XML 23 R12.htm IDEA: XBRL DOCUMENT v3.5.0.2
Note 7 - Loans
9 Months Ended
Sep. 30, 2016
Notes to Financial Statements  
Loans, Notes, Trade and Other Receivables Disclosure [Text Block]
7
. Loans
 
Most of the Company’s business activity is with Asian customers located in Southern and Northern California; New York City, New York; Houston and Dallas, Texas; Seattle, Washington; Boston, Massachusetts; Chicago, Illinois; Edison, New Jersey; Rockville, Maryland; Las Vegas, Nevada, and Hong Kong. The Company has no specific industry concentration, and generally its loans are secured by real property or other collateral of the borrowers. Loans are generally expected to be paid off from the operating profits of the borrowers, from refinancing by other lenders, or through sale by the borrowers of the secured collateral.
 
The types of loans in the condensed consolidated balance sheets as of September 30, 2016, and December 31, 2015, were as follows:
 
 
   
September 30, 2016
   
December 31, 2015
 
 
 
(in thousands)
 
Commercial loans
  $ 2,248,996     $ 2,316,863  
Residential mortgage loans
    2,329,402       1,932,355  
Commercial mortgage loans
    5,743,991       5,301,218  
Real estate construction loans
    515,236       441,543  
Equity lines
    170,022       168,980  
Installment & other loans
    2,810       2,493  
Gross loans
  $ 11,010,457     $ 10,163,452  
Allowance for loan losses
    (117,942 )     (138,963 )
Unamortized deferred loan fees
    (5,519 )     (8,262 )
Total loans, net
  $ 10,886,996     $ 10,016,227  
Loans held for sale
  $ 4,750     $ 6,676  
 
 
As of September 30, 2016, recorded investment in impaired loans totaled $130.9 million and was comprised of non-accrual loans of $44.4 million and accruing troubled debt restructured loans (TDRs) of $86.6 million. As of December 31, 2015, recorded investment in impaired loans totaled $133.8 million and was comprised of non-accrual loans of $52.1 million and accruing TDRs of $81.7 million. For impaired loans, the amounts previously charged off represent 7.7% as of September 30, 2016, and 22.4% as of December 31, 2015, of the contractual balances for impaired loans.
 
The following table presents the average balance and interest income recognized related to impaired loans for the periods indicated:
 
 
 
 
Impaired Loans
 
 
 
Average Recorded Investment
 
 
Interest Income Recognized
 
   
Three months ended
   
Nine months ended
   
Three months ended
   
Nine months ended
 
   
September 30,
   
September 30,
   
September 30,
   
September 30,
 
   
2016
   
2015
   
2016
   
2015
   
2016
   
2015
   
2016
   
2015
 
   
(In thousands)
 
Commercial loans
  $ 28,091     $ 23,894     $ 18,602     $ 24,974     $ 170     $ 170     $ 488     $ 519  
Real estate construction loans
    5,869       22,392       12,005       22,056       66       66       196       196  
Commercial mortgage loans
    81,005       97,557       86,456       104,508       776       777       2,124       2,126  
Residential mortgage loans and equity lines
    18,256       16,506       17,456       16,934       148       139       401       380  
Total impaired loans
  $ 133,221     $ 160,349     $ 134,519     $ 168,472     $ 1,160     $ 1,152     $ 3,209     $ 3,221  
 
The following table presents impaired loans and the related allowance for loan losses as of the dates indicated:
 
 
 
 
Impaired Loans
 
 
 
September 30, 2016
 
 
December 31, 2015
 
 
 
Unpaid
Principal
Balance
 
 
Recorded
Investment
 
 
Allowance
 
 
Unpaid
Principal
Balance
 
 
Recorded
Investment
 
 
Allowance
 
   
(In thousands)
 
                                                 
With no allocated allowance
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial loans
  $ 29,794     $ 29,414     $ -     $ 15,493     $ 6,721     $ -  
Real estate construction loans
    5,776       5,507       -       51,290       22,002       -  
Commercial mortgage loans
    72,319       64,298       -       59,954       54,625       -  
Residential mortgage loans and equity lines
    4,832       4,675       -       3,233       3,026       -  
Subtotal
  $ 112,721     $ 103,894     $ -     $ 129,970     $ 86,374     $ -  
With allocated allowance
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial loans
  $ 3,315     $ 3,217     $ 1,320     $ 7,757     $ 6,847     $ 530  
Commercial mortgage loans
    10,425       10,289       1,248       28,258       27,152       6,792  
Residential mortgage loans and equity lines
    14,637       13,514       375       14,383       13,437       427  
Subtotal
  $ 28,377     $ 27,020     $ 2,943     $ 50,398     $ 47,436     $ 7,749  
Total impaired loans
  $ 141,098     $ 130,914     $ 2,943     $ 180,368     $ 133,810     $ 7,749  
 
 
The following tables present the aging of the loan portfolio by type as of September 30, 2016, and as of December 31, 2015:
 
 
 
 
September 30, 2016
 
 
 
30-59 Days
Past Due
 
 
60-89 Days
Past Due
 
 
90 Days or
More Past
Due
 
 
Non-accrual
Loans
 
 
Total Past
Due
 
 
Loans Not Past
Due
 
 
Total
 
 
 
(In thousands)
 
       
Type of Loans:
                                                       
Commercial loans
  $ 45,409     $ 6,807     $ -     $ 9,251     $ 61,467     $ 2,187,529     $ 2,248,996  
Real estate construction loans
    -       -       -       5,507       5,507       509,729       515,236  
Commercial mortgage loans
    12,949       12,205       -       21,077       46,231       5,697,760       5,743,991  
Residential mortgage loans and equity lines
    -       477       -       8,524       9,001       2,490,423       2,499,424  
Installment and other loans
    -       -       -       -       -       2,810       2,810  
Total loans
  $ 58,358     $ 19,489     $ -     $ 44,359     $ 122,206     $ 10,888,251     $ 11,010,457  
 
 
 
December 31, 2015
 
 
 
30-59 Days
Past Due
 
 
60-89 Days
Past Due
 
 
90 Days or More
Past Due
 
 
Non-accrual
Loans
 
 
Total Past
Due
 
 
Loans Not Past
Due
 
 
Total
 
 
 
(In thousands)
 
       
Type of Loans:
                                                       
Commercial loans
  $ 8,367     $ 221     $ -     $ 3,545     $ 12,133     $ 2,304,730     $ 2,316,863  
Real estate construction loans
    7,285       -       -       16,306       23,591       417,952       441,543  
Commercial mortgage loans
    2,243       2,223       -       25,231       29,697       5,271,521       5,301,218  
Residential mortgage loans and equity lines
    4,959       1,038       -       7,048       13,045       2,088,290       2,101,335  
Installment and other loans
    -       -       -       -       -       2,493       2,493  
Total loans
  $ 22,854     $ 3,482     $ -     $ 52,130     $ 78,466     $ 10,084,986     $ 10,163,452  
 
 
The determination of the amount of the allowance for loan losses for impaired loans is based on management’s current judgment about the credit quality of the loan portfolio and takes into consideration known relevant internal and external factors that affect collectability when determining the appropriate level for the allowance for loan losses. The nature of the process by which the Bank determines the appropriate allowance for loan losses requires the exercise of considerable judgment. This allowance evaluation process is also applied to troubled debt restructurings since they are considered to be impaired loans.
 
A troubled debt restructuring is a formal modification of the terms of a loan when the lender, for economic or legal reasons related to the borrower’s financial difficulties, grants a concession to the borrower it would not otherwise consider. The concessions may be granted in various forms, including a change in the stated interest rate, a reduction in the loan balance or accrued interest, or an extension of the maturity date that causes significant delay in payment.
 
TDRs on accrual status are comprised of the loans that have, pursuant to the Bank’s policy, performed under the restructured terms and have demonstrated sustained performance under the modified terms for six months before being returned to accrual status. The sustained performance considered by management pursuant to its policy includes the periods prior to the modification if the prior performance met or exceeded the modified terms. This would include cash paid by the borrower prior to the restructure to set up interest reserves.
 
 
As of September 30, 2016, accruing TDRs were $86.6 million and non-accrual TDRs were $20.9 million compared to accruing TDRs of $81.7 million and non-accrual TDRs of $39.9 million as of December 31, 2015. The Company allocated specific reserves of $1.3 million to accruing TDRs and $0.3 million to non-accrual TDRs as of September 30, 2016, and $2.0 million to accruing TDRs and $5.4 million to non-accrual TDRs as of December 31, 2015.
The following tables present TDRs that were modified during the three and nine months ended September 30, 2016 and 2015, their specific reserve
s as of September 30, 2016 and 2015 and charge-off
s
for
the three and nine months ended September 30, 2016 and 2015:
 
 
 
 
Three months ended September 30, 2016
 
 
September 30, 2016
 
 
 
No. of
Contracts
 
 
Pre-Modification
Outstanding
Recorded
Investment
 
 
Post-Modification
Outstanding Recorded
Investment
 
 
Charge-offs
 
 
Specific Reserve
 
 
 
(Dollars in thousands)
 
 
 
 
 
                                         
Commercial loans
    7     $ 18,258     $ 18,258     $ -     $ 208  
Commercial mortgage loans
    1       738       738       -       -  
Total
    8     $ 18,996     $ 18,996     $ -     $ 208  
 
 
 
 
Three months ended September 30, 2015
 
 
September 30, 2015
 
 
 
No. of Contracts
 
 
Pre-Modification
Outstanding Recorded
Investment
 
 
Post-Modification
Outstanding Recorded
Investment
 
 
Charge-offs
 
 
Specific Reserve
 
 
 
(Dollars in thousands)
 
 
 
 
 
                                         
Commercial loans
    2     $ 306     $ 306     $ -     $ 1  
Commercial mortgage loans
    15       1,918       1,918       -       -  
Total
    17     $ 2,224     $ 2,224     $ -     $ 1  
 
 
 
Nine months ended September 30, 2016
 
 
September 30, 2016
 
 
 
No. of Contracts
 
 
Pre-Modification
Outstanding Recorded
Investment
 
 
Post-Modification
Outstanding Recorded
Investment
 
 
Charge-offs
 
 
Specific Reserve
 
 
 
(Dollars in thousands)
 
 
 
 
 
                                         
Commercial loans
    11     $ 23,102     $ 23,102     $ -     $ 222  
Commercial mortgage loans
    1       738       738       -       -  
Residential mortgage loans and equity lines
    2       367       367       -       -  
Total
    14     $ 24,207     $ 24,207     $ -     $ 222  
 
 
 
 
 
 
Nine months ended September 30, 2015
 
 
September 30, 2015
 
 
 
No. of
Contracts
 
 
Pre-Modification
Outstanding Recorded
Investment
 
 
Post-Modification
Outstanding Recorded
Investment
 
 
Charge-offs
 
 
Specific Reserve
 
 
 
(Dollars in thousands)
 
 
 
 
 
                                         
Commercial loans
    3     $ 1,156     $ 1,156     $ -     $ 1  
Commercial mortgage loans
    19       16,329       16,329       -       38  
Residential mortgage loans and equity lines
    5       1,522       1,374       148       45  
Total
    27     $ 19,007     $ 18,859     $ 148     $ 84  
 
Modifications of the loan terms during the first nine months of 2016 were in the form of changes in the stated interest rate, extensions of maturity dates, and/or reductions in monthly payment amounts. The length of time for which modifications involving a reduction of the stated interest rate or changes in payment terms that were documented ranged from three to ten months from the modification date. 
 
We expect that the TDRs on accruing status as of September 30, 2016, which were all performing in accordance with their restructured terms, will continue to comply with the restructured terms because of the reduced principal or interest payments on these loans.  A summary of TDRs by type of concession and by type of loan, as of September 30, 2016, and December 31, 2015, is shown below:
 
 
 
September 30, 2016
 
Accruing TDRs
 
Payment
Deferral
 
 
Rate
Reduction
 
 
Rate Reduction
and Payment
Deferral
 
 
Total
 
 
 
(In thousands)
 
 
 
 
 
Commercial loans
  $ 22,019     $ -     $ 1,360     $ 23,379  
Commercial mortgage loans
    26,835       5,986       20,690       53,511  
Residential mortgage loans
    5,048       989       3,628       9,665  
Total accruing TDRs
  $ 53,902     $ 6,975     $ 25,678     $ 86,555  
 
 
 
September 30, 2016
 
                   
                   
Non-accrual TDRs
 
Payment
Deferral
 
 
Rate Reduction
and Payment
Deferral
 
 
Total
 
 
 
(In thousands)
 
Commercial loans
  $ 3,477     $ 90     $ 3,567  
Commercial mortgage loans
    1,508       15,260       16,768  
Residential mortgage loans
    364       171       535  
Total non-accrual TDRs
  $ 5,349     $ 15,521     $ 20,870  
 
 
 
 
December 31, 2015
 
                         
                         
Accruing TDRs
 
Payment
Deferral
 
 
Rate
Reduction
 
 
Rate Reduction
and Payment
Deferral
 
 
Total
 
   
(In thousands)
 
Commercial loans
  $ 8,298     $ -     $ 1,726     $ 10,024  
Real estate construction loans
    -       -       5,696       5,696  
Commercial mortgage loans
    16,701       6,045       33,800       56,546  
Residential mortgage loans
    5,201       999       3,214       9,414  
Total accruing TDRs
  $ 30,200     $ 7,044     $ 44,436     $ 81,680  
 
 
 
 
 
December 31, 2015
 
                   
                   
Non-accrual TDRs
 
Payment
Deferral
 
 
Rate Reduction
and
Payment
Deferral
 
 
Total
 
 
 
(In thousands)
 
Commercial loans
  $ 1,033     $ 90     $ 1,123  
Real estate construction loans
    9,981       5,825       15,806  
Commercial mortgage loans
    1,544       20,362       21,906  
Residential mortgage loans
    388       700       1,088  
Total non-accrual TDRs
  $ 12,946     $ 26,977     $ 39,923  
 
The activity within our TDRs for the periods indicated are shown below:
 
 
 
 
Three months ended September 30,
 
 
Nine months ended September 30,
 
Accruing TDRs
 
2016
 
 
2015
 
 
2016
 
 
2015
 
 
 
(In thousands)
 
Beginning balance
  $ 74,708     $ 100,011     $ 81,680     $ 104,355  
New restructurings
    18,347       427       20,412       16,853  
Restructured loans restored to accrual status
    -       723       10,303       723  
Charge-offs
    -       -       -       (148 )
Payments
    (6,500 )     (11,280 )     (9,816 )     (21,714 )
Restructured loans placed on non-accrual status
    -       -       (1,138 )     (10,188 )
Expiration of loan concession upon renewal
    -       -       (14,886 )     -  
Ending balance
  $ 86,555     $ 89,881     $ 86,555     $ 89,881  
 
 
 
 
 
 
Three months ended September 30,
 
 
Nine months ended September 30,
 
Non-accrual TDRs
 
2016
 
 
2015
 
 
2016
 
 
2015
 
 
 
(In thousands)
 
Beginning balance
  $ 25,442     $ 42,595     $ 39,923     $ 41,618  
New restructurings
    649       1,796       3,794       2,006  
Restructured loans placed on non-accrual status
    -       -       1,138       10,188  
Charge-offs
    (3,407 )     (3 )     (4,352 )     (3,246 )
Payments
    (1,814 )     (1,859 )     (9,330 )     (8,037 )
Restructured loans restored to accrual status
    -       (723 )     (10,303 )     (723 )
Ending balance
  $ 20,870     $ 41,806     $ 20,870     $ 41,806  
 
A loan is considered to be in payment default once it is 60 to 90 days contractually past due under the modified terms.  The Company did not have any loans that were modified as a TDR during the previous twelve months and which subsequently defaulted as of September 30, 2016.
 
Under the Company’s internal underwriting policy, an evaluation is performed of the probability that the borrower will be in payment default on any of its debt in the foreseeable future without the modification in order to determine whether a borrower is experiencing financial difficulty.
 
As of September 30, 2016, there were no commitments to lend additional funds to those borrowers whose loans had been restructured, were considered impaired, or were on non-accrual status.
 
As part of the on-going monitoring of the credit quality of our loan portfolio, the Company utilizes a risk grading matrix to assign a risk grade to each loan. The risk rating categories can be generally described by the following grouping for non-homogeneous loans: 
 
 
Pass/Watch – 
These loans range from minimal credit risk to lower than average, but still acceptable, credit risk.
 
 
 
Special Mention
 
Borrower is fundamentally sound and loan is currently protected but adverse trends are apparent that, if not corrected, may affect ability to repay. Primary source of loan repayment remains viable but there is increasing reliance on collateral or guarantor support.
 
 
Substandard
 
These loans are inadequately protected by current sound net worth, paying capacity, or collateral. Well-defined weaknesses exist that could jeopardize repayment of debt. Loss may not be imminent, but if weaknesses are not corrected, there is a good possibility of some loss.
 
 
Doubtful –
The possibility of loss is extremely high, but due to identifiable and important pending events (which may strengthen the loan), a loss classification is deferred until the situation is better defined.
 
 
Loss –
These loans are considered uncollectible and of such little value that to continue to carry the loan as an active asset is no longer warranted.
 
The following tables present the loan portfolio by risk rating as of September 30, 2016, and as of December 31, 2015:
 
 
 
 
September 30, 2016
 
 
 
Pass/Watch
 
 
Special Mention
 
 
Substandard
 
 
Doubtful
 
 
Total
 
   
(In thousands)
 
Commercial loans
  $ 2,027,815     $ 133,858     $ 86,806     $ 517     $ 2,248,996  
Real estate construction loans
    489,473       20,256       5,507       -       515,236  
Commercial mortgage loans
    5,391,701       219,081       133,209       -       5,743,991  
Residential mortgage loans and equity lines
    2,488,495       391       10,538       -       2,499,424  
Installment and other loans
    2,810       -       -       -       2,810  
Total gross loans
  $ 10,400,294     $ 373,586     $ 236,060     $ 517     $ 11,010,457  
                                         
Loans held for sale
  $ -     $ -     $ -     $ 4,750     $ 4,750  
 
 
 
 
 
 
 
December 31, 2015
 
 
 
Pass/Watch
 
 
Special Mention
 
 
Substandard
 
 
Doubtful
 
 
Total
 
   
(In thousands)
 
Commercial loans
  $ 2,143,270     $ 110,338     $ 61,297     $ 1,958     $ 2,316,863  
Real estate construction loans
    413,765       5,776       21,502       500       441,543  
Commercial mortgage loans
    5,018,199       155,553       118,196       9,270       5,301,218  
Residential mortgage loans and equity lines
    2,091,434       399       9,502       -       2,101,335  
Installment and other loans
    2,493       -       -       -       2,493  
Total gross loans
  $ 9,669,161     $ 272,066     $ 210,497     $ 11,728     $ 10,163,452  
                                         
Loans held for sale
  $ 732     $ -     $ 5,944     $ -     $ 6,676  
 
The allowance for loan losses and the reserve for off-balance sheet credit commitments are significant estimates that can and do change based on management’s process in analyzing the loan portfolio and on management’s assumptions about specific borrowers, underlying collateral, and applicable economic and environmental conditions, among other factors.
 
The following table presents the balance in the allowance for loan losses by portfolio segment and based on impairment method as of September 30, 2016, and as of December 31, 2015:
 
 
 
 
Commercial
Loans
 
 
Real Estate
Construction
Loans
 
 
Commercial
Mortgage
Loans
 
 
Residential
Mortgage Loans
and Equity Lines
 
 
Installment and
Other Loans
 
 
Total
 
 
 
(In thousands)
 
September 30, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans individually evaluated for impairment
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Allowance
  $ 1,320     $ -     $ 1,248     $ 375     $ -     $ 2,943  
Balance
  $ 32,631     $ 5,507     $ 74,587     $ 18,189     $ -     $ 130,914  
                                                 
Loans collectively evaluated for impairment
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Allowance
  $ 52,379     $ 9,245     $ 43,685     $ 9,682     $ 8     $ 114,999  
Balance
  $ 2,216,365     $ 509,729     $ 5,669,404     $ 2,481,235     $ 2,810     $ 10,879,543  
                                                 
Total allowance
  $ 53,699     $ 9,245     $ 44,933     $ 10,057     $ 8     $ 117,942  
Total balance
  $ 2,248,996     $ 515,236     $ 5,743,991     $ 2,499,424     $ 2,810     $ 11,010,457  
                                                 
December 31, 2015
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans individually evaluated for impairment
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Allowance
  $ 530     $ -     $ 6,792     $ 427     $ -     $ 7,749  
Balance
  $ 13,568     $ 22,002     $ 81,776     $ 16,464     $ -     $ 133,810  
                                                 
Loans collectively evaluated for impairment
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Allowance
  $ 55,669     $ 22,170     $ 42,648     $ 10,718     $ 9     $ 131,214  
Balance
  $ 2,303,295     $ 419,541     $ 5,219,442     $ 2,084,871     $ 2,493     $ 10,029,642  
                                                 
Total allowance
  $ 56,199     $ 22,170     $ 49,440     $ 11,145     $ 9     $ 138,963  
Total balance
  $ 2,316,863     $ 441,543     $ 5,301,218     $ 2,101,335     $ 2,493     $ 10,163,452  
 
The following tables detail activity in the allowance for loan losses by portfolio segment for the three months and nine months ended September 30, 2016, and September 30, 2015. Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses in other categories.
 
 
Three months ended September 30, 2016 and 2015
 
 
 
 
 
 
 
Real Estate
 
 
Commercial
 
 
Residential
 
 
Installment
 
 
 
 
 
 
 
Commercial
 
 
Construction
 
 
Mortgage
 
 
Mortgage Loans
 
 
and Other
 
 
 
 
 
 
 
Loans
 
 
Loans
 
 
Loans
 
 
and Equity Lines
 
 
Loans
 
 
Total
 
 
 
(In thousands)
 
                                                 
June 30, 2016 Ending Balance
  $ 50,590     $ 10,753     $ 46,090     $ 15,503     $ 12       122,948  
Provision/(credit) for possible credit losses
    4,380       (2,056 )     3,132       (5,452 )     (4 )     -  
Charge-offs
    (3,277 )     -       (4,626 )     -       -       (7,903 )
Recoveries
    2,006       548       337       6       -       2,897  
Net (charge-offs)/recoveries
    (1,271 )     548       (4,289 )     6       -       (5,006 )
September 30, 2016 Ending Balance
  $ 53,699     $ 9,245     $ 44,933     $ 10,057     $ 8     $ 117,942  
                                                 
June 30, 2015 Ending Balance
  $ 47,540     $ 26,304     $ 67,245     $ 12,323     $ 25     $ 153,437  
Provision/(credit) for possible credit losses
    10,040       121       (11,762 )     353       (2 )     (1,250 )
Charge-offs
    (3,310 )     -       (97 )     -       -       (3,407 )
Recoveries
    607       41       647       1       -       1,296  
Net (charge-offs)/recoveries
    (2,703 )     41       550       1       -       (2,111 )
September 30, 2015 Ending Balance
  $ 54,877     $ 26,466     $ 56,033     $ 12,677     $ 23     $ 150,076  
 
 
Nine months ended September 30, 2016 and 2015
 
 
 
 
 
 
 
Real Estate
 
 
Commercial
 
 
Residential
 
 
Installment
 
 
 
 
 
 
 
Commercial
 
 
Construction
 
 
Mortgage
 
 
Mortgage Loans
 
 
and Other
 
 
 
 
 
 
 
Loans
 
 
Loans
 
 
Loans
 
 
and Equity Lines
 
 
Loans
 
 
Total
 
 
 
(In thousands)
 
                                                 
2016 Beginning Balance
  $ 56,199     $ 22,170     $ 49,440     $ 11,145     $ 9     $ 138,963  
                                                 
Provision/(credit) for possible credit losses
    5,815       (20,796 )     295       (963 )     (1 )     (15,650 )
                                                 
Charge-offs
    (12,035 )     -       (5,681 )     (149 )     -       (17,865 )
Recoveries
    3,720       7,871       879       24               12,494  
Net (charge-offs)/recoveries
    (8,315 )     7,871       (4,802 )     (125 )     -       (5,371 )
                                                 
September 30, 2016 Ending Balance
  $ 53,699     $ 9,245     $ 44,933     $ 10,057     $ 8     $ 117,942  
Reserve for impaired loans
  $ 1,320     $ -     $ 1,248     $ 375     $ -     $ 2,943  
Reserve for non-impaired loans
  $ 52,379     $ 9,245     $ 43,685     $ 9,682     $ 8     $ 114,999  
Reserve for off-balance sheet
credit commitments
  $ 2,112     $ -     $ 35     $ 80     $ 2     $ 2,229  
                                                 
2015 Beginning Balance
  $ 47,501     $ 27,652     $ 74,673     $ 11,578     $ 16     $ 161,420  
                                                 
Provision/(credit) for possible credit losses
    11,045       (1,349 )     (19,342 )     1,239       7       (8,400 )
                                                 
Charge-offs
    (6,754 )     -       (3,613 )     (161 )     -       (10,528 )
Recoveries
    3,085       163       4,315       21       -       7,584  
Net (charge-offs)/recoveries
    (3,669 )     163       702       (140 )     -       (2,944 )
                                                 
September 30, 2015 Ending Balance
  $ 54,877     $ 26,466     $ 56,033     $ 12,677     $ 23     $ 150,076  
Reserve for impaired loans
  $ 7,561     $ -     $ 6,389     $ 373     $ -     $ 14,323  
Reserve for non-impaired loans
  $ 47,316     $ 26,466     $ 49,644     $ 12,304     $ 23     $ 135,753  
Reserve for off-balance sheet
credit commitments
  $ 703     $ 477     $ 202     $ 37     $ 1     $ 1,420