XML 58 R32.htm IDEA: XBRL DOCUMENT v2.4.0.8
Allowance for Loan and Lease Losses (Tables)
9 Months Ended
Sep. 30, 2014
Loans Receivable [Abstract]  
Allowance for Credit Losses on Financing Receivables [Table Text Block]

The composition of the Company's allowance for loan and lease losses at September 30, 2014 and December 31, 2013 was as follows:

 

 September 30, December 31,
 2014 2013
 (In thousands)
Allowance for loans and lease losses on non-covered loans:     
Originated and other loans and leases held for investment:     
Mortgage $ 18,872 $ 19,937
Commercial  9,112   14,897
Consumer  8,709   6,006
Auto and leasing  13,404   7,866
Unallocated  182   375
   50,279   49,081
Acquired loans:     
Accounted for under ASC 310-20 (Loans with revolving feature and/or      
acquired at a premium)     
Commercial  270   926
Consumer  1,031   -
Auto  3,159   1,428
   4,460   2,354
Accounted for under ASC 310-30 (Loans acquired with deteriorated      
credit quality, including those by analogy)     
Commercial   10,115   1,713
Consumer  5   418
Auto  -   732
   10,120   2,863
   64,859   54,298
Allowance for loans and lease losses on covered loans:     
Loans secured by 1-4 family residential properties  15,252   12,495
Commercial and other construction  46,586   39,619
Consumer  389   615
   62,227   52,729
Total allowance for loan and lease losses$ 127,086 $ 107,027

Originated and Other Loans and Leases Held for Investment

 

The following tables present the activity in our allowance for loan and lease losses and the related recorded investment of the associated loans for our originated and other loans held for investment portfolio by segment for the periods indicated:

 Quarter Ended September 30, 2014
          Auto and      
 Mortgage Commercial Consumer Leasing Unallocated Total
 (In thousands)
Allowance for loan and lease losses for non-covered originated and other loans:                 
Balance at beginning of period$ 19,062 $ 12,423 $ 7,887 $ 11,127 $ 139 $ 50,638
Charge-offs  (1,563)   (1,081)   (1,585)   (7,393)   -   (11,622)
Recoveries  138   56   66   2,434   -   2,694
Provision (recapture) for non-covered originated and other loan and lease losses  1,235   (2,286)   2,341   7,236   43   8,569
Balance at end of period$ 18,872 $ 9,112 $ 8,709 $ 13,404 $ 182 $ 50,279
                  
                  
 Nine-Month Period Ended September 30, 2014
          Auto and      
 Mortgage Commercial Consumer Leasing Unallocated Total
 (In thousands)
Allowance for loan and lease losses for non-covered originated and other loans:                 
Balance at beginning of period$ 19,937 $ 14,897 $ 6,006 $ 7,866 $ 375 $ 49,081
Charge-offs  (3,764)   (2,043)   (3,820)   (17,994)   -   (27,621)
Recoveries  374   269   457   6,094   -   7,194
Provision (recapture) for non-covered originated and other loan and lease losses  2,325   (4,011)   6,066   17,438   (193)   21,625
Balance at end of period$ 18,872 $ 9,112 $ 8,709 $ 13,404 $ 182 $ 50,279

 September 30, 2014
 Mortgage Commercial Consumer Auto and Leasing Unallocated Total
 (In thousands)
Allowance for loan and lease losses on non-covered originated and other loans:                 
Ending allowance balance attributable to loans:                 
Individually evaluated for impairment$ 7,932 $ 1,108 $ - $ - $ - $ 9,040
Collectively evaluated for impairment  10,940   8,004   8,709   13,404   182   41,239
Total ending allowance balance$ 18,872 $ 9,112 $ 8,709 $ 13,404 $ 182 $ 50,279
Loans:                 
Individually evaluated for impairment$ 91,692 $ 226,583 $ - $ - $ - $ 318,275
Collectively evaluated for impairment  699,414   990,652   175,882   542,892   -   2,408,840
Total ending loan balance$ 791,106 $ 1,217,235 $ 175,882 $ 542,892 $ - $ 2,727,115

 Quarter Ended September 30, 2013
 Mortgage Commercial Consumer Auto and Leasing Unallocated Total
 (In thousands)
Allowance for loan and lease losses for non-covered originated and other loans:                 
Balance at beginning of period$ 21,375 $ 17,624 $ 2,341 $ 3,641 $ 720 $ 45,701
Charge-offs  (1,758)   (2,234)   (465)   (1,305)   -   (5,762)
Recoveries  -   28   37   639   -   704
Provision for non-covered originated and other loan and lease losses  1,374   (703)   2,915   3,143   201   6,930
Balance at end of period$ 20,991 $ 14,715 $ 4,828 $ 6,118 $ 921 $ 47,573
                  
                  
 Nine-Month Period Ended September 30, 2013
 Mortgage Commercial Consumer Auto and Leasing Unallocated Total
 (In thousands)
Allowance for loan and lease losses for non-covered originated and other loans:                 
Balance at beginning of period$ 21,092 $ 17,072 $ 856 $ 533 $ 368 $ 39,921
Charge-offs  (33,465)   (5,678)   (1,034)   (2,105)   -   (42,282)
Recoveries  -   291   143   855   -   1,289
Provision for non-covered originated and other loan and lease losses  33,364   3,030   4,863   6,835   553   48,645
Balance at end of period$ 20,991 $ 14,715 $ 4,828 $ 6,118 $ 921 $ 47,573

 December 31, 2013
 Mortgage Commercial Consumer Auto and Leasing Unallocated Total
 (In thousands)
Allowance for loan and lease losses for non-covered originated and other loans:                 
Ending allowance balance attributable to loans:                 
Individually evaluated for impairment$ 8,708 $ 1,431 $ - $ - $ - $ 10,139
Collectively evaluated for impairment  11,229   13,466   6,006   7,866   375   38,942
Total ending allowance balance$ 19,937 $ 14,897 $ 6,006 $ 7,866 $ 375 $ 49,081
Loans:                 
Individually evaluated for impairment$ 84,494 $ 28,145 $ - $ - $ - $ 112,639
Collectively evaluated for impairment  681,771   1,099,512   127,744   379,874   -   2,288,901
Total ending loans balance$ 766,265 $ 1,127,657 $ 127,744 $ 379,874 $ - $ 2,401,540

Acquired Loans accounted for under ASC 310-20 (Loans with revolving feature and/or acquired at a premium)

 

The following tables present the activity in our allowance for loan losses and related recorded investment of the associated loans in our non-covered acquired loan portfolio, excluding loans accounted for under ASC 310-30, for the periods indicated

 Quarter Ended September 30, 2014
 Commercial Consumer Auto Unallocated Total
 (In thousands)
Allowance for loan and lease losses for non-covered acquired loans accounted for under ASC 310-20:              
Balance at beginning of period$ 464 1$ 338 $ 2,642 $ - $ 3,444
Charge-offs (228)  (1,432)  (1,748)   -   (3,408)
Recoveries  35   139   519   -   693
Provision (recapture) for non-covered acquired loan and lease losses accounted for under ASC 310-20 (1)  1,986  1,746   -   3,731
Balance at end of period$ 270 $ 1,031 $ 3,159 $ - $ 4,460
               
               
               
 Nine-Month Period Ended September 30, 2014
 Commercial Consumer Auto Unallocated Total
 (In thousands)
Allowance for loan and lease losses for non-covered acquired loans accounted for under ASC 310-20:              
Balance at beginning of period$ 926 1$ - $ 1,428 $ - $ 2,354
Charge-offs (512)  (5,442)  (4,414)   -   (10,368)
Recoveries  65   363   1,504   -   1,932
Provision (recapture) for non-covered acquired loan and lease losses accounted for under ASC 310-20 (209)   6,110   4,641   -   10,542
Balance at end of period$ 270 $ 1,031 $ 3,159 $ - $ 4,460

 September 30, 2014
 Commercial Consumer Auto Unallocated Total
 (In thousands)
Allowance for loan and lease losses on non-covered acquired loans accounted for under ASC 310-20:              
Ending allowance balance attributable to loans:              
Collectively evaluated for impairment  270   1,031   3,159   -   4,460
Total ending allowance balance$ 270 $ 1,031 $ 3,159 $ - $ 4,460
Loans:              
Collectively evaluated for impairment  26,984   47,284   210,808   -   285,076
Total ending loan balance$ 26,984 $ 47,284 $ 210,808 $ - $ 285,076

 Quarter Ended September 30, 2013
 Commercial Consumer Auto Unallocated Total
 (In thousands)
Allowance for loan and lease losses for non-covered acquired loans accounted for under ASC 310-20:              
Balance at beginning of period$ 924$ 1$ - $ - $ - $ 924
Charge-offs  -   (1,233)   (1,598)   -   (2,831)
Recoveries  6   88   884   -   978
Provision (recapture)for non-covered acquired loan and lease losses accounted for under ASC 310-20  431   1,145   1,394   -   2,970
Balance at end of period$ 1,361 $ - $ 680 $ - $ 2,041
               
               
               
 Nine-Month Period Ended September 30, 2013
 Commercial Consumer Auto Unallocated Total
 (In thousands)
Allowance for loan and lease losses for non-covered acquired loans accounted for under ASC 310-20:              
Balance at beginning of period$ -$ 1$ - $ - $ - $ -
Charge-offs  (25)   (3,847)   (4,723)   -   (8,595)
Recoveries  6   932   3,000   -   3,938
Provision (recapture) for non-covered acquired loan and lease losses accounted for under ASC 310-20  1,380   2,915   2,403   -   6,698
Balance at end of period$ 1,361 $ - $ 680 $ - $ 2,041

 December 31, 2013
 Commercial Consumer Auto Unallocated Total
 (In thousands)
Allowance for loan and lease losses on non-covered acquired loans accounted for under ASC 310-20:              
Ending allowance balance attributable to loans:              
Collectively evaluated for impairment  926   -   1,428   -   2,354
Total ending allowance balance$ 926 $ - $ 1,428 $ - $ 2,354
Loans:              
Collectively evaluated for impairment  77,681   56,174   301,584   -   435,439
Total ending loan balance$ 77,681 $ 56,174 $ 301,584 $ - $ 435,439

The following tables present the activity in our allowance for loan losses and related recorded investment of the associated loans in our non-covered acquired loan portfolio accounted for under ASC 310-30, for the periods indicated:

 

 Quarter Ended September 30, 2014
 Mortgage Commercial Construction Consumer Auto Total
 (In thousands)
Allowance for loan and lease losses for non-covered loans accounted for under ASC 310-30:                 
Balance at beginning of period$ - 1$ 6,216 1$ -$ 1$62 $ - $ 6,278
Provision(recapture) for non-covered acquired loan and lease losses accounted for under ASC 310-30  -   3,899   -  (57)   -   3,842
Balance at end of period$ - $ 10,115 $ - $ 5 $ - $ 10,120
                  
                  
                  
 Nine-Month Period Ended September 30, 2014
 Mortgage Commercial Construction Consumer Auto Total
 (In thousands)
Allowance for loan and lease losses for non-covered loans accounted for under ASC 310-30:                 
Balance at beginning of period$ - 1$ 1,713 1$ - 1$ 418 $ 732 $ 2,863
Provision (recapture) for non-covered acquired loan and lease losses accounted for under ASC 310-30  -   8,402   -  (413)  (732)   7,257
Balance at end of period$ - $ 10,115 $ - $ 5 $ - $ 10,120
Allowance For Credit Losses On Financing Receivables Covered Loans [Table Text Block]

The changes in the allowance for loan and lease losses on covered loans for the quarters and nine-month periods ended September 30, 2014 and 2013 were as follows:

 Quarter Ended September 30, Nine-Month Period Ended September 30,
 2014 2013 2014 2013
 (In thousands)
Balance at beginning of the period$ 59,515 $ 53,992 $ 52,729 $ 54,124
Provision for covered loan and lease losses, net  1,115   3,074   4,339   4,956
FDIC shared-loss portion of provision for (recapture of)           
covered loan and lease losses, net  1,597   (511)   5,159   (2,525)
Balance at end of the period$ 62,227 $ 56,555 $ 62,227 $ 56,555