XML 91 R13.htm IDEA: XBRL DOCUMENT v2.4.0.8
Reserve for Loan and Lease Losses
6 Months Ended
Jun. 30, 2013
Reserve for Loan and Lease Losses  
Reserve for Loan and Lease Losses

Note 5.       Reserve for Loan and Lease Losses

 

The reserve for loan and lease loss methodology has been consistently applied for several years, with enhancements instituted periodically.  Reserve ratios are reviewed quarterly and revised periodically to reflect recent loss history and to incorporate current risks and trends which may not be recognized in historical data.  As the historical charge-off analysis is updated, the Company reviews the look-back periods for each business loan portfolio.  Furthermore, a thorough analysis of charge-offs, non-performing asset levels, special attention outstandings and delinquency is performed in order to review portfolio trends and other factors, including specific industry risks and economic conditions, which may have an impact on the reserves and reserve ratios applied to various portfolios.  The Company adjusts the calculated historical based ratio as a result of the analysis of environmental factors, principally economic risk and concentration risk.  Key economic factors affecting the portfolios are growth in gross domestic product, unemployment rates, housing market trends, commodity prices, inflation and global economic and political issues.  Concentration risk is impacted primarily by geographic concentration in Northern Indiana and Southwestern Lower Michigan in the business banking and commercial real estate portfolios and by collateral concentration in the specialty finance portfolios and exposure to foreign markets by geographic risk.

 

The reserve for loan and lease losses is maintained at a level believed to be appropriate by the Company to absorb probable losses inherent in the loan and lease portfolio.  The determination of the reserve requires significant judgment reflecting the Company’s best estimate of probable loan and lease losses related to specifically identified impaired loans and leases as well as probable losses in the remainder of the various loan and lease portfolios.  For purposes of determining the reserve, the Company has segmented loans and leases into classes based on the associated risk within these segments.  The Company has determined that eight classes exist within the loan and lease portfolio.  The methodology for assessing the appropriateness of the reserve consists of several key elements, which include: specific reserves for impaired loans, formula reserves for each business lending division portfolio including percentage allocations for special attention loans and leases not deemed impaired, and reserves for pooled homogeneous loans and leases.  The Company’s evaluation is based upon a continuing review of these portfolios, estimates of customer performance, collateral values and dispositions, and assessments of economic and geopolitical events, all of which are subject to judgment and will change.

 

Changes in the reserve for loan and lease losses, segregated by class, for the three months ended June 30, 2013 and 2012 are shown below.

 

(Dollars in thousands) 

 

Commercial and
agricultural loans

 

Auto, light truck
and environmental
equipment

 

Medium and
heavy duty truck

 

Aircraft
financing

 

Construction
equipment
financing

 

Commercial
real estate

 

Residential
real estate

 

Consumer
loans

 

Total

 

June 30, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reserve for loan and lease losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of period

 

$

13,227

 

$

9,330

 

$

2,839

 

$

33,832

 

$

5,725

 

$

13,921

 

$

3,706

 

$

1,431

 

$

84,011

 

Charge-offs

 

129

 

 

 

 

5

 

102

 

77

 

178

 

491

 

Recoveries

 

132

 

15

 

15

 

506

 

39

 

81

 

5

 

84

 

877

 

Net charge-offs (recoveries)

 

(3

)

(15

)

(15

)

(506

)

(34

)

21

 

72

 

94

 

(386

)

Provision (recovery of provision)

 

(1,028

)

2,544

 

324

 

(1,015

)

306

 

(371

)

261

 

272

 

1,293

 

Balance, end of period

 

$

12,202

 

$

11,889

 

$

3,178

 

$

33,323

 

$

6,065

 

$

13,529

 

$

3,895

 

$

1,609

 

$

85,690

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance, individually evaluated for impairment

 

$

222

 

$

 

$

 

$

537

 

$

 

$

 

$

 

$

 

$

759

 

Ending balance, collectively evaluated for impairment

 

11,980

 

11,889

 

3,178

 

32,786

 

6,065

 

13,529

 

3,895

 

1,609

 

84,931

 

Total reserve for loan and lease losses

 

$

12,202

 

$

11,889

 

$

3,178

 

$

33,323

 

$

6,065

 

$

13,529

 

$

3,895

 

$

1,609

 

$

85,690

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recorded investment in loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance, individually evaluated for impairment

 

$

12,208

 

$

142

 

$

711

 

$

4,424

 

$

3,895

 

$

17,293

 

$

 

$

 

$

38,673

 

Ending balance, collectively evaluated for impairment

 

648,172

 

510,420

 

177,883

 

673,086

 

307,240

 

559,517

 

454,983

 

123,411

 

3,454,712

 

Total recorded investement in loans

 

$

660,380

 

$

510,562

 

$

178,594

 

$

677,510

 

$

311,135

 

$

576,810

 

$

454,983

 

$

123,411

 

$

3,493,385

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reserve for loan and lease losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of period

 

$

12,525

 

$

9,769

 

$

3,667

 

$

28,598

 

$

6,851

 

$

16,326

 

$

3,378

 

$

1,280

 

$

82,394

 

Charge-offs

 

126

 

867

 

 

 

 

109

 

32

 

539

 

1,673

 

Recoveries

 

68

 

75

 

1

 

196

 

50

 

45

 

2

 

86

 

523

 

Net charge-offs (recoveries)

 

58

 

792

 

(1

)

(196

)

(50

)

64

 

30

 

453

 

1,150

 

Provision (recovery of provision)

 

610

 

1,323

 

(50

)

1,077

 

(571

)

(1,090

)

173

 

583

 

2,055

 

Balance, end of period

 

$

13,077

 

$

10,300

 

$

3,618

 

$

29,871

 

$

6,330

 

$

15,172

 

$

3,521

 

$

1,410

 

$

83,299

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance, individually evaluated for impairment

 

$

1,073

 

$

500

 

$

 

$

688

 

$

 

$

19

 

$

 

$

 

$

2,280

 

Ending balance, collectively evaluated for impairment

 

12,004

 

9,800

 

3,618

 

29,183

 

6,330

 

15,153

 

3,521

 

1,410

 

81,019

 

Total reserve for loan and lease losses

 

$

13,077

 

$

10,300

 

$

3,618

 

$

29,871

 

$

6,330

 

$

15,172

 

$

3,521

 

$

1,410

 

$

83,299

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recorded investment in loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance, individually evaluated for impairment

 

$

8,946

 

$

2,643

 

$

787

 

$

6,308

 

$

5,022

 

$

23,535

 

$

106

 

$

 

$

47,347

 

Ending balance, collectively evaluated for impairment

 

547,040

 

505,850

 

171,518

 

655,876

 

275,693

 

520,157

 

441,481

 

105,630

 

3,223,245

 

Total recorded investement in loans

 

$

555,986

 

$

508,493

 

$

172,305

 

$

662,184

 

$

280,715

 

$

543,692

 

$

441,587

 

$

105,630

 

$

3,270,592

 

 

Changes in the reserve for loan and lease losses, segregated by class, for the six months ended June 30, 2013 and 2012 are shown below.

 

(Dollars in thousands) 

 

Commercial and
agricultural loans

 

Auto, light truck
and environmental
equipment

 

Medium and
heavy duty truck

 

Aircraft
financing

 

Construction
equipment
financing

 

Commercial
real estate

 

Residential
real estate

 

Consumer
loans

 

Total

 

June 30, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reserve for loan and lease losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of period

 

$

12,326

 

$

9,584

 

$

3,001

 

$

34,205

 

$

5,390

 

$

13,778

 

$

3,652

 

$

1,375

 

$

83,311

 

Charge-offs

 

414

 

1

 

 

31

 

88

 

164

 

154

 

601

 

1,453

 

Recoveries

 

241

 

138

 

29

 

684

 

74

 

410

 

11

 

195

 

1,782

 

Net charge-offs (recoveries)

 

173

 

(137

)

(29

)

(653

)

14

 

(246

)

143

 

406

 

(329

)

Provision (recovery of provision)

 

49

 

2,168

 

148

 

(1,535

)

689

 

(495

)

386

 

640

 

2,050

 

Balance, end of period

 

$

12,202

 

$

11,889

 

$

3,178

 

$

33,323

 

$

6,065

 

$

13,529

 

$

3,895

 

$

1,609

 

$

85,690

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance, individually evaluated for impairment

 

$

222

 

$

 

$

 

$

537

 

$

 

$

 

$

 

$

 

$

759

 

Ending balance, collectively evaluated for impairment

 

11,980

 

11,889

 

3,178

 

32,786

 

6,065

 

13,529

 

3,895

 

1,609

 

84,931

 

Total reserve for loan and lease losses

 

$

12,202

 

$

11,889

 

$

3,178

 

$

33,323

 

$

6,065

 

$

13,529

 

$

3,895

 

$

1,609

 

$

85,690

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recorded investment in loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance, individually evaluated for impairment

 

$

12,208

 

$

142

 

$

711

 

$

4,424

 

$

3,895

 

$

17,293

 

$

 

$

 

$

38,673

 

Ending balance, collectively evaluated for impairment

 

648,172

 

510,420

 

177,883

 

673,086

 

307,240

 

559,517

 

454,983

 

123,411

 

3,454,712

 

Total recorded investement in loans

 

$

660,380

 

$

510,562

 

$

178,594

 

$

677,510

 

$

311,135

 

$

576,810

 

$

454,983

 

$

123,411

 

$

3,493,385

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reserve for loan and lease losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of period

 

$

13,091

 

$

8,469

 

$

3,742

 

$

28,626

 

$

6,295

 

$

16,772

 

$

3,362

 

$

1,287

 

$

81,644

 

Charge-offs

 

272

 

2,900

 

 

139

 

119

 

142

 

73

 

795

 

4,440

 

Recoveries

 

164

 

858

 

22

 

321

 

84

 

79

 

34

 

224

 

1,786

 

Net charge-offs (recoveries)

 

108

 

2,042

 

(22

)

(182

)

35

 

63

 

39

 

571

 

2,654

 

Provision (recovery of provision)

 

94

 

3,873

 

(146

)

1,063

 

70

 

(1,537

)

198

 

694

 

4,309

 

Balance, end of period

 

$

13,077

 

$

10,300

 

$

3,618

 

$

29,871

 

$

6,330

 

$

15,172

 

$

3,521

 

$

1,410

 

$

83,299

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance, individually evaluated for impairment

 

$

1,073

 

$

500

 

$

 

$

688

 

$

 

$

19

 

$

 

$

 

$

2,280

 

Ending balance, collectively evaluated for impairment

 

12,004

 

9,800

 

3,618

 

29,183

 

6,330

 

15,153

 

3,521

 

1,410

 

81,019

 

Total reserve for loan and lease losses

 

$

13,077

 

$

10,300

 

$

3,618

 

$

29,871

 

$

6,330

 

$

15,172

 

$

3,521

 

$

1,410

 

$

83,299

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recorded investment in loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance, individually evaluated for impairment

 

$

8,946

 

$

2,643

 

$

787

 

$

6,308

 

$

5,022

 

$

23,535

 

$

106

 

$

 

$

47,347

 

Ending balance, collectively evaluated for impairment

 

547,040

 

505,850

 

171,518

 

655,876

 

275,693

 

520,157

 

441,481

 

105,630

 

3,223,245

 

Total recorded investement in loans

 

$

555,986

 

$

508,493

 

$

172,305

 

$

662,184

 

$

280,715

 

$

543,692

 

$

441,587

 

$

105,630

 

$

3,270,592