XML 73 R47.htm IDEA: XBRL DOCUMENT v3.7.0.1
Bank segment - Allowance for loan losses (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2017
Jun. 30, 2016
Jun. 30, 2017
Jun. 30, 2016
Dec. 31, 2016
Allowance for loan losses:          
Valuation allowance, balance at the beginning of the period $ 55,997 $ 52,326 $ 55,533 $ 50,038  
Charge-offs (3,234) (2,505) (7,574) (5,463)  
Recoveries 759 757 1,656 1,237  
Provision 2,834 4,753 6,741 9,519  
Valuation allowance, balance at the end of the period 56,356 55,331 56,356 55,331  
Ending balance: individually evaluated for impairment 3,129   3,129   $ 4,083
Ending balance: collectively evaluated for impairment 53,227   53,227   51,450
Financing Receivables:          
Total financing receivables 4,747,756   4,747,756   4,743,619
Ending balance: individually evaluated for impairment 34,101   34,101   51,759
Ending balance: collectively evaluated for impairment 4,713,655   4,713,655   4,691,860
Residential 1-4 family          
Allowance for loan losses:          
Valuation allowance, balance at the beginning of the period 2,781 4,593 2,873 4,186  
Charge-offs 0 (15) (6) (60)  
Recoveries 49 35 58 52  
Provision 300 (229) 205 206  
Valuation allowance, balance at the end of the period 3,130 4,384 3,130 4,384  
Ending balance: individually evaluated for impairment 1,332   1,332   1,352
Ending balance: collectively evaluated for impairment 1,798   1,798   1,521
Financing Receivables:          
Total financing receivables 2,061,549   2,061,549   2,048,051
Ending balance: individually evaluated for impairment 19,188   19,188   19,854
Ending balance: collectively evaluated for impairment 2,042,361   2,042,361   2,028,197
Commercial real estate          
Allowance for loan losses:          
Valuation allowance, balance at the beginning of the period 16,504 11,806 16,004 11,342  
Charge-offs 0 0 0 0  
Recoveries 0 0 0 0  
Provision 2,336 1,755 2,836 2,219  
Valuation allowance, balance at the end of the period 18,840 13,561 18,840 13,561  
Ending balance: individually evaluated for impairment 73   73   80
Ending balance: collectively evaluated for impairment 18,767   18,767   15,924
Financing Receivables:          
Total financing receivables 808,900   808,900   800,395
Ending balance: individually evaluated for impairment 1,289   1,289   1,569
Ending balance: collectively evaluated for impairment 807,611   807,611   798,826
Home equity line of credit          
Allowance for loan losses:          
Valuation allowance, balance at the beginning of the period 5,417 7,172 5,039 7,260  
Charge-offs 0 0 (14) 0  
Recoveries 39 16 130 31  
Provision 71 648 372 545  
Valuation allowance, balance at the end of the period 5,527 7,836 5,527 7,836  
Ending balance: individually evaluated for impairment 275   275   215
Ending balance: collectively evaluated for impairment 5,252   5,252   4,824
Financing Receivables:          
Total financing receivables 883,135   883,135   863,163
Ending balance: individually evaluated for impairment 6,684   6,684   6,158
Ending balance: collectively evaluated for impairment 876,451   876,451   857,005
Residential land          
Allowance for loan losses:          
Valuation allowance, balance at the beginning of the period 1,479 1,740 1,738 1,671  
Charge-offs (92) 0 (92) 0  
Recoveries 15 16 218 119  
Provision (138) (67) (600) (101)  
Valuation allowance, balance at the end of the period 1,264 1,689 1,264 1,689  
Ending balance: individually evaluated for impairment 480   480   789
Ending balance: collectively evaluated for impairment 784   784   949
Financing Receivables:          
Total financing receivables 16,009   16,009   18,889
Ending balance: individually evaluated for impairment 2,589   2,589   3,629
Ending balance: collectively evaluated for impairment 13,420   13,420   15,260
Commercial construction          
Allowance for loan losses:          
Valuation allowance, balance at the beginning of the period 7,257 6,164 6,449 4,461  
Charge-offs 0 0 0 0  
Recoveries 0 0 0 0  
Provision (2,551) 829 (1,743) 2,532  
Valuation allowance, balance at the end of the period 4,706 6,993 4,706 6,993  
Ending balance: individually evaluated for impairment 0   0   0
Ending balance: collectively evaluated for impairment 4,706   4,706   6,449
Financing Receivables:          
Total financing receivables 116,548   116,548   126,768
Ending balance: individually evaluated for impairment 0   0   0
Ending balance: collectively evaluated for impairment 116,548   116,548   126,768
Residential construction          
Allowance for loan losses:          
Valuation allowance, balance at the beginning of the period 11 12 12 13  
Charge-offs 0 0 0 0  
Recoveries 0 0 0 0  
Provision (2) 0 (3) (1)  
Valuation allowance, balance at the end of the period 9 12 9 12  
Ending balance: individually evaluated for impairment 0   0   0
Ending balance: collectively evaluated for impairment 9   9   12
Financing Receivables:          
Total financing receivables 10,759   10,759   16,080
Ending balance: individually evaluated for impairment 0   0   0
Ending balance: collectively evaluated for impairment 10,759   10,759   16,080
Commercial loans          
Allowance for loan losses:          
Valuation allowance, balance at the beginning of the period 14,902 16,991 16,618 17,208  
Charge-offs (752) (962) (2,262) (2,305)  
Recoveries 299 425 596 560  
Provision 103 631 (400) 1,622  
Valuation allowance, balance at the end of the period 14,552 17,085 14,552 17,085  
Ending balance: individually evaluated for impairment 939   939   1,641
Ending balance: collectively evaluated for impairment 13,613   13,613   14,977
Financing Receivables:          
Total financing receivables 649,657   649,657   692,051
Ending balance: individually evaluated for impairment 4,283   4,283   20,539
Ending balance: collectively evaluated for impairment 645,374   645,374   671,512
Consumer loans          
Allowance for loan losses:          
Valuation allowance, balance at the beginning of the period 7,646 3,848 6,800 3,897  
Charge-offs (2,390) (1,528) (5,200) (3,098)  
Recoveries 357 265 654 475  
Provision 2,715 1,186 6,074 2,497  
Valuation allowance, balance at the end of the period 8,328 3,771 8,328 3,771  
Ending balance: individually evaluated for impairment 30   30   6
Ending balance: collectively evaluated for impairment 8,298   8,298   6,794
Financing Receivables:          
Total financing receivables 201,199   201,199   178,222
Ending balance: individually evaluated for impairment 68   68   10
Ending balance: collectively evaluated for impairment 201,131   201,131   178,212
Unallocated          
Allowance for loan losses:          
Valuation allowance, balance at the beginning of the period 0 0 0 0  
Charge-offs 0 0 0 0  
Recoveries 0 0 0 0  
Provision 0 0 0 0  
Valuation allowance, balance at the end of the period 0 $ 0 0 $ 0  
Ending balance: collectively evaluated for impairment $ 0   $ 0   $ 0