

 
116

116

32

Other consumer
2

2

2

 
2

2

2

Total with a Related Allowance Recorded
6,082

7,438

2,213

 
618

1,468

37

Total:
 
 
 
 
 
 
 
Commercial real estate
18,505

26,493


 
12,661

13,157


Commercial and industrial
18,628

20,106

2,027

 
14,417

15,220


Commercial construction
11,888

15,940

154

 
11,498

15,550

3

Consumer real estate
11,152

11,817

30

 
6,961

7,637

32

Other consumer
29

31

2

 
113

190

2

Total
$
60,202

$
74,387

$
2,213

 
$
45,650

$
51,754

$
37


As of March 31, 2016, we had $60.2 million of impaired loans which included $21.0 million of acquired loans in the Merger that experienced credit deterioration since the acquisition date.
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
 
March 31, 2016
March 31, 2015
(dollars in thousands)
Average
Recorded
Investment
Interest
Income
Recognized
Average
Recorded
Investment
Interest
Income
Recognized
Without a related allowance recorded:
 
 
 
 
Commercial real estate
$
18,605

$
199

$
22,627

$
164

Commercial and industrial
15,513

149

10,847

62

Commercial construction
10,782

64

7,704

53

Consumer real estate
11,102

135

7,073

96

Other consumer
26


34


Total without a Related Allowance Recorded
56,028

547

48,285

375

With a related allowance recorded:
 
 
 
 
Commercial real estate


823

8

Commercial and industrial
5,382

32



Commercial construction
1,117

6



Consumer real estate
115

2

42

1

Other consumer
2


19


Total with a Related Allowance Recorded
6,616

40

884

9

Total:
 
 
 
 
Commercial real estate
18,605

199

23,450

172

Commercial and industrial
20,895

181

10,847

62

Commercial construction
11,899

70

7,704

53

Consumer real estate
11,217

137

7,115

97

Other consumer
28


53


Total
$
62,644

$
587

$
49,169

$
384



The following tables detail activity in the ALL for the periods presented:
 
Three Months Ended March 31, 2016
(dollars in thousands)
Commercial
Real Estate

 
Commercial and
Industrial

 
Commercial
Construction

 
Consumer
Real Estate

 
Other
Consumer

 
Total
Loans

Balance at beginning of period
$
15,043

 
$
10,853

 
$
12,625

 
$
8,400

 
$
1,226

 
$
48,147

Charge-offs
(54
)
 
(2,694
)
 

 
(232
)
 
(648
)
 
(3,628
)
Recoveries
361

 
203

 
2

 
164

 
84

 
814

Net (Charge-offs)/ Recoveries
307

 
(2,491
)
 
2

 
(68
)
 
(564
)
 
(2,814
)
Provision for loan losses
(84
)
 
6,378

 
(1,802
)
 
(71
)
 
593

 
5,014

Balance at End of Period
$
15,266

 
$
14,740

 
$
10,825

 
$
8,261

 
$
1,255

 
$
50,347

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended March 31, 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
(66
)
 
(707
)
 

 
(375
)
 
(303
)
 
(1,451
)
Recoveries
103

 
114

 
1

 
136

 
85

 
439

Net (Charge-offs)/ Recoveries
37

 
(593
)
 
1

 
(239
)
 
(218
)
 
(1,012
)
Provision for loan losses
(1,130
)
 
636

 
775

 
629

 
297

 
1,207

Balance at End of Period
$
19,071

 
$
13,711

 
$
6,869

 
$
6,723

 
$
1,732

 
$
48,106


The following tables present the ALL and recorded investments in loans by category as of the periods presented:
 
March 31, 2016
 
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
$

$
15,266

$
15,266

 
$
18,505

$
2,241,726

$
2,260,231

Commercial and industrial
2,027

12,713

14,740

 
18,628

1,315,491

1,334,119

Commercial construction
154

10,671

10,825

 
11,888

367,405

379,293

Consumer real estate
30

8,231

8,261

 
11,152

1,115,764

1,126,916

Other consumer
2

1,253

1,255

 
29

76,160

76,189

Total
$
2,213

$
48,134

$
50,347

 
$
60,202

$
5,116,546

$
5,176,748

(1)Includes acquired loans.
 
December 31, 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
$

$
15,043

$
15,043

 
$
12,661

$
2,153,942

$
2,166,603

Commercial and industrial

10,853

10,853

 
14,417

1,242,413

1,256,830

Commercial construction
3

12,622

12,625

 
11,498

401,946

413,444

Consumer real estate
32

8,368

8,400

 
6,961

1,109,835

1,116,796

Other consumer
2

1,224

1,226

 
113

73,826

73,939

Total
$
37

$
48,110

$
48,147

 
$
45,650

$
4,981,962

$
5,027,612

(1)Includes acquired loans.