XML 23 R13.htm IDEA: XBRL DOCUMENT v3.7.0.1
Allowance for Loan Losses
6 Months Ended
Jun. 30, 2017
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 completed, 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, 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:
 
June 30, 2017
(dollars in thousands)
Current
 
30-59 Days
Past Due
 
60-89 Days
Past Due
 
Nonaccrual
 
Total Past
Due
 
Total Loans
Commercial real estate
$
2,653,680

 
$
2,846

 
$
917

 
$
7,199

 
$
10,962

 
$
2,664,642

Commercial and industrial
1,381,657

 
1,454

 
754

 
17,418

 
19,626

 
1,401,283

Commercial construction
424,254

 
187

 

 
2,313

 
2,500

 
426,754

Residential mortgage
694,800

 
3,506

 
781

 
7,056

 
11,343

 
706,143

Home equity
479,190

 
2,620

 
508

 
2,642

 
5,770

 
484,960

Installment and other consumer
69,756

 
211

 
60

 
41

 
312

 
70,068

Consumer construction
3,969

 

 

 

 

 
3,969

Loans held for sale
23,120

 

 

 

 

 
23,120

Total
$
5,730,426

 
$
10,824

 
$
3,020

 
$
36,669

 
$
50,513

 
$
5,780,939


 
December 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
$
2,479,513

 
$
2,032

 
$
759

 
$
16,172

 
$
18,963

 
$
2,498,476

Commercial and industrial
1,391,475

 
1,061

 
428

 
8,071

 
9,560

 
1,401,035

Commercial construction
450,410

 
547

 

 
4,927

 
5,474

 
455,884

Residential mortgage
689,635

 
1,312

 
1,117

 
9,918

 
12,347

 
701,982

Home equity
476,866

 
1,470

 
509

 
3,439

 
5,418

 
482,284

Installment and other consumer
65,525

 
176

 
43

 
108

 
327

 
65,852

Consumer construction
5,906

 

 

 

 

 
5,906

Loans held for sale
3,793

 

 

 

 

 
3,793

Total
$
5,563,123

 
$
6,598

 
$
2,856

 
$
42,635

 
$
52,089

 
$
5,615,212


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, 2017
(dollars in thousands)
Commercial
Real Estate
% of
Total
 
Commercial
and Industrial
% of
Total
 
Commercial
Construction
% of
Total
 
Total
% of
Total
Pass
$
2,574,835

96.6
%
 
$
1,290,204

92.1
%
 
$
402,199

94.2
%
 
$
4,267,238

95.0
%
Special mention
57,197

2.2
%
 
62,033

4.4
%
 
16,468

3.9
%
 
135,698

3.0
%
Substandard
32,610

1.2
%
 
49,046

3.5
%
 
8,087

1.9
%
 
89,743

2.0
%
Total
$
2,664,642

100.0
%
 
$
1,401,283

100.0
%
 
$
426,754

100.0
%
 
$
4,492,679

100.0
%
 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2016
(dollars in thousands)
Commercial
Real Estate
% of
Total
 
Commercial
and Industrial
% of
Total
 
Commercial
Construction
% of
Total
 
Total
% of
Total
Pass
$
2,423,742

97.0
%
 
$
1,315,507

93.9
%
 
$
430,472

94.4
%
 
$
4,169,721

95.7
%
Special mention
33,098

1.3
%
 
40,409

2.9
%
 
14,691

3.2
%
 
88,198

2.0
%
Substandard
41,636

1.7
%
 
45,119

3.2
%
 
10,721

2.4
%
 
97,476

2.3
%
Total
$
2,498,476

100.0
%
 
$
1,401,035

100.0
%
 
$
455,884

100.0
%
 
$
4,355,395

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, 2017
(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
$
699,087

99.0
%
 
$
482,318

99.5
%
 
$
70,027

99.9
%
 
$
3,969

100.0
%
 
$
1,255,401

99.2
%
Nonperforming
7,056

1.0
%
 
2,642

0.5
%
 
41

0.1
%
 

%
 
9,739

0.8
%
Total
$
706,143

100.0
%
 
$
484,960

100.0
%
 
$
70,068

100.0
%
 
$
3,969

100.0
%
 
$
1,265,140

100.0
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
December 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
$
692,064

98.6
%
 
$
478,845

99.3
%
 
$
65,744

99.8
%
 
$
5,906

100.0
%
 
$
1,242,559

98.9
%
Nonperforming
9,918

1.4
%
 
3,439

0.7
%
 
108

0.2
%
 

%
 
13,465

1.1
%
Total
$
701,982

100.0
%
 
$
482,284

100.0
%
 
$
65,852

100.0
%
 
$
5,906

100.0
%
 
$
1,256,024

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 table summarizes investments in loans considered to be impaired and related information on those impaired loans as of the dates presented:
 
June 30, 2017
 
December 31, 2016
(dollars in thousands)
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Allowance
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Allowance
With a related allowance recorded:
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate
$

 
$

 
$

 
$

 
$

 
$

Commercial and industrial
2,443

 
2,443

 
340

 
964

 
2,433

 
771

Commercial construction

 

 

 

 

 

Consumer real estate
24

 
24

 
24

 
26

 
26

 
26

Other consumer
25

 
25

 
25

 
1

 
1

 
1

Total with a Related Allowance Recorded
2,492

 
2,492

 
389

 
991

 
2,460

 
798

Without a related allowance recorded:
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate
6,472

 
7,472

 

 
16,352

 
17,654

 

Commercial and industrial
16,125

 
18,097

 

 
5,902

 
7,699

 

Commercial construction
4,257

 
6,295

 

 
6,613

 
10,306

 

Consumer real estate
11,106

 
12,024

 

 
12,053

 
12,849

 

Other consumer
10

 
13

 

 
24

 
31

 

Total without a Related Allowance Recorded
37,970

 
43,901

 

 
40,944

 
48,539

 

Total:
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate
6,472

 
7,472

 

 
16,352

 
17,654

 

Commercial and industrial
18,568

 
20,540

 
340

 
6,866

 
10,132

 
771

Commercial construction
4,257

 
6,295

 

 
6,613

 
10,306

 

Consumer real estate
11,130

 
12,048

 
24

 
12,079

 
12,875

 
26

Other consumer
35

 
38

 
25

 
25

 
32

 
1

Total
$
40,462

 
$
46,393

 
$
389

 
$
41,935

 
$
50,999

 
$
798


As of June 30, 2017, we had $40.5 million of impaired loans, which included $4.3 million of acquired loans from the Merger that experienced credit deterioration since the acquisition date. This compares to $41.9 million of impaired loans at December 31, 2016, which included $18.4 million of acquired loans from the Merger.
The following table summarizes average recorded investment in and interest income recognized on loans considered to be impaired for the periods presented:
 
Three Months Ended
 
June 30, 2017
 
June 30, 2016
(dollars in thousands)
Average
Recorded
Investment
 
Interest
Income
Recognized
 
Average
Recorded
Investment
 
Interest
Income
Recognized
With a related allowance recorded:
 
 
 
 
 
 
 
Commercial real estate
$

 
$

 
$

 
$

Commercial and industrial
813

 
6

 
4,617

 
31

Commercial construction

 

 
1,232

 
6

Consumer real estate
24

 
1

 
29

 
1

Other consumer
26

 

 
1

 

Total with a Related Allowance Recorded
863

 
7

 
5,879

 
38

Without a related allowance recorded:
 
 
 
 
 
 
 
Commercial real estate
6,934

 
35

 
14,619

 
64

Commercial and industrial
17,625

 
95

 
10,959

 
98

Commercial construction
4,262

 
42

 
10,625

 
48

Consumer real estate
11,280

 
125

 
11,028

 
107

Other consumer
11

 
1

 
38

 

Total without a Related Allowance Recorded
40,112

 
298

 
47,269

 
317

Total:
 
 
 
 
 
 
 
Commercial real estate
6,934

 
35

 
14,619

 
64

Commercial and industrial
18,438

 
101

 
15,576

 
129

Commercial construction
4,262

 
42

 
11,857

 
54

Consumer real estate
11,304

 
126

 
11,057

 
108

Other consumer
37

 
1

 
39

 

Total
$
40,975

 
$
305

 
$
53,148

 
$
355


 
Six Months Ended
 
June 30, 2017
June 30, 2016
(dollars in thousands)
Average
Recorded
Investment
Interest
Income
Recognized
Average
Recorded
Investment
Interest
Income
Recognized
With a related allowance recorded:
 
 
 
 
Commercial real estate
$

$

$

$

Commercial and industrial
628

11

4,999

63

Commercial construction


1,244

12

Consumer real estate
25

1

30

1

Other consumer
27

1

2


Total with a Related Allowance Recorded
680

13

6,275

76

Without a related allowance recorded:
 
 
 
 
Commercial real estate
7,028

70

14,798

132

Commercial and industrial
16,382

124

11,253

189

Commercial construction
4,267

79

10,669

108

Consumer real estate
11,514

255

11,089

243

Other consumer
12


40

1

Total without a Related Allowance Recorded
39,203

528

47,849

673

Total:
 
 
 
 
Commercial real estate
7,028

70

14,798

132

Commercial and industrial
17,010

135

16,252

252

Commercial construction
4,267

79

11,913

120

Consumer real estate
11,539

256

11,119

244

Other consumer
39

1

42

1

Total
$
39,883

$
541

$
54,124

$
749



The following tables detail activity in the ALL for the periods presented:
 
Three Months Ended June 30, 2017
(dollars in thousands)
Commercial
Real Estate
 
Commercial and
Industrial
 
Commercial
Construction
 
Consumer
Real Estate
 
Other
Consumer
 
Total
Loans
Balance at beginning of period
$
20,570

 
$
13,244

 
$
14,102

 
$
5,956

 
$
1,944

 
$
55,816

Charge-offs
(1,673
)
 
(2,682
)
 

 
(1,097
)
 
(370
)
 
(5,822
)
Recoveries
155

 
69

 
113

 
76

 
75

 
488

Net (Charge-offs)/ Recoveries
(1,518
)
 
(2,613
)
 
113

 
(1,021
)
 
(295
)
 
(5,334
)
Provision for loan losses
5,306

 
(1,375
)
 
(271
)
 
868

 
341

 
4,869

Balance at End of Period
$
24,358

 
$
9,256

 
$
13,944

 
$
5,803

 
$
1,990

 
$
55,351

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended June 30, 2016
(dollars in thousands)
Commercial
Real Estate
 
Commercial and
Industrial
 
Commercial
Construction
 
Consumer
Real Estate
 
Other
Consumer
 
Total
Loans
Balance at beginning of period
$
15,266

 
$
14,740

 
$
10,825

 
$
8,261

 
$
1,255

 
$
50,347

Charge-offs
(1,662
)
 
(136
)
 
(945
)
 
(290
)
 
(463
)
 
(3,496
)
Recoveries
38

 
217

 
2

 
134

 
123

 
514

Net (Charge-offs)/ Recoveries
(1,624
)
 
81

 
(943
)
 
(156
)
 
(340
)
 
(2,982
)
Provision for loan losses
2,336

 
(50
)
 
1,819

 
313

 
430

 
4,848

Balance at End of Period
$
15,978

 
$
14,771

 
$
11,701

 
$
8,418

 
$
1,345

 
$
52,213

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Six Months Ended June 30, 2017
(dollars in thousands)
Commercial
Real Estate
 
Commercial and
Industrial
 
Commercial
Construction
 
Consumer
Real Estate
 
Other
Consumer
 
Total
Loans
Balance at beginning of period
$
19,976

 
$
10,810

 
$
13,999

 
$
6,095

 
$
1,895

 
$
52,775

Charge-offs
(2,063
)
 
(3,396
)
 
(644
)
 
(1,856
)
 
(804
)
 
(8,763
)
Recoveries
233

 
255

 
369

 
179

 
251

 
1,287

Net (Charge-offs)/Recoveries
(1,830
)
 
(3,141
)
 
(275
)
 
(1,677
)
 
(553
)
 
(7,476
)
Provision for loan losses
6,212

 
1,587

 
220

 
1,385

 
648

 
10,052

Balance at End of Period
$
24,358

 
$
9,256

 
$
13,944

 
$
5,803

 
$
1,990

 
$
55,351

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Six Months Ended June 30, 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
(1,715
)
 
(2,830
)
 
(945
)
 
(522
)
 
(1,111
)
 
(7,123
)
Recoveries
398

 
420

 
3

 
298

 
207

 
1,326

Net (Charge-offs)/Recoveries
(1,317
)
 
(2,410
)
 
(942
)
 
(224
)
 
(904
)
 
(5,797
)
Provision for loan losses
2,252

 
6,328

 
18

 
242

 
1,023

 
9,863

Balance at End of Period
$
15,978

 
$
14,771

 
$
11,701

 
$
8,418

 
$
1,345

 
$
52,213


The following tables present the ALL and recorded investments in loans by category as of the periods presented:
 
June 30, 2017
 
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

Commercial real estate
$

 
$
24,358

 
$
24,358

 
$
6,472

 
$
2,658,170

 
$
2,664,642

Commercial and industrial
340

 
8,916

 
9,256

 
18,568

 
1,382,715

 
1,401,283

Commercial construction

 
13,944

 
13,944

 
4,257

 
422,497

 
426,754

Consumer real estate
24

 
5,779

 
5,803

 
11,130

 
1,183,942

 
1,195,072

Other consumer
25

 
1,965

 
1,990

 
35

 
70,033

 
70,068

Total
$
389

 
$
54,962

 
$
55,351

 
$
40,462

 
$
5,717,357

 
$
5,757,819

 
 
December 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

Commercial real estate
$

 
$
19,976

 
$
19,976

 
$
16,352

 
$
2,482,124

 
$
2,498,476

Commercial and industrial
771

 
10,039

 
10,810

 
6,866

 
1,394,169

 
1,401,035

Commercial construction

 
13,999

 
13,999

 
6,613

 
449,271

 
455,884

Consumer real estate
26

 
6,069

 
6,095

 
12,079

 
1,178,093

 
1,190,172

Other consumer
1

 
1,894

 
1,895

 
25

 
65,827

 
65,852

Total
$
798

 
$
51,977

 
$
52,775

 
$
41,935

 
$
5,569,484

 
$
5,611,419