XML 75 R71.htm IDEA: XBRL DOCUMENT v3.20.1
Allowance for Credit Losses - Disaggregated analysis of the changes in allowance for credit losses (Details) - USD ($)
$ in Thousands
 3 Months Ended
Mar. 31, 2020
Mar. 31, 2019
Mar. 31, 2020
Jan. 01, 2020
Allowance for credit losses        
Balance at beginning of period $ 56,927 $ 55,798    
Charge-offs (3,223) (1,619)    
Recoveries 1,909 958    
Net charge-offs (1,314) (661)    
Provision (benefit) 34,734 1,488    
Balance at end of period 144,785 56,522    
Quantitative allowance        
Collectively evaluated     $ 79,251  
Individually evaluated     1,312  
Total quantitative allowance     80,563  
Qualitative allowance     64,222  
Allowance for credit losses 144,785 $ 56,522 144,785  
Unfunded Commitment        
Allowance for credit losses        
Balance at end of period 1,799      
Quantitative allowance        
Allowance for credit losses 1,799   1,799  
Initial PCD Allowance        
Allowance for credit losses        
Balance at beginning of period 3,408      
Quantitative allowance        
Allowance for credit losses 3,408      
ASU 2016-13        
Quantitative allowance        
Allowance for credit losses [1]       $ 54,438
Adjustments        
Allowance for credit losses        
Balance at beginning of period 111,365      
Quantitative allowance        
Allowance for credit losses 111,365      
Adjustments | ASU 2016-13        
Allowance for credit losses        
Balance at beginning of period 51,030      
Quantitative allowance        
Allowance for credit losses 51,030     $ 56,927
Mortgage        
Allowance for credit losses        
Balance at beginning of period 5,076      
Charge-offs (304)      
Recoveries 219      
Net charge-offs (85)      
Provision (benefit) 6,187      
Balance at end of period 16,033      
Quantitative allowance        
Collectively evaluated     10,278  
Individually evaluated     182  
Total quantitative allowance     10,460  
Qualitative allowance     5,573  
Allowance for credit losses 16,033   16,033  
Mortgage | Initial PCD Allowance        
Allowance for credit losses        
Balance at beginning of period 98      
Quantitative allowance        
Allowance for credit losses 98      
Mortgage | Adjustments        
Allowance for credit losses        
Balance at beginning of period 9,931      
Quantitative allowance        
Allowance for credit losses 9,931      
Mortgage | Adjustments | ASU 2016-13        
Allowance for credit losses        
Balance at beginning of period 4,757      
Quantitative allowance        
Allowance for credit losses 4,757      
HELOC        
Allowance for credit losses        
Balance at beginning of period 4,310      
Charge-offs (615)      
Recoveries 405      
Net charge-offs (210)      
Provision (benefit) 3,828      
Balance at end of period 12,050      
Quantitative allowance        
Collectively evaluated     7,489  
Individually evaluated     314  
Total quantitative allowance     7,803  
Qualitative allowance     4,247  
Allowance for credit losses 12,050   12,050  
HELOC | Initial PCD Allowance        
Allowance for credit losses        
Balance at beginning of period 286      
Quantitative allowance        
Allowance for credit losses 286      
HELOC | Adjustments        
Allowance for credit losses        
Balance at beginning of period 8,432      
Quantitative allowance        
Allowance for credit losses 8,432      
HELOC | Adjustments | ASU 2016-13        
Allowance for credit losses        
Balance at beginning of period 3,836      
Quantitative allowance        
Allowance for credit losses 3,836      
Non MOHO        
Allowance for credit losses        
Balance at beginning of period 1,142      
Charge-offs (230)      
Recoveries 35      
Net charge-offs (195)      
Provision (benefit) 692      
Balance at end of period 2,732      
Quantitative allowance        
Collectively evaluated     1,873  
Total quantitative allowance     1,873  
Qualitative allowance     859  
Allowance for credit losses 2,732   2,732  
Non MOHO | Initial PCD Allowance        
Allowance for credit losses        
Balance at beginning of period 14      
Quantitative allowance        
Allowance for credit losses 14      
Non MOHO | Adjustments        
Allowance for credit losses        
Balance at beginning of period 2,235      
Quantitative allowance        
Allowance for credit losses 2,235      
Non MOHO | Adjustments | ASU 2016-13        
Allowance for credit losses        
Balance at beginning of period 1,079      
Quantitative allowance        
Allowance for credit losses 1,079      
Mobile Home        
Allowance for credit losses        
Balance at beginning of period 2,176      
Charge-offs (380)      
Recoveries 53      
Net charge-offs (327)      
Provision (benefit) 528      
Balance at end of period 4,458      
Quantitative allowance        
Collectively evaluated     3,719  
Total quantitative allowance     3,719  
Qualitative allowance     739  
Allowance for credit losses 4,458   4,458  
Mobile Home | Initial PCD Allowance        
Allowance for credit losses        
Balance at beginning of period 655      
Quantitative allowance        
Allowance for credit losses 655      
Mobile Home | Adjustments        
Allowance for credit losses        
Balance at beginning of period 4,257      
Quantitative allowance        
Allowance for credit losses 4,257      
Mobile Home | Adjustments | ASU 2016-13        
Allowance for credit losses        
Balance at beginning of period 1,426      
Quantitative allowance        
Allowance for credit losses 1,426      
Ready Reserves        
Allowance for credit losses        
Balance at beginning of period 231      
Charge-offs (99)      
Recoveries 5      
Net charge-offs (94)      
Provision (benefit) 156      
Balance at end of period 513      
Quantitative allowance        
Collectively evaluated     382  
Total quantitative allowance     382  
Qualitative allowance     131  
Allowance for credit losses 513   513  
Ready Reserves | Adjustments        
Allowance for credit losses        
Balance at beginning of period 451      
Quantitative allowance        
Allowance for credit losses 451      
Ready Reserves | Adjustments | ASU 2016-13        
Allowance for credit losses        
Balance at beginning of period 220      
Quantitative allowance        
Allowance for credit losses 220      
Overdrafts        
Allowance for credit losses        
Balance at beginning of period 561      
Charge-offs (1,076)      
Recoveries 374      
Net charge-offs (702)      
Provision (benefit) 459      
Balance at end of period 855      
Quantitative allowance        
Collectively evaluated     772  
Total quantitative allowance     772  
Qualitative allowance     83  
Allowance for credit losses 855   855  
Overdrafts | Adjustments        
Allowance for credit losses        
Balance at beginning of period 1,098      
Quantitative allowance        
Allowance for credit losses 1,098      
Overdrafts | Adjustments | ASU 2016-13        
Allowance for credit losses        
Balance at beginning of period 537      
Quantitative allowance        
Allowance for credit losses 537      
Land        
Allowance for credit losses        
Balance at beginning of period 3,055      
Charge-offs (105)      
Recoveries 172      
Net charge-offs 67      
Provision (benefit) 1,210      
Balance at end of period 7,254      
Quantitative allowance        
Collectively evaluated     8,019  
Individually evaluated     64  
Total quantitative allowance     8,083  
Qualitative allowance     (829)  
Allowance for credit losses 7,254   7,254  
Land | Initial PCD Allowance        
Allowance for credit losses        
Balance at beginning of period 348      
Quantitative allowance        
Allowance for credit losses 348      
Land | Adjustments        
Allowance for credit losses        
Balance at beginning of period 5,977      
Quantitative allowance        
Allowance for credit losses 5,977      
Land | Adjustments | ASU 2016-13        
Allowance for credit losses        
Balance at beginning of period 2,574      
Quantitative allowance        
Allowance for credit losses 2,574      
CRE-OO and C&I        
Allowance for credit losses        
Balance at beginning of period 18,189      
Charge-offs (361)      
Recoveries 245      
Net charge-offs (116)      
Provision (benefit) 4,878      
Balance at end of period 40,345      
Quantitative allowance        
Collectively evaluated     24,417  
Individually evaluated     570  
Total quantitative allowance     24,987  
Qualitative allowance     15,358  
Allowance for credit losses 40,345   40,345  
CRE-OO and C&I | Initial PCD Allowance        
Allowance for credit losses        
Balance at beginning of period 907      
Quantitative allowance        
Allowance for credit losses 907      
CRE-OO and C&I | Adjustments        
Allowance for credit losses        
Balance at beginning of period 35,583      
Quantitative allowance        
Allowance for credit losses 35,583      
CRE-OO and C&I | Adjustments | ASU 2016-13        
Allowance for credit losses        
Balance at beginning of period 16,487      
Quantitative allowance        
Allowance for credit losses 16,487      
CRE and OIPP        
Allowance for credit losses        
Balance at beginning of period 20,800      
Recoveries 201      
Net charge-offs 201      
Provision (benefit) 16,548      
Balance at end of period 57,437      
Quantitative allowance        
Collectively evaluated     20,580  
Individually evaluated     30  
Total quantitative allowance     20,610  
Qualitative allowance     36,827  
Allowance for credit losses 57,437   57,437  
CRE and OIPP | Initial PCD Allowance        
Allowance for credit losses        
Balance at beginning of period 1,010      
Quantitative allowance        
Allowance for credit losses 1,010      
CRE and OIPP | Adjustments        
Allowance for credit losses        
Balance at beginning of period 40,688      
Quantitative allowance        
Allowance for credit losses 40,688      
CRE and OIPP | Adjustments | ASU 2016-13        
Allowance for credit losses        
Balance at beginning of period 18,878      
Quantitative allowance        
Allowance for credit losses 18,878      
BEX and Micro        
Allowance for credit losses        
Balance at beginning of period 1,148      
Charge-offs (53)      
Recoveries 200      
Net charge-offs 147      
Provision (benefit) 273      
Balance at end of period 2,665      
Quantitative allowance        
Collectively evaluated     1,722  
Individually evaluated     152  
Total quantitative allowance     1,874  
Qualitative allowance     791  
Allowance for credit losses 2,665   2,665  
BEX and Micro | Initial PCD Allowance        
Allowance for credit losses        
Balance at beginning of period 90      
Quantitative allowance        
Allowance for credit losses 90      
BEX and Micro | Adjustments        
Allowance for credit losses        
Balance at beginning of period 2,245      
Quantitative allowance        
Allowance for credit losses 2,245      
BEX and Micro | Adjustments | ASU 2016-13        
Allowance for credit losses        
Balance at beginning of period 1,007      
Quantitative allowance        
Allowance for credit losses 1,007      
In transit        
Allowance for credit losses        
Balance at beginning of period 239      
Provision (benefit) (25)      
Balance at end of period 443      
Quantitative allowance        
Qualitative allowance     443  
Allowance for credit losses 443   $ 443  
In transit | Adjustments        
Allowance for credit losses        
Balance at beginning of period 468      
Quantitative allowance        
Allowance for credit losses 468      
In transit | Adjustments | ASU 2016-13        
Allowance for credit losses        
Balance at beginning of period 229      
Quantitative allowance        
Allowance for credit losses $ 229      
[1] This is the calculated adjustment to the ACL related to the adoption of ASC 326. Additional reserve related to non-acquired loans was $34,049, to acquired loans was $16,981 and to purchased credit deteriorated loans was $3,408.