XML 92 R16.htm IDEA: XBRL DOCUMENT v2.4.1.9
Allowance for Credit Losses
3 Months Ended
Mar. 31, 2015
Receivables [Abstract]  
Allowance for Credit Losses

ALLOWANCE FOR CREDIT LOSSES

The allowance for credit losses is established as losses are estimated to have occurred through a provision charged to earnings. Losses are charged against the allowance for credit losses when management believes the uncollectability of a loan balance is confirmed. Subsequent recoveries, if any, are credited to the allowance for credit losses. Allowances for impaired commercial loans over $500 are generally determined based on collateral values or the present value of estimated cash flows. All other impaired loans and leases are evaluated in the aggregate based on loan segment loss given default. Changes in the allowance for credit losses related to impaired loans and leases are charged or credited to the provision for credit losses.

The allowance for credit losses is maintained at a level that, in management’s judgment, is believed adequate to absorb probable losses associated with specifically identified loans and leases, as well as estimated probable credit losses inherent in the remainder of the portfolio. Adequacy of the allowance for credit losses is based on management’s evaluation of potential losses in the portfolio, which includes an assessment of past experience, current economic conditions in specific industries and geographic areas, general economic conditions, known and inherent risks in the portfolio, the estimated value of underlying collateral and residuals and changes in the composition of the portfolio. Determination of the allowance for credit losses is inherently subjective as it requires significant estimates, including the amounts and timing of expected future cash flows on impaired loans and leases, estimated losses on pools of homogeneous loans and leases based on transition matrices with predefined loss emergence periods and consideration of qualitative factors, all of which are susceptible to significant change.

 

Credit impaired loans obtained through acquisitions are accounted for under the provisions of ASC 310-30. The Corporation also accounts for certain acquired loans considered performing at the time of acquisition by analogy to ASC 310-30. ASC 310-30 requires the initial recognition of acquired loans at the present value of amounts expected to be received. Any deterioration in the credit quality of acquired loans subsequent to acquisition would be considered in the allowance for credit losses.

Following is a summary of changes in the allowance for credit losses, by loan and lease class:

 

     Balance at
Beginning
of Period
     Charge-
Offs
    Recoveries      Net
Charge-
Offs
    Provision
for credit
losses
    Balance at
End of
Period
 

Three Months Ended March 31, 2015

  

        

Commercial real estate

   $ 37,588       $ (1,001   $ 209       $ (792   $ 1,996      $ 38,792   

Commercial and industrial

     32,645         (684     120         (564     722        32,803   

Commercial leases

     2,398         (93     10         (83     261        2,576   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Total commercial loans and leases

  72,631      (1,778   339      (1,439   2,979      74,171   

Direct installment

  20,538      (2,433   269      (2,164   2,830      21,204   

Residential mortgages

  8,024      (511   15      (496   943      8,471   

Indirect installment

  7,504      (1,280   302      (978   1,131      7,657   

Consumer lines of credit

  8,496      (410   40      (370   764      8,890   

Other

  759      (335   11      (324   419      854   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Total allowance on originated loans and leases

  117,952      (6,747   976      (5,771   9,066      121,247   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Purchased credit-impaired loans

  660      (64   19      (45   6      621   

Other acquired loans

  7,314      (77   330      253      (936   6,631   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Total allowance on acquired loans

  7,974      (141   349      208      (930   7,252   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Total allowance

$ 125,926    $ (6,888 $ 1,325    $ (5,563 $ 8,136    $ 128,499   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Three Months Ended March 31, 2014

Commercial real estate

$ 32,548    $ (2,223 $ 299    $ (1,924 $ 7,910    $ 38,534   

Commercial and industrial

  32,603      (513   370      (143   (2,489   29,971   

Commercial leases

  1,903      (87   29      (58   99      1,944   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Total commercial loans and leases

  67,054      (2,823   698      (2,125   5,520      70,449   

Direct installment

  17,824      (2,521   267      (2,254   1,060      16,630   

Residential mortgages

  5,836      (132   4      (128   (401   5,307   

Indirect installment

  6,409      (802   217      (585   676      6,500   

Consumer lines of credit

  7,231      (323   55      (268   695      7,658   

Other

  530      (262   5      (257   306      579   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Total allowance on originated loans and leases

  104,884      (6,863   1,246      (5,617   7,856      107,123   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Purchased credit-impaired loans

  1,000      (249   —        (249   (43   708   

Other acquired loans

  4,900      9      286      295      (807   4,388   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Total allowance on acquired loans

  5,900      (240   286      46      (850   5,096   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Total allowance

$ 110,784    $ (7,103 $ 1,532    $ (5,571 $ 7,006    $ 112,219   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

 

Following is a summary of the individual and collective originated allowance for credit losses and corresponding loan and lease balances by class:

 

     Allowance      Loans and Leases Outstanding  
     Individually
Evaluated for
Impairment
     Collectively
Evaluated for
Impairment
     Loans and
Leases
     Individually
Evaluated for
Impairment
     Collectively
Evaluated for
Impairment
 

March 31, 2015

              

Commercial real estate

   $ 735       $ 38,057       $ 3,082,385       $ 12,865       $ 3,069,520   

Commercial and industrial

     1,446         31,357         2,281,075         5,711         2,275,364   

Commercial leases

     —           2,576         180,207         —           180,207   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total commercial loans and leases

  2,181      71,990      5,543,667      18,576      5,525,091   

Direct installment

  —        21,204      1,594,846      —        1,594,846   

Residential mortgages

  —        8,471      877,437      —        877,437   

Indirect installment

  —        7,657      903,780      —        903,780   

Consumer lines of credit

  —        8,890      953,569      —        953,569   

Other

  —        854      42,632      —        42,632   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
$ 2,181    $ 119,066    $ 9,915,931    $ 18,576    $ 9,897,355   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

December 31, 2014

Commercial real estate

$ 399    $ 37,189    $ 3,031,810    $ 13,952    $ 3,017,858   

Commercial and industrial

  780      31,865      2,197,793      5,837      2,191,956   

Commercial leases

  —        2,398      177,824      —        177,824   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total commercial loans and leases

  1,179      71,452      5,407,427      19,789      5,387,638   

Direct installment

  —        20,538      1,579,770      —        1,579,770   

Residential mortgages

  —        8,024      817,586      —        817,586   

Indirect installment

  —        7,504      873,645      —        873,645   

Consumer lines of credit

  —        8,496      946,427      —        946,427   

Other

  —        759      41,290      —        41,290   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
$ 1,179    $ 116,773    $ 9,666,145    $ 19,789    $ 9,646,356