XML 65 R49.htm IDEA: XBRL DOCUMENT v3.8.0.1
Bank segment - Allowance for loan losses (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2017
Sep. 30, 2016
Sep. 30, 2017
Sep. 30, 2016
Dec. 31, 2016
Allowance for loan losses:          
Valuation allowance, balance at the beginning of the period $ 56,356 $ 55,331 $ 55,533 $ 50,038  
Charge-offs (4,897) (3,193) (12,471) (8,656)  
Recoveries 1,098 852 2,754 2,089  
Provision 490 5,747 7,231 15,266  
Valuation allowance, balance at the end of the period 53,047 58,737 53,047 58,737  
Ending balance: individually evaluated for impairment 2,868   2,868   $ 4,083
Ending balance: collectively evaluated for impairment 50,179   50,179   51,450
Financing Receivables:          
Total financing receivables 4,678,144   4,678,144   4,743,619
Ending balance: individually evaluated for impairment 36,054   36,054   51,759
Ending balance: collectively evaluated for impairment 4,642,090   4,642,090   4,691,860
Residential 1-4 family          
Allowance for loan losses:          
Valuation allowance, balance at the beginning of the period 3,130 4,384 2,873 4,186  
Charge-offs (522) (373) (528) (433)  
Recoveries 33 92 91 144  
Provision 347 154 552 360  
Valuation allowance, balance at the end of the period 2,988 4,257 2,988 4,257  
Ending balance: individually evaluated for impairment 1,317   1,317   1,352
Ending balance: collectively evaluated for impairment 1,671   1,671   1,521
Financing Receivables:          
Total financing receivables 2,066,023   2,066,023   2,048,051
Ending balance: individually evaluated for impairment 19,757   19,757   19,854
Ending balance: collectively evaluated for impairment 2,046,266   2,046,266   2,028,197
Commercial real estate          
Allowance for loan losses:          
Valuation allowance, balance at the beginning of the period 18,840 13,561 16,004 11,342  
Charge-offs 0 0 0 0  
Recoveries 0 0 0 0  
Provision (2,800) 1,289 36 3,508  
Valuation allowance, balance at the end of the period 16,040 14,850 16,040 14,850  
Ending balance: individually evaluated for impairment 72   72   80
Ending balance: collectively evaluated for impairment 15,968   15,968   15,924
Financing Receivables:          
Total financing receivables 745,583   745,583   800,395
Ending balance: individually evaluated for impairment 1,281   1,281   1,569
Ending balance: collectively evaluated for impairment 744,302   744,302   798,826
Home equity line of credit          
Allowance for loan losses:          
Valuation allowance, balance at the beginning of the period 5,527 7,836 5,039 7,260  
Charge-offs 0 (108) (14) (108)  
Recoveries 164 15 294 46  
Provision (36) (248) 336 297  
Valuation allowance, balance at the end of the period 5,655 7,495 5,655 7,495  
Ending balance: individually evaluated for impairment 409   409   215
Ending balance: collectively evaluated for impairment 5,246   5,246   4,824
Financing Receivables:          
Total financing receivables 905,249   905,249   863,163
Ending balance: individually evaluated for impairment 7,078   7,078   6,158
Ending balance: collectively evaluated for impairment 898,171   898,171   857,005
Residential land          
Allowance for loan losses:          
Valuation allowance, balance at the beginning of the period 1,264 1,689 1,738 1,671  
Charge-offs 0 0 (92) 0  
Recoveries 259 187 477 306  
Provision (141) 23 (741) (78)  
Valuation allowance, balance at the end of the period 1,382 1,899 1,382 1,899  
Ending balance: individually evaluated for impairment 373   373   789
Ending balance: collectively evaluated for impairment 1,009   1,009   949
Financing Receivables:          
Total financing receivables 18,611   18,611   18,889
Ending balance: individually evaluated for impairment 2,385   2,385   3,629
Ending balance: collectively evaluated for impairment 16,226   16,226   15,260
Commercial construction          
Allowance for loan losses:          
Valuation allowance, balance at the beginning of the period 4,706 6,993 6,449 4,461  
Charge-offs 0 0 0 0  
Recoveries 0 0 0 0  
Provision 370 179 (1,373) 2,711  
Valuation allowance, balance at the end of the period 5,076 7,172 5,076 7,172  
Ending balance: individually evaluated for impairment 0   0   0
Ending balance: collectively evaluated for impairment 5,076   5,076   6,449
Financing Receivables:          
Total financing receivables 128,407   128,407   126,768
Ending balance: individually evaluated for impairment 0   0   0
Ending balance: collectively evaluated for impairment 128,407   128,407   126,768
Residential construction          
Allowance for loan losses:          
Valuation allowance, balance at the beginning of the period 9 12 12 13  
Charge-offs 0 0 0 0  
Recoveries 0 0 0 0  
Provision 2 (2) (1) (3)  
Valuation allowance, balance at the end of the period 11 10 11 10  
Ending balance: individually evaluated for impairment 0   0   0
Ending balance: collectively evaluated for impairment 11   11   12
Financing Receivables:          
Total financing receivables 13,031   13,031   16,080
Ending balance: individually evaluated for impairment 0   0   0
Ending balance: collectively evaluated for impairment 13,031   13,031   16,080
Commercial loans          
Allowance for loan losses:          
Valuation allowance, balance at the beginning of the period 14,552 17,085 16,618 17,208  
Charge-offs (1,215) (833) (3,477) (3,138)  
Recoveries 326 347 922 907  
Provision (595) 2,457 (995) 4,079  
Valuation allowance, balance at the end of the period 13,068 19,056 13,068 19,056  
Ending balance: individually evaluated for impairment 667   667   1,641
Ending balance: collectively evaluated for impairment 12,401   12,401   14,977
Financing Receivables:          
Total financing receivables 589,669   589,669   692,051
Ending balance: individually evaluated for impairment 5,486   5,486   20,539
Ending balance: collectively evaluated for impairment 584,183   584,183   671,512
Consumer loans          
Allowance for loan losses:          
Valuation allowance, balance at the beginning of the period 8,328 3,771 6,800 3,897  
Charge-offs (3,160) (1,879) (8,360) (4,977)  
Recoveries 316 211 970 686  
Provision 3,343 1,895 9,417 4,392  
Valuation allowance, balance at the end of the period 8,827 3,998 8,827 3,998  
Ending balance: individually evaluated for impairment 30   30   6
Ending balance: collectively evaluated for impairment 8,797   8,797   6,794
Financing Receivables:          
Total financing receivables 211,571   211,571   178,222
Ending balance: individually evaluated for impairment 67   67   10
Ending balance: collectively evaluated for impairment 211,504   211,504   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