XML 56 R40.htm IDEA: XBRL DOCUMENT v3.3.1.900
Allowance for Loan and Lease Losses and Unfunded Commitments and Letters of Credit (Tables)
12 Months Ended
Dec. 31, 2015
Financing Receivable, Allowance for Credit Losses [Line Items]  
Changes in the Allowance for Loan and Lease Losses
The following tables show a detailed analysis of the ALLL for loans for the years ended December 31, 2015, 2014 and 2013: 
 
 
Beginning
Balance
 
Charge-offs
 
Recoveries
 
Provision (Recovery)
 
Ending
Balance
 
Specific
Reserve
 
General
Allocation
Year Ended December 31, 2015
 
(in thousands)
Commercial business:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Secured
 
$
25,923

 
$
(7,486
)
 
$
2,069

 
$
11,815

 
$
32,321

 
$
321

 
$
32,000

Unsecured
 
927

 
(780
)
 
267

 
885

 
1,299

 

 
1,299

Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
2,281

 
(376
)
 
307

 
(1,296
)
 
916

 
314

 
602

Commercial and multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial land
 
799

 

 
291

 
88

 
1,178

 

 
1,178

Income property
 
9,159

 
(390
)
 
3,568

 
(5,721
)
 
6,616

 

 
6,616

Owner occupied
 
5,007

 
(115
)
 
116

 
542

 
5,550

 

 
5,550

Real estate construction:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Land and acquisition
 
1,197

 

 
103

 
(961
)
 
339

 

 
339

Residential construction
 
1,860

 

 
90

 
(1,217
)
 
733

 
3

 
730

Commercial and multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Income property
 
622

 

 
8

 
(242
)
 
388

 

 
388

Owner occupied
 
434

 

 

 
572

 
1,006

 

 
1,006

Consumer
 
3,180

 
(2,066
)
 
931

 
1,486

 
3,531

 
15

 
3,516

Purchased credit impaired
 
16,336

 
(13,854
)
 
7,329

 
3,915

 
13,726

 

 
13,726

Unallocated
 
1,844

 

 

 
(1,275
)
 
569

 

 
569

Total
 
$
69,569

 
$
(25,067
)
 
$
15,079

 
$
8,591

 
$
68,172

 
$
653

 
$
67,519

 
 
Beginning
Balance
 
Charge-offs
 
Recoveries
 
Provision (Recovery)
 
Ending
Balance
 
Specific
Reserve
 
General
Allocation
Year Ended December 31, 2014
 
(in thousands)
Commercial business:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Secured
 
$
31,027

 
$
(4,159
)
 
$
2,637

 
$
(3,582
)
 
$
25,923

 
$
25

 
$
25,898

Unsecured
 
696

 
(130
)
 
370

 
(9
)
 
927

 
2

 
925

Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
1,252

 
(230
)
 
159

 
1,100

 
2,281

 
120

 
2,161

Commercial and multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial land
 
489

 
(29
)
 
70

 
269

 
799

 

 
799

Income property
 
9,234

 
(1,934
)
 
819

 
1,040

 
9,159

 

 
9,159

Owner occupied
 
3,605

 
(1,030
)
 
51

 
2,381

 
5,007

 
27

 
4,980

Real estate construction:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Land and acquisition
 
610

 

 
740

 
(153
)
 
1,197

 
67

 
1,130

Residential construction
 
822

 

 
1,190

 
(152
)
 
1,860

 

 
1,860

Commercial and multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Income property
 
285

 

 

 
337

 
622

 

 
622

Owner occupied
 
58

 

 

 
376

 
434

 

 
434

Consumer
 
2,547

 
(2,774
)
 
1,353

 
2,054

 
3,180

 

 
3,180

Purchased credit impaired
 
20,174

 
(14,436
)
 
7,721

 
2,877

 
16,336

 

 
16,336

Unallocated
 
1,655

 

 

 
189

 
1,844

 

 
1,844

Total
 
$
72,454

 
$
(24,722
)
 
$
15,110

 
$
6,727

 
$
69,569

 
$
241

 
$
69,328


 
 
Beginning
Balance
 
Charge-offs
 
Recoveries
 
Provision (Recovery)
 
Ending
Balance
 
Specific
Reserve
 
General
Allocation
Year ended December 31, 2013
 
(in thousands)
Commercial business:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Secured
 
$
27,270

 
$
(4,148
)
 
$
1,512

 
$
6,393

 
$
31,027

 
$
343

 
$
30,684

Unsecured
 
753

 
(794
)
 
932

 
(195
)
 
696

 
35

 
661

Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
694

 
(228
)
 
270

 
516

 
1,252

 
138

 
1,114

Commercial and multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial land
 
460

 
(20
)
 
169

 
(120
)
 
489

 

 
489

Income property
 
11,033

 
(1,405
)
 
489

 
(883
)
 
9,234

 
26

 
9,208

Owner occupied
 
6,362

 
(1,118
)
 
375

 
(2,014
)
 
3,605

 
1,073

 
2,532

Real estate construction:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Land and acquisition
 
1,171

 
(32
)
 
2,553

 
(3,082
)
 
610

 
71

 
539

Residential construction
 
635

 
(101
)
 
112

 
176

 
822

 

 
822

Commercial and multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Income property
 
316

 

 

 
(31
)
 
285

 

 
285

Owner occupied
 
102

 

 

 
(44
)
 
58

 

 
58

Consumer
 
2,437

 
(2,242
)
 
552

 
1,800

 
2,547

 
4

 
2,543

Purchased credit impaired
 
30,056

 
(13,853
)
 
7,232

 
(3,261
)
 
20,174

 

 
20,174

Unallocated
 
1,011

 

 

 
644

 
1,655

 

 
1,655

Total
 
$
82,300

 
$
(23,941
)
 
$
14,196

 
$
(101
)
 
$
72,454

 
$
1,690

 
$
70,764

Changes in the Allowance for Unfunded Commitments and Letters of Credit
Changes in the allowance for unfunded commitments and letters of credit, a component of other liabilities in the consolidated balance sheet, are summarized as follows:
 
 
Years Ended December 31,
 
 
2015
 
2014
 
2013
 
 
(in thousands)
Beginning balance
 
$
2,655

 
$
2,505

 
$
1,915

Net changes in the allowance for unfunded commitments and letters of credit
 
275

 
150

 
590

Ending balance
 
$
2,930

 
$
2,655

 
$
2,505

Financing Receivable Credit Quality Indicators [Table Text Block]
The following is an analysis of the credit quality of our loan portfolio, excluding PCI loans as of December 31, 2015 and 2014:
 
 
 
Pass
 
Special Mention
 
Substandard
 
Doubtful
 
Loss
 
Total
December 31, 2015
 
(in thousands)
Loans, excluding PCI loans
 
 
 
 
 
 
 
 
 
 
 
 
Commercial business:
 
 
 
 
 
 
 
 
 
 
 
 
Secured
 
$
2,146,729

 
$
59,746

 
$
56,217

 
$

 
$

 
$
2,262,692

Unsecured
 
93,347

 
278

 
1,323

 

 

 
94,948

Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
171,945

 
52

 
1,439

 

 

 
173,436

Commercial and multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
Commercial land
 
207,768

 
4,966

 
424

 

 

 
213,158

Income property
 
1,296,043

 
5,889

 
8,847

 

 

 
1,310,779

Owner occupied
 
918,986

 
9,668

 
17,662

 

 

 
946,316

Real estate construction:
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential:
 
 
 
 
 
 
 
 
 
 
 
 
Land and acquisition
 
14,388

 

 
362

 

 

 
14,750

Residential construction
 
119,243

 

 
1,132

 

 

 
120,375

Commercial and multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
Income property
 
83,634

 

 

 

 

 
83,634

Owner occupied
 
81,270

 

 
401

 

 

 
81,671

Consumer
 
328,286

 

 
4,076

 

 

 
332,362

Total
 
$
5,461,639

 
$
80,599

 
$
91,883

 
$

 
$

 
5,634,121

Less:
 
 
 
 
 
 
 
 
 
 
 
 
Allowance for loan losses
 
54,446

Loans, excluding PCI loans, net
 
$
5,579,675

 
 
Pass
 
Special Mention
 
Substandard
 
Doubtful
 
Loss
 
Total
December 31, 2014
 
(in thousands)
Loans, excluding PCI loans
 
 
 
 
 
 
 
 
 
 
 
 
Commercial business:
 
 
 
 
 
 
 
 
 
 
 
 
Secured
 
$
1,963,210

 
$
15,790

 
$
54,628

 
$

 
$

 
$
2,033,628

Unsecured
 
79,534

 

 
559

 

 

 
80,093

Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
163,914

 
55

 
7,795

 

 

 
171,764

Commercial and multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
Commercial land
 
183,701

 
4,217

 
1,861

 

 

 
189,779

Income property
 
1,287,729

 
5,885

 
8,385

 

 

 
1,301,999

Owner occupied
 
825,694

 
7,876

 
11,171

 

 

 
844,741

Real estate construction:
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential:
 
 
 
 
 
 
 
 
 
 
 
 
Land and acquisition
 
15,307

 
167

 
1,036

 

 

 
16,510

Residential construction
 
96,031

 
909

 
1,581

 

 

 
98,521

Commercial and multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
Income property
 
73,783

 

 

 

 

 
73,783

Owner occupied
 
58,055

 

 
889

 

 

 
58,944

Consumer
 
339,695

 
68

 
5,269

 

 

 
345,032

Total
 
$
5,086,653

 
$
34,967

 
$
93,174

 
$

 
$

 
5,214,794

Less:
 
 
 
 
 
 
 
 
 
 
 
 
Allowance for loan losses
 
53,233

Loans, excluding PCI loans, net
 
$
5,161,561


The following is an analysis of the credit quality of our PCI loan portfolio as of December 31, 2015 and 2014:
 
 
Pass
 
Special Mention
 
Substandard
 
Doubtful
 
Loss
 
Total
December 31, 2015
 
(in thousands)
PCI loans:
 
 
 
 
 
 
 
 
 
 
 
 
Commercial business:
 
 
 
 
 
 
 
 
 
 
 
 
Secured
 
$
31,468

 
$
101

 
$
5,995

 
$

 
$

 
$
37,564

Unsecured
 
1,218

 

 
2

 

 

 
1,220

Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
25,018

 

 
2,177

 

 

 
27,195

Commercial and multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
Commercial land
 
8,234

 

 
664

 

 

 
8,898

Income property
 
36,426

 

 
5,916

 

 

 
42,342

Owner occupied
 
53,071

 
261

 
1,736

 

 

 
55,068

Real estate construction:
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential:
 
 
 
 
 
 
 
 
 
 
 
 
Land and acquisition
 
1,086

 

 
479

 

 

 
1,565

Residential construction
 
427

 

 
334

 

 

 
761

Commercial and multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
Income property
 
1,303

 

 

 

 

 
1,303

Owner occupied
 
531

 

 

 

 

 
531

Consumer
 
20,122

 

 
781

 

 

 
20,903

Total
 
$
178,904

 
$
362

 
$
18,084

 
$

 
$

 
197,350

Less:
 
 
 
 
 
 
 
 
 
 
 
 
Valuation discount resulting from acquisition accounting
 
16,444

Allowance for loan losses
 
13,726

PCI loans, net
 
$
167,180

 
 
Pass
 
Special Mention
 
Substandard
 
Doubtful
 
Loss
 
Total
December 31, 2014
 
(in thousands)
PCI loans:
 
 
 
 
 
 
 
 
 
 
 
 
Commercial business:
 
 
 
 
 
 
 
 
 
 
 
 
Secured
 
$
37,927

 
$
937

 
$
9,223

 
$

 
$

 
$
48,087

Unsecured
 
2,156

 

 
91

 

 

 
2,247

Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
28,822

 

 
3,159

 

 

 
31,981

Commercial and multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
Commercial land
 
9,104

 

 
6,240

 

 

 
15,344

Income property
 
51,435

 
1,892

 
7,186

 

 

 
60,513

Owner occupied
 
58,629

 
346

 
5,566

 

 

 
64,541

Real estate construction:
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential:
 
 
 
 
 
 
 
 
 
 
 
 
Land and acquisition
 
1,595

 

 
913

 

 

 
2,508

Residential construction
 
741

 

 
1,104

 

 

 
1,845

Commercial and multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
Income property
 
1,435

 

 
227

 

 

 
1,662

Owner occupied
 
926

 

 

 

 

 
926

Consumer
 
24,037

 

 
2,777

 

 

 
26,814

Total
 
$
216,807

 
$
3,175

 
$
36,486

 
$

 
$

 
256,468

Less:
 
 
 
 
 
 
 
 
 
 
 
 
Valuation discount resulting from acquisition accounting
 
25,884

Allowance for loan losses
 
16,336

PCI loans, net
 
$
214,248