XML 88 R12.htm IDEA: XBRL DOCUMENT v2.4.0.6
Allowance For Loan Losses
12 Months Ended
Dec. 31, 2012
Receivables [Abstract]  
Allowance For Loan Losses
ALLOWANCE FOR LOAN LOSSES

The following table presents a summary of changes in the allowance for loan losses by portfolio segment:
Year ended December 31, 2012
Real Estate
Consumer
Commercial
Agriculture
Other
Total
Allowance for loan losses:
 
 
 
 
 
 
Beginning balance
$
87,396

$
8,594

$
15,325

$
1,266

$

$
112,581

Provision charged to operating expense
28,651

1,922

10,845

(668
)

40,750

Less loans charged-off
(43,506
)
(5,320
)
(11,990
)
(120
)

(60,936
)
Add back recoveries of loans previously charged-off
3,241

1,945

2,905

25


8,116

Ending balance
$
75,782

$
7,141

$
17,085

$
503

$

$
100,511

 
 
 
 
 
 
 
Individually evaluated for impairment
$
8,350

$

$
1,919

$
28

$

$
10,297

Collectively evaluated for impairment
67,432

7,141

15,166

475


90,214

Ending balance
$
75,782

$
7,141

$
17,085

$
503

$

$
100,511

 
 
 
 
 
 
 
Total loans:
 
 
 
 
 
 
Individually evaluated for impairment
$
123,406

$

$
12,242

$
537

$

$
136,185

Collectively evaluated for impairment
2,660,420

636,794

676,511

113,090

912

4,087,727

Total loans
$
2,783,826

$
636,794

$
688,753

$
113,627

$
912

$
4,223,912

Year ended December 31, 2011
Real Estate
Consumer
Commercial
Agriculture
Other
Total
Allowance for loan losses:
 
 
 
 
 
 
Beginning balance
$
84,181

$
9,332

$
25,354

$
1,613

$

$
120,480

Provision charged to operating expense
46,844

3,566

7,959

(218
)

58,151

Less loans charged-off
(45,764
)
(6,043
)
(19,332
)
(142
)

(71,281
)
Add back recoveries of loans previously charged-off
2,135

1,739

1,344

13


5,231

Ending balance
$
87,396

$
8,594

$
15,325

$
1,266

$

$
112,581

 
 
 
 
 
 
 
Individually evaluated for impairment
$
28,023

$

$
4,664

$
151

$

$
32,838

Collectively evaluated for impairment
59,373

8,594

10,661

1,115


79,743

Ending balance
$
87,396

$
8,594

$
15,325

$
1,266

$

$
112,581

 
 
 
 
 
 
 
Total loans:
 
 
 
 
 
 
Individually evaluated for impairment
$
210,199

$

$
19,638

$
759

$

$
230,596

Collectively evaluated for impairment
2,544,495

616,071

673,623

118,951

2,813

3,955,953

Total loans
$
2,754,694

$
616,071

$
693,261

$
119,710

$
2,813

$
4,186,549


Year ended December 31, 2010
Real Estate
Consumer
Commercial
Agriculture
Other
Total
Allowance for loan losses:
 
 
 
 
 
 
Beginning balance
$
76,357

$
6,220

$
18,608

$
1,845

$

$
103,030

Provision charged to operating expense
42,163

8,636

16,333

(232
)

66,900

Less loans charged-off
(34,718
)
(7,577
)
(10,023
)
(21
)

(52,339
)
Add back recoveries of loans previously charged-off
379

2,053

436

21


2,889

Ending balance
$
84,181

$
9,332

$
25,354

$
1,613

$

$
120,480

 
 
 
 
 
 
 
Individually evaluated for impairment
$
27,081

$

$
14,892

$
253

$

$
42,226

Collectively evaluated for impairment
57,100

9,332

10,462

1,360


78,254

Ending balance
$
84,181

$
9,332

$
25,354

$
1,613

$

$
120,480

 
 
 
 
 
 
 
Total loans:
 
 
 
 
 
 
Individually evaluated for impairment
$
162,804

$

$
35,522

$
976

$

$
199,302

Collectively evaluated for impairment
2,709,125

646,580

694,949

115,570

2,383

4,168,607

Total loans
$
2,871,929

$
646,580

$
730,471

$
116,546

$
2,383

$
4,367,909



The Company performs a quarterly assessment of the adequacy of its allowance for loan losses in accordance with generally accepted accounting principles. The methodology used to assess the adequacy is consistently applied to the Company's loan portfolio and consists of three elements: (1) specific valuation allowances based on probable losses on impaired loans; (2) historical valuation allowances based on loan loss experience for similar loans with similar characteristics and trends; and (3) general valuation allowances determined based on changes in the nature of the loan portfolio, overall portfolio quality, industry concentrations, delinquency trends, general economic conditions and other qualitative risk factors both internal and external to the Company.

Specific allowances are established for loans where management has determined that probability of a loss exists by analyzing the borrower’s ability to repay amounts owed, collateral deficiencies and any relevant qualitative or environmental factors impacting the loan. Historical valuation allowances are determined by applying percentage loss factors to the credit exposures from outstanding loans. For commercial, agricultural and real estate loans, loss factors are applied based on the internal risk classifications of these loans. For consumer loans, loss factors are applied on a portfolio basis. For commercial, agriculture and real estate loans, loss factor percentages are based on a migration analysis of our historical loss experience, designed to account for credit deterioration. For consumer loans, loss factor percentages are based on a one-year loss history. General valuation allowances are determined by evaluating, on a quarterly basis, changes in the nature and volume of the loan portfolio, overall portfolio quality, industry concentrations, current economic and regulatory factors and the estimated impact of current economic, environmental and regulatory conditions on historical loss rates.