XML 75 R51.htm IDEA: XBRL DOCUMENT v3.3.0.814
ALLOWANCE FOR LOAN AND LEASE LOSSES - Changes in the Allowance for Loan and Lease Losses (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2015
Sep. 30, 2014
Sep. 30, 2015
Sep. 30, 2014
Dec. 31, 2014
Jun. 30, 2015
Jun. 30, 2014
Dec. 31, 2013
Allowance for loan and lease losses:                
Balance at beginning of period $ 42,128 $ 42,027 $ 42,820 $ 43,829 $ 43,829      
Provision for loan and lease losses 1,382 1,093 6,114 2,281        
Gross charge-offs 2,385 1,816 9,200 6,427        
Recoveries 1,194 1,150 2,585 2,771        
Total net charge-offs     6,615          
Balance at end of period 42,319 42,454 42,319 42,454 42,820      
Ending allowance on loans individually evaluated for impairment 1,653   1,653   5,053      
Ending allowance on loans collectively evaluated for impairment 51,679   51,679   47,805      
Loans and Leases:                
Ending balance of loans individually evaluated for impairment 33,042   33,042   35,632      
Ending balance of loans collectively evaluated for impairment 5,183,021   5,183,021   4,741,603      
Loans and Leases Receivable, Net of Deferred Income 5,216,063   5,216,063   4,777,235      
Loans and Leases Receivable Covered Loans 237,825   237,825   302,014      
Loans and Leases Receivable, Gross, Carrying Amount, Covered and Noncovered 5,216,063   5,216,063   4,777,235      
Loans and Leases Receivable, Allowance, Covered 11,013 11,535 11,013 11,535 10,038 $ 10,748 $ 12,425 $ 18,901
Loans charged-off 1,577 $ 3,053 5,078 13,778 18,096      
Allowance for Loan and Lease Losses Write-offs, Net, Covered and Noncovered     7,303   11,400      
Non Covered Loans                
Allowance for loan and lease losses:                
Balance at beginning of period     42,820 43,829 43,829      
Provision for loan and lease losses     6,114   3,369      
Gross charge-offs     9,200   7,877      
Recoveries     2,585   3,499      
Total net charge-offs         4,378      
Balance at end of period         42,820      
Ending allowance on loans individually evaluated for impairment 1,653   1,653   5,053      
Ending allowance on loans collectively evaluated for impairment 40,666   40,666   37,767      
Loans and Leases:                
Ending balance of loans individually evaluated for impairment 33,042   33,042   35,632      
Ending balance of loans collectively evaluated for impairment 4,945,196   4,945,196   4,439,589      
Loans and Leases Receivable, Net of Deferred Income 4,978,238   4,978,238   4,475,221      
Covered Loans                
Allowance for loan and lease losses:                
Ending allowance on loans individually evaluated for impairment 0   0   0      
Ending allowance on loans collectively evaluated for impairment 11,013   11,013   10,038      
Loans and Leases:                
Ending balance of loans individually evaluated for impairment 0   0   0      
Ending balance of loans collectively evaluated for impairment 237,825   237,825   302,014      
Loans and Leases Receivable, Allowance, Covered 11,013   11,013          
Commercial                
Allowance for loan and lease losses:                
Balance at beginning of period     11,259 10,568 10,568      
Total net charge-offs     1,942          
Balance at end of period 14,351   14,351   11,259      
Ending allowance on loans individually evaluated for impairment 478   478   739      
Commercial | Non Covered Loans                
Allowance for loan and lease losses:                
Balance at beginning of period     11,259          
Provision for loan and lease losses     5,034   871      
Gross charge-offs     2,528   1,440      
Recoveries     586   1,260      
Total net charge-offs         180      
Balance at end of period         11,259      
Ending allowance on loans individually evaluated for impairment 478   478   739      
Ending allowance on loans collectively evaluated for impairment 13,873   13,873   10,520      
Loans and Leases:                
Ending balance of loans individually evaluated for impairment 7,651   7,651   6,122      
Ending balance of loans collectively evaluated for impairment 1,620,696   1,620,696   1,291,190      
Loans and Leases Receivable, Net of Deferred Income 1,628,347   1,628,347   1,297,312      
Real estate - construction                
Allowance for loan and lease losses:                
Balance at beginning of period     1,045 824 824      
Total net charge-offs     45          
Balance at end of period 1,540   1,540   1,045      
Ending allowance on loans individually evaluated for impairment 0   0   0      
Real estate - construction | Non Covered Loans                
Allowance for loan and lease losses:                
Balance at beginning of period     1,045          
Provision for loan and lease losses     540   221      
Gross charge-offs     84   0      
Recoveries     39   0      
Total net charge-offs         0      
Balance at end of period         1,045      
Ending allowance on loans individually evaluated for impairment 0   0   0      
Ending allowance on loans collectively evaluated for impairment 1,540   1,540   1,045      
Loans and Leases:                
Ending balance of loans individually evaluated for impairment 0   0   0      
Ending balance of loans collectively evaluated for impairment 275,430   275,430   196,272      
Loans and Leases Receivable, Net of Deferred Income 275,430   275,430   196,272      
Real estate - commercial                
Allowance for loan and lease losses:                
Balance at beginning of period     20,668 20,478 20,478      
Total net charge-offs     2,687          
Balance at end of period 15,699   15,699   20,668      
Ending allowance on loans individually evaluated for impairment 938   938   4,002      
Real estate - commercial | Non Covered Loans                
Allowance for loan and lease losses:                
Balance at beginning of period     20,668          
Provision for loan and lease losses     (2,282)   1,325      
Gross charge-offs     3,664   2,329      
Recoveries     977   1,194      
Total net charge-offs         1,135      
Balance at end of period         20,668      
Ending allowance on loans individually evaluated for impairment 938   938   4,002      
Ending allowance on loans collectively evaluated for impairment 14,761   14,761   16,666      
Loans and Leases:                
Ending balance of loans individually evaluated for impairment 22,287   22,287   25,938      
Ending balance of loans collectively evaluated for impairment 2,019,783   2,019,783   1,948,757      
Loans and Leases Receivable, Net of Deferred Income 2,042,070   2,042,070   1,974,695      
Real estate - residential                
Allowance for loan and lease losses:                
Balance at beginning of period     2,828 3,379 3,379      
Total net charge-offs     491          
Balance at end of period 3,661   3,661   2,828      
Ending allowance on loans individually evaluated for impairment 235   235   310      
Real estate - residential | Non Covered Loans                
Allowance for loan and lease losses:                
Balance at beginning of period     2,828          
Provision for loan and lease losses     1,324   181      
Gross charge-offs     665   922      
Recoveries     174   190      
Total net charge-offs         732      
Balance at end of period         2,828      
Ending allowance on loans individually evaluated for impairment 235   235   310      
Ending allowance on loans collectively evaluated for impairment 3,426   3,426   2,518      
Loans and Leases:                
Ending balance of loans individually evaluated for impairment 2,742   2,742   2,963      
Ending balance of loans collectively evaluated for impairment 444,132   444,132   429,712      
Loans and Leases Receivable, Net of Deferred Income 446,874   446,874   432,675      
Installment                
Allowance for loan and lease losses:                
Balance at beginning of period     323 365 365      
Total net charge-offs     104          
Balance at end of period 296   296   323      
Ending allowance on loans individually evaluated for impairment 0   0   0      
Installment | Non Covered Loans                
Allowance for loan and lease losses:                
Balance at beginning of period     323          
Provision for loan and lease losses     77   23      
Gross charge-offs     267   283      
Recoveries     163   218      
Total net charge-offs         65      
Balance at end of period         323      
Ending allowance on loans individually evaluated for impairment 0   0   0      
Ending allowance on loans collectively evaluated for impairment 296   296   323      
Loans and Leases:                
Ending balance of loans individually evaluated for impairment 0   0   0      
Ending balance of loans collectively evaluated for impairment 37,609   37,609   44,269      
Loans and Leases Receivable, Net of Deferred Income 37,609   37,609   44,269      
Home equity                
Allowance for loan and lease losses:                
Balance at beginning of period     4,260 5,209 5,209      
Total net charge-offs     707          
Balance at end of period 4,458   4,458   4,260      
Home equity | Non Covered Loans                
Allowance for loan and lease losses:                
Balance at beginning of period     4,260          
Provision for loan and lease losses     905   565      
Gross charge-offs     1,185   1,745      
Recoveries     478   231      
Total net charge-offs         1,514      
Balance at end of period         4,260      
Ending allowance on loans individually evaluated for impairment 2   2   2      
Ending allowance on loans collectively evaluated for impairment 4,456   4,456   4,258      
Loans and Leases:                
Ending balance of loans individually evaluated for impairment 362   362   609      
Ending balance of loans collectively evaluated for impairment 427,038   427,038   415,420      
Loans and Leases Receivable, Net of Deferred Income 427,400   427,400   416,029      
All other                
Allowance for loan and lease losses:                
Balance at beginning of period     2,437 $ 3,006 3,006      
Total net charge-offs     639          
Balance at end of period 2,314   2,314   2,437      
Ending allowance on loans individually evaluated for impairment 0   0   0      
All other | Non Covered Loans                
Allowance for loan and lease losses:                
Balance at beginning of period     2,437          
Provision for loan and lease losses     516   183      
Gross charge-offs     807   1,158      
Recoveries     168   406      
Total net charge-offs         752      
Balance at end of period         2,437      
Ending allowance on loans individually evaluated for impairment 0   0   0      
Ending allowance on loans collectively evaluated for impairment 2,314   2,314   2,437      
Loans and Leases:                
Ending balance of loans individually evaluated for impairment 0   0   0      
Ending balance of loans collectively evaluated for impairment 120,508   120,508   113,969      
Loans and Leases Receivable, Net of Deferred Income $ 120,508   $ 120,508   $ 113,969