XML 23 R13.htm IDEA: XBRL DOCUMENT v3.8.0.1
Allowance for Loan Losses
9 Months Ended
Sep. 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:
 
September 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
$
2,674,171

 
$
530

 
$
421

 
$
6,571

 
$
7,522

 
$
2,681,693

Commercial and industrial
1,438,224

 
499

 
739

 
7,349

 
8,587

 
1,446,811

Commercial construction
428,744

 
75

 

 
4,068

 
4,143

 
432,887

Residential mortgage
684,848

 
3,872

 
865

 
7,782

 
12,519

 
697,367

Home equity
482,000

 
1,616

 
515

 
3,675

 
5,806

 
487,806

Installment and other consumer
69,316

 
228

 
52

 
48

 
328

 
69,644

Consumer construction
4,550

 

 

 

 

 
4,550

Loans held for sale
47,936

 

 

 

 

 
47,936

Total
$
5,829,789

 
$
6,820

 
$
2,592

 
$
29,493

 
$
38,905

 
$
5,868,694


 
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:
 
September 30, 2017
(dollars in thousands)
Commercial
Real Estate
% of
Total
 
Commercial
and Industrial
% of
Total
 
Commercial
Construction
% of
Total
 
Total
% of
Total
Pass
$
2,587,393

96.5
%
 
$
1,354,269

93.6
%
 
$
411,379

95.0
%
 
$
4,353,041

95.4
%
Special mention
55,218

2.1
%
 
53,853

3.7
%
 
11,503

2.7
%
 
120,574

2.6
%
Substandard
39,082

1.4
%
 
38,689

2.7
%
 
10,005

2.3
%
 
87,776

2.0
%
Total
$
2,681,693

100.0
%
 
$
1,446,811

100.0
%
 
$
432,887

100.0
%
 
$
4,561,391

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:
 
September 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
$
689,585

98.9
%
 
$
484,131

99.2
%
 
$
69,596

99.9
%
 
$
4,550

100.0
%
 
$
1,247,862

99.1
%
Nonperforming
7,782

1.1
%
 
3,675

0.8
%
 
48

0.1
%
 

%
 
11,505

0.9
%
Total
$
697,367

100.0
%
 
$
487,806

100.0
%
 
$
69,644

100.0
%
 
$
4,550

100.0
%
 
$
1,259,367

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:
 
September 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
2,468

 
2,501

 
260

 
964

 
2,433

 
771

Commercial construction

 

 

 

 

 

Consumer real estate
22

 
22

 
22

 
26

 
26

 
26

Other consumer
30

 
30

 
30

 
1

 
1

 
1

Total with a Related Allowance Recorded
2,520

 
2,553

 
312

 
991

 
2,460

 
798

Without a related allowance recorded:
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate
6,341

 
6,985

 

 
16,352

 
17,654

 

Commercial and industrial
6,075

 
8,245

 

 
5,902

 
7,699

 

Commercial construction
5,974

 
8,629

 

 
6,613

 
10,306

 

Consumer real estate
11,054

 
11,979

 

 
12,053

 
12,849

 

Other consumer
24

 
30

 

 
24

 
31

 

Total without a Related Allowance Recorded
29,468

 
35,868

 

 
40,944

 
48,539

 

Total:
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate
6,341

 
6,985

 

 
16,352

 
17,654

 

Commercial and industrial
8,543

 
10,746

 
260

 
6,866

 
10,132

 
771

Commercial construction
5,974

 
8,629

 

 
6,613

 
10,306

 

Consumer real estate
11,076

 
12,001

 
22

 
12,079

 
12,875

 
26

Other consumer
54

 
60

 
30

 
25

 
32

 
1

Total
$
31,988

 
$
38,421

 
$
312

 
$
41,935

 
$
50,999

 
$
798


As of September 30, 2017, we had $32.0 million of impaired loans, which included $6.5 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:
 
For the Three Months Ended
 
September 30, 2017
 
September 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
2,406

 
37

 
2,437

 
37

Commercial construction

 

 

 

Consumer real estate
23

 
1

 
28

 

Other consumer
32

 
2

 
2

 

Total with a Related Allowance Recorded
2,461

 
40

 
2,467

 
37

Without a related allowance recorded:
 
 
 
 
 
 
 
Commercial real estate
6,415

 
105

 
7,582

 
38

Commercial and industrial
9,074

 
130

 
7,326

 
52

Commercial construction
7,140

 
154

 
8,039

 
49

Consumer real estate
11,149

 
250

 
11,686

 
159

Other consumer
28

 

 
32

 

Total without a Related Allowance Recorded
33,806

 
639

 
34,665

 
298

Total:
 
 
 
 
 
 
 
Commercial real estate
6,415

 
105

 
7,582

 
38

Commercial and industrial
11,480

 
167

 
9,763

 
89

Commercial construction
7,140

 
154

 
8,039

 
49

Consumer real estate
11,172

 
251

 
11,714

 
159

Other consumer
60

 
2

 
34

 

Total
$
36,267

 
$
679

 
$
37,132

 
$
335


 
Nine Months Ended
 
September 30, 2017
 
September 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
1,218

 
44

 
2,492

 
100

Commercial construction

 

 

 

Consumer real estate
24

 
1

 
29

 
2

Other consumer
35

 
1

 
2

 

Total with a Related Allowance Recorded
1,277

 
46

 
2,523

 
102

Without a related allowance recorded:
 
 
 
 
 
 
 
Commercial real estate
6,577

 
140

 
7,551

 
106

Commercial and industrial
11,001

 
164

 
7,447

 
156

Commercial construction
7,222

 
194

 
8,498

 
143

Consumer real estate
11,488

 
382

 
11,831

 
400

Other consumer
33

 
1

 
38

 
1

Total without a Related Allowance Recorded
36,321

 
881

 
35,365

 
806

Total:
 
 
 
 
 
 
 
Commercial real estate
6,577

 
140

 
7,551

 
106

Commercial and industrial
12,219

 
208

 
9,939

 
256

Commercial construction
7,222

 
194

 
8,498

 
143

Consumer real estate
11,512

 
383

 
11,860

 
402

Other consumer
68

 
2

 
40

 
1

Total
$
37,598

 
$
927

 
$
37,888

 
$
908



The following tables detail activity in the ALL for the periods presented:
 
Three Months Ended September 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
$
24,358

 
$
9,256

 
$
13,944

 
$
5,803

 
$
1,990

 
$
55,351

Charge-offs
(37
)
 
(644
)
 
(1,453
)
 
(101
)
 
(425
)
 
(2,660
)
Recoveries
182

 
243

 
473

 
91

 
182

 
1,171

Net (Charge-offs)/ Recoveries
145

 
(401
)
 
(980
)
 
(10
)
 
(243
)
 
(1,489
)
Provision for loan losses
472

 
859

 
1,951

 
(262
)
 
(170
)
 
2,850

Balance at End of Period
$
24,975

 
$
9,714

 
$
14,915

 
$
5,531

 
$
1,577

 
$
56,712

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended September 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
$
15,978

 
$
14,771

 
$
11,701

 
$
8,418

 
$
1,345

 
$
52,213

Charge-offs
(93
)
 
(414
)
 
(163
)
 
(369
)
 
(461
)
 
(1,500
)
Recoveries
264

 
169

 
17

 
44

 
70

 
564

Net (Charge-offs)/ Recoveries
171

 
(245
)
 
(146
)
 
(325
)
 
(391
)
 
(936
)
Provision for loan losses
4,244

 
(2,232
)
 
1,356

 
(1,760
)
 
908

 
2,516

Balance at End of Period
$
20,393

 
$
12,294

 
$
12,911

 
$
6,333

 
$
1,862

 
$
53,793

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Nine Months Ended September 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
(2,100
)
 
(4,041
)
 
(2,097
)
 
(1,957
)
 
(1,228
)
 
(11,423
)
Recoveries
415

 
499

 
842

 
270

 
433

 
2,459

Net (Charge-offs)/Recoveries
(1,685
)
 
(3,542
)
 
(1,255
)
 
(1,687
)
 
(795
)
 
(8,964
)
Provision for loan losses
6,684

 
2,446

 
2,171

 
1,123

 
477

 
12,901

Balance at End of Period
$
24,975

 
$
9,714

 
$
14,915

 
$
5,531

 
$
1,577

 
$
56,712

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Nine Months Ended September 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
(1,808
)
 
(3,244
)
 
(1,108
)
 
(891
)
 
(1,572
)
 
(8,623
)
Recoveries
662

 
589

 
20

 
342

 
277

 
1,890

Net (Charge-offs)/Recoveries
(1,146
)
 
(2,655
)
 
(1,088
)
 
(549
)
 
(1,295
)
 
(6,733
)
Provision for loan losses
6,496

 
4,096

 
1,374

 
(1,518
)
 
1,931

 
12,379

Balance at End of Period
$
20,393

 
$
12,294

 
$
12,911

 
$
6,333

 
$
1,862

 
$
53,793


The following tables present the ALL and recorded investments in loans by category as of the periods presented:
 
September 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
$

 
$
24,975

 
$
24,975

 
$
6,341

 
$
2,675,352

 
$
2,681,693

Commercial and industrial
260

 
9,454

 
9,714

 
8,543

 
1,438,268

 
1,446,811

Commercial construction

 
14,915

 
14,915

 
5,974

 
426,913

 
432,887

Consumer real estate
22

 
5,509

 
5,531

 
11,076

 
1,178,647

 
1,189,723

Other consumer
30

 
1,547

 
1,577

 
54

 
69,590

 
69,644

Total
$
312

 
$
56,400

 
$
56,712

 
$
31,988

 
$
5,788,770

 
$
5,820,758

 
 
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