XML 24 R14.htm IDEA: XBRL DOCUMENT v3.8.0.1
Allowance for Loan Losses
9 Months Ended
Sep. 30, 2017
Receivables [Abstract]  
Allowance for Loan Losses
Allowance for Loan Losses
    
The following tables present a summary of changes in the allowance for loan losses by portfolio segment for the periods indicated: 
Three Months Ended September 30, 2017
Real Estate
Consumer
Commercial
Agriculture
Other
Total
Allowance for loan losses:
 
 
 
 
 
 
Beginning balance
$
33,498

$
7,554

$
33,124

$
1,525

$

$
75,701

Provision charged to operating expense
(690
)
2,620

1,530

(17
)

3,443

Less loans charged-off
(1,695
)
(3,115
)
(2,609
)
(41
)

(7,460
)
Add back recoveries of loans previously
   charged-off
613

962

1,313



2,888

Ending balance
$
31,726

$
8,021

$
33,358

$
1,467

$

$
74,572

 
 
 
 
 
 
 
Nine Months Ended September 30, 2017
Real Estate
Consumer
Commercial
Agriculture
Other
Total
Allowance for loan losses:
 
 
 
 
 
 
Beginning balance
$
28,625

$
7,711

$
38,092

$
1,786

$

$
76,214

Provision charged to operating expense
4,775

5,157

(2,145
)
(259
)

7,528

Less loans charged-off
(2,938
)
(8,123
)
(4,450
)
(111
)

(15,622
)
Add back recoveries of loans previously
   charged-off
1,264

3,276

1,861

51


6,452

Ending balance
$
31,726

$
8,021

$
33,358

$
1,467

$

$
74,572

 
 
 
 
 
 
 
As of September 30, 2017
Real Estate
Consumer
Commercial
Agriculture
Other
Total
Allowance for loan losses:
 
 
 
 
 
 
Loans individually evaluated for impairment
$
7,028

$
14

$
6,426

$
435

$

$
13,903

Loans collectively evaluated for impairment
24,698

8,007

26,932

1,032


60,669

Allowance for loan losses
$
31,726

$
8,021

$
33,358

$
1,467

$

$
74,572

 
 
 
 
 
 
 
Loans held for investment:
 
 
 
 
 
 
Individually evaluated for impairment
$
57,492

$
25

$
31,371

$
1,560

$

$
90,448

Collectively evaluated for impairment
5,063,619

1,038,559

1,154,836

151,121

3,804

7,411,939

Total loans
$
5,121,111

$
1,038,584

$
1,186,207

$
152,681

$
3,804

$
7,502,387

Three Months Ended September 30, 2016
Real Estate
Consumer
Commercial
Agriculture
Other
Total
Allowance for loan losses:
 

 

 

 

 

 

Beginning balance
$
32,281

$
6,315

$
39,995

$
1,749

$

$
80,340

Provision charged to operating expense
(352
)
2,395

265

55


2,363

Less loans charged-off
(379
)
(2,157
)
(579
)


(3,115
)
Add back recoveries of loans previously
   charged-off
221

742

680

4


1,647

Ending balance
$
31,771

$
7,295

$
40,361

$
1,808

$

$
81,235

Nine Months Ended September 30, 2016
Real Estate

Consumer

Commercial

Agriculture

Other

Total

Allowance for loan losses:
 

 

 

 

 

 

Beginning balance
$
52,296

$
5,144

$
18,775

$
602

$

$
76,817

Provision charged to operating expense
(20,492
)
5,747

22,268

1,390


8,913

Less loans charged-off
(2,824
)
(5,761
)
(2,085
)
(188
)

(10,858
)
Add back recoveries of loans previously
   charged-off
2,791

2,165

1,403

4


6,363

Ending balance
$
31,771

$
7,295

$
40,361

$
1,808

$

$
81,235

 
 
 
 
 
 
 
As of December 31, 2016
Real Estate

Consumer

Commercial

Agriculture

Other
Total
Allowance for loan losses:
 
 
 
 
 
 
Loans individually evaluated for impairment
$
4,588

$

$
9,254

$
112

$

$
13,954

Loans collectively evaluated for impairment
24,037

7,711

28,838

1,674


62,260

Allowance for loan losses
$
28,625

$
7,711

$
38,092

$
1,786

$

$
76,214

 
 
 
 
 
 
 
Loans held for investment:
 

 

 

 

 

 

Individually evaluated for impairment
$
68,632

$

$
32,397

$
3,662

$

$
104,691

Collectively evaluated for impairment
3,445,451

970,266

765,545

129,196

1,601

5,312,059

Total loans
$
3,514,083

$
970,266

$
797,942

$
132,858

$
1,601

$
5,416,750


    
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 economic 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 conditions and the estimated impact of these factors on historical loss rates.    

An allowance for loan losses is established for loans acquired credit impaired and for which the Company projects a decrease in the expected cash flows in periods subsequent to the acquisition of such loans. As of September 30, 2017 and December 31, 2016, the Company's allowance for loan losses included $727 and $427, respectively, related to loans acquired credit impaired.