XML 70 R57.htm IDEA: XBRL DOCUMENT v3.10.0.1
Bank segment - Allowance for loan losses (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Sep. 30, 2018
Sep. 30, 2017
Dec. 31, 2017
Allowance for loan losses:          
Valuation allowance, balance at the beginning of the period $ 52,803 $ 56,356 $ 53,637 $ 55,533  
Charge-offs (5,377) (4,897) (14,831) (12,471)  
Recoveries 668 1,098 2,984 2,754  
Provision 6,033 490 12,337 7,231  
Valuation allowance, balance at the end of the period 54,127 53,047 54,127 53,047  
Ending balance: individually evaluated for impairment 2,890   2,890   $ 2,730
Ending balance: collectively evaluated for impairment 51,237   51,237   50,907
Financing Receivables:          
Total financing receivables 4,754,672   4,754,672   4,671,577
Ending balance: individually evaluated for impairment 41,160   41,160   33,393
Ending balance: collectively evaluated for impairment 4,713,512   4,713,512   4,638,184
Residential 1-4 family          
Allowance for loan losses:          
Valuation allowance, balance at the beginning of the period 2,939 3,130 2,902 2,873  
Charge-offs 0 (522) (31) (528)  
Recoveries 5 33 73 91  
Provision (623) 347 (623) 552  
Valuation allowance, balance at the end of the period 2,321 2,988 2,321 2,988  
Ending balance: individually evaluated for impairment 1,020   1,020   1,248
Ending balance: collectively evaluated for impairment 1,301   1,301   1,654
Financing Receivables:          
Total financing receivables 2,110,489   2,110,489   2,118,047
Ending balance: individually evaluated for impairment 17,703   17,703   18,284
Ending balance: collectively evaluated for impairment 2,092,786   2,092,786   2,099,763
Commercial real estate          
Allowance for loan losses:          
Valuation allowance, balance at the beginning of the period 15,298 18,840 15,796 16,004  
Charge-offs 0 0 0 0  
Recoveries 0 0 0 0  
Provision (1,033) (2,800) (1,531) 36  
Valuation allowance, balance at the end of the period 14,265 16,040 14,265 16,040  
Ending balance: individually evaluated for impairment 51   51   65
Ending balance: collectively evaluated for impairment 14,214   14,214   15,731
Financing Receivables:          
Total financing receivables 733,749   733,749   733,106
Ending balance: individually evaluated for impairment 981   981   1,016
Ending balance: collectively evaluated for impairment 732,768   732,768   732,090
Home equity line of credit          
Allowance for loan losses:          
Valuation allowance, balance at the beginning of the period 7,334 5,527 7,522 5,039  
Charge-offs (80) 0 (224) (14)  
Recoveries 71 164 98 294  
Provision (347) (36) (418) 336  
Valuation allowance, balance at the end of the period 6,978 5,655 6,978 5,655  
Ending balance: individually evaluated for impairment 1,088   1,088   647
Ending balance: collectively evaluated for impairment 5,890   5,890   6,875
Financing Receivables:          
Total financing receivables 949,872   949,872   913,052
Ending balance: individually evaluated for impairment 14,602   14,602   8,188
Ending balance: collectively evaluated for impairment 935,270   935,270   904,864
Residential land          
Allowance for loan losses:          
Valuation allowance, balance at the beginning of the period 642 1,264 896 1,738  
Charge-offs (1) 0 (18) (92)  
Recoveries 122 259 173 477  
Provision (296) (141) (584) (741)  
Valuation allowance, balance at the end of the period 467 1,382 467 1,382  
Ending balance: individually evaluated for impairment 0   0   47
Ending balance: collectively evaluated for impairment 467   467   849
Financing Receivables:          
Total financing receivables 12,982   12,982   15,797
Ending balance: individually evaluated for impairment 2,057   2,057   1,265
Ending balance: collectively evaluated for impairment 10,925   10,925   14,532
Commercial construction          
Allowance for loan losses:          
Valuation allowance, balance at the beginning of the period 4,616 4,706 4,671 6,449  
Charge-offs 0 0 0 0  
Recoveries 0 0 0 0  
Provision (356) 370 (411) (1,373)  
Valuation allowance, balance at the end of the period 4,260 5,076 4,260 5,076  
Ending balance: individually evaluated for impairment 0   0   0
Ending balance: collectively evaluated for impairment 4,260   4,260   4,671
Financing Receivables:          
Total financing receivables 112,838   112,838   108,273
Ending balance: individually evaluated for impairment 0   0   0
Ending balance: collectively evaluated for impairment 112,838   112,838   108,273
Residential construction          
Allowance for loan losses:          
Valuation allowance, balance at the beginning of the period 4 9 12 12  
Charge-offs 0 0 0 0  
Recoveries 0 0 0 0  
Provision 0 2 (8) (1)  
Valuation allowance, balance at the end of the period 4 11 4 11  
Ending balance: individually evaluated for impairment 0   0   0
Ending balance: collectively evaluated for impairment 4   4   12
Financing Receivables:          
Total financing receivables 13,441   13,441   14,910
Ending balance: individually evaluated for impairment 0   0   0
Ending balance: collectively evaluated for impairment 13,441   13,441   14,910
Commercial loans          
Allowance for loan losses:          
Valuation allowance, balance at the beginning of the period 10,161 14,552 10,851 16,618  
Charge-offs (788) (1,215) (1,930) (3,477)  
Recoveries 105 326 1,555 922  
Provision 1,255 (595) 257 (995)  
Valuation allowance, balance at the end of the period 10,733 13,068 10,733 13,068  
Ending balance: individually evaluated for impairment 728   728   694
Ending balance: collectively evaluated for impairment 10,005   10,005   10,157
Financing Receivables:          
Total financing receivables 574,243   574,243   544,828
Ending balance: individually evaluated for impairment 5,727   5,727   4,574
Ending balance: collectively evaluated for impairment 568,516   568,516   540,254
Consumer loans          
Allowance for loan losses:          
Valuation allowance, balance at the beginning of the period 11,809 8,328 10,987 6,800  
Charge-offs (4,508) (3,160) (12,628) (8,360)  
Recoveries 365 316 1,085 970  
Provision 7,433 3,343 15,655 9,417  
Valuation allowance, balance at the end of the period 15,099 8,827 15,099 8,827  
Ending balance: individually evaluated for impairment 3   3   29
Ending balance: collectively evaluated for impairment 15,096   15,096   10,958
Financing Receivables:          
Total financing receivables 247,058   247,058   223,564
Ending balance: individually evaluated for impairment 90   90   66
Ending balance: collectively evaluated for impairment 246,968   246,968   223,498
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