XML 109 R57.htm IDEA: XBRL DOCUMENT v3.19.3
Bank segment - Allowance for loan losses (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2019
Sep. 30, 2018
Sep. 30, 2019
Sep. 30, 2018
Dec. 31, 2018
Allowance for loan losses:          
Valuation allowance, balance at the beginning of the period $ 58,425 $ 52,803 $ 52,119 $ 53,637  
Charge-offs (10,231) (5,377) (22,046) (14,831)  
Recoveries 1,531 668 5,094 2,984  
Provision 3,315 6,033 17,873 12,337  
Valuation allowance, balance at the end of the period 53,040 54,127 53,040 54,127  
Ending balance: individually evaluated for impairment 2,822   2,822   $ 2,222
Ending balance: collectively evaluated for impairment 50,218   50,218   49,897
Financing Receivables:          
Total financing receivables 5,083,656   5,083,656   4,843,634
Ending balance: individually evaluated for impairment 43,464   43,464   39,697
Ending balance: collectively evaluated for impairment 5,040,192   5,040,192   4,803,937
Residential 1-4 family          
Allowance for loan losses:          
Valuation allowance, balance at the beginning of the period 2,015 2,939 1,976 2,902  
Charge-offs (7) 0 (26) (31)  
Recoveries 27 5 644 73  
Provision (56) (623) (615) (623)  
Valuation allowance, balance at the end of the period 1,979 2,321 1,979 2,321  
Ending balance: individually evaluated for impairment 906   906   876
Ending balance: collectively evaluated for impairment 1,073   1,073   1,100
Financing Receivables:          
Total financing receivables 2,183,888   2,183,888   2,143,397
Ending balance: individually evaluated for impairment 16,556   16,556   16,494
Ending balance: collectively evaluated for impairment 2,167,332   2,167,332   2,126,903
Commercial real estate          
Allowance for loan losses:          
Valuation allowance, balance at the beginning of the period 15,811 15,298 14,505 15,796  
Charge-offs 0 0 0 0  
Recoveries 0 0 0 0  
Provision (396) (1,033) 910 (1,531)  
Valuation allowance, balance at the end of the period 15,415 14,265 15,415 14,265  
Ending balance: individually evaluated for impairment 7   7   7
Ending balance: collectively evaluated for impairment 15,408   15,408   14,498
Financing Receivables:          
Total financing receivables 810,971   810,971   748,398
Ending balance: individually evaluated for impairment 877   877   915
Ending balance: collectively evaluated for impairment 810,094   810,094   747,483
Home equity line of credit          
Allowance for loan losses:          
Valuation allowance, balance at the beginning of the period 6,881 7,334 6,371 7,522  
Charge-offs (13) (80) (32) (224)  
Recoveries 4 71 13 98  
Provision 135 (347) 655 (418)  
Valuation allowance, balance at the end of the period 7,007 6,978 7,007 6,978  
Ending balance: individually evaluated for impairment 500   500   701
Ending balance: collectively evaluated for impairment 6,507   6,507   5,670
Financing Receivables:          
Total financing receivables 1,079,262   1,079,262   978,237
Ending balance: individually evaluated for impairment 12,909   12,909   14,800
Ending balance: collectively evaluated for impairment 1,066,353   1,066,353   963,437
Residential land          
Allowance for loan losses:          
Valuation allowance, balance at the beginning of the period 537 642 479 896  
Charge-offs 0 (1) (4) (18)  
Recoveries 28 122 42 173  
Provision (104) (296) (56) (584)  
Valuation allowance, balance at the end of the period 461 467 461 467  
Ending balance: individually evaluated for impairment 0   0   6
Ending balance: collectively evaluated for impairment 461   461   473
Financing Receivables:          
Total financing receivables 15,095   15,095   13,138
Ending balance: individually evaluated for impairment 3,194   3,194   2,059
Ending balance: collectively evaluated for impairment 11,901   11,901   11,079
Commercial construction          
Allowance for loan losses:          
Valuation allowance, balance at the beginning of the period 2,046 4,616 2,790 4,671  
Charge-offs 0 0 0 0  
Recoveries 0 0 0 0  
Provision 196 (356) (548) (411)  
Valuation allowance, balance at the end of the period 2,242 4,260 2,242 4,260  
Ending balance: individually evaluated for impairment 0   0   0
Ending balance: collectively evaluated for impairment 2,242   2,242   2,790
Financing Receivables:          
Total financing receivables 76,382   76,382   92,264
Ending balance: individually evaluated for impairment 0   0   0
Ending balance: collectively evaluated for impairment 76,382   76,382   92,264
Residential construction          
Allowance for loan losses:          
Valuation allowance, balance at the beginning of the period 2 4 4 12  
Charge-offs 0 0 0 0  
Recoveries 0 0 0 0  
Provision 1 0 (1) (8)  
Valuation allowance, balance at the end of the period 3 4 3 4  
Ending balance: individually evaluated for impairment 0   0   0
Ending balance: collectively evaluated for impairment 3   3   4
Financing Receivables:          
Total financing receivables 10,104   10,104   14,307
Ending balance: individually evaluated for impairment 0   0   0
Ending balance: collectively evaluated for impairment 10,104   10,104   14,307
Commercial loans          
Allowance for loan losses:          
Valuation allowance, balance at the beginning of the period 13,073 10,161 9,225 10,851  
Charge-offs (4,900) (788) (6,012) (1,930)  
Recoveries 726 105 2,187 1,555  
Provision (517) 1,255 2,982 257  
Valuation allowance, balance at the end of the period 8,382 10,733 8,382 10,733  
Ending balance: individually evaluated for impairment 905   905   628
Ending balance: collectively evaluated for impairment 7,477   7,477   8,597
Financing Receivables:          
Total financing receivables 638,213   638,213   587,891
Ending balance: individually evaluated for impairment 9,370   9,370   5,340
Ending balance: collectively evaluated for impairment 628,843   628,843   582,551
Consumer loans          
Allowance for loan losses:          
Valuation allowance, balance at the beginning of the period 18,060 11,809 16,769 10,987  
Charge-offs (5,311) (4,508) (15,972) (12,628)  
Recoveries 746 365 2,208 1,085  
Provision 4,056 7,433 14,546 15,655  
Valuation allowance, balance at the end of the period 17,551 $ 15,099 17,551 $ 15,099  
Ending balance: individually evaluated for impairment 504   504   4
Ending balance: collectively evaluated for impairment 17,047   17,047   16,765
Financing Receivables:          
Total financing receivables 269,741   269,741   266,002
Ending balance: individually evaluated for impairment 558   558   89
Ending balance: collectively evaluated for impairment $ 269,183   $ 269,183   $ 265,913