XML 24 R11.htm IDEA: XBRL DOCUMENT v3.10.0.1
Loans
12 Months Ended
Dec. 31, 2018
Loans and Leases Receivable Disclosure [Abstract]  
Loans
Loans

The following table shows the Company's loan portfolio by category as of the dates shown:

(Dollars in thousands)
 
December 31, 2018
 
December 31, 2017
Balance:
 
 
 
 
Commercial
 
$
7,828,538

 
$
6,787,677

Commercial real estate
 
6,933,252

 
6,580,618

Home equity
 
552,343

 
663,045

Residential real estate
 
1,002,464

 
832,120

Premium finance receivables—commercial
 
2,841,659

 
2,634,565

Premium finance receivables—life insurance
 
4,541,794

 
4,035,059

Consumer and other
 
120,641

 
107,713

Total loans, net of unearned income
 
$
23,820,691

 
$
21,640,797

Mix:
 
 
 
 
Commercial
 
33
%
 
31
%
Commercial real estate
 
29

 
30

Home equity
 
2

 
3

Residential real estate
 
4

 
4

Premium finance receivables—commercial
 
12

 
12

Premium finance receivables—life insurance
 
19

 
19

Consumer and other
 
1

 
1

Total loans, net of unearned income
 
100
%
 
100
%


The Company’s loan portfolio is generally comprised of loans to consumers and small to medium-sized businesses located within the geographic market areas that the banks serve. The premium finance receivables portfolios are made to customers throughout the United States and Canada. The Company strives to maintain a loan portfolio that is diverse in terms of loan type, industry, borrower and geographic concentrations. Such diversification reduces the exposure to economic downturns that may occur in different segments of the economy or in different industries.

Certain premium finance receivables are recorded net of unearned income. The unearned income portions of such premium finance receivables were $112.9 million and $87.0 million at December 31, 2018 and 2017, respectively.

Total loans, excluding PCI loans, include net deferred loan fees and costs and fair value purchase accounting adjustments totaling $4.5 million and $9.3 million at December 31, 2018 and 2017, respectively. PCI loans are recorded net of credit discounts. See "Acquired Loan Information at Acquisition - PCI Loans" below.

Certain real estate loans, including mortgage loans held-for-sale, and home equity loans with balances totaling approximately $6.1 billion and $6.4 billion at December 31, 2018 and 2017, respectively, were pledged as collateral to secure the availability of borrowings from certain federal agency banks. At December 31, 2018, approximately $5.7 billion of these pledged loans are included in a blanket pledge of qualifying loans to the FHLB. The remaining $484.6 million of pledged loans was used to secure potential borrowings at the FRB discount window. At December 31, 2018 and 2017, the banks had outstanding borrowings of $426.3 million and $559.7 million, respectively, from the FHLB in connection with these collateral arrangements. See Note 11, “Federal Home Loan Bank Advances,” for a summary of these borrowings.

It is the policy of the Company to review each prospective credit in order to determine the appropriateness and, when required, the adequacy of security or collateral necessary to obtain when making a loan. The type of collateral, when required, will vary from liquid assets to real estate. The Company seeks to assure access to collateral, in the event of default, through adherence to state lending laws and the Company’s credit monitoring procedures.

Acquired Loan Information at Acquisition — PCI Loans

As part of the Company's previous acquisitions, the Company acquired loans for which there was evidence of credit quality deterioration since origination (PCI loans) and we determined that it was probable that the Company would be unable to collect all contractually required principal and interest payments. The following table presents the unpaid principal balance and carrying value for these acquired loans as of the dates shown:

 
 
December 31, 2018
 
December 31, 2017
(Dollars in thousands)
 
Unpaid
Principal
Balance
 
Carrying
Value
 
Unpaid
Principal
Balance
 
Carrying
Value
PCI loans
 
$
341,555

 
$
318,394

 
$
375,237

 
$
350,690



See Note 5, “Allowance for Loan Losses, Allowance for Losses on Lending-Related Commitments and Impaired Loans,” for further discussion regarding the allowance for loan losses associated with PCI loans at December 31, 2018.

The following table provides estimated details as of the date of acquisition on loans acquired in 2018 with evidence of credit quality deterioration since origination:
(Dollars in thousands)
 
Delaware Place Bank
 
American Enterprise Bank
Contractually required payments including interest
 
$
13,385

 
$
31,750

Less: Nonaccretable difference
 
1,197

 
3,813

   Cash flows expected to be collected (1)  
 
$
12,188

 
$
27,937

Less: Accretable yield
 
2,205

 
3,970

    Fair value of PCI loans acquired
 
$
9,983

 
$
23,967

(1) Represents undiscounted expected principal and interest cash at acquisition.

Accretable Yield Activity — PCI Loans

Changes in expected cash flows may vary from period to period as the Company periodically updates its cash flow model assumptions for PCI loans. The factors that most significantly affect the estimates of gross cash flows expected to be collected, and accordingly the accretable yield, include changes in the benchmark interest rate indices for variable-rate products and changes in prepayment assumptions and loss estimates. The following table provides activity for the accretable yield of PCI loans.

 
 
Years Ended December 31,
(Dollars in thousands)
 
2018
 
2017
Accretable yield, beginning balance
 
$
36,565

 
$
49,408

Acquisitions
 
6,175

 
426

Accretable yield amortized to interest income
 
(16,711
)
 
(21,512
)
Accretable yield amortized to indemnification asset/liability (1)
 

 
(1,087
)
Reclassification from non-accretable difference (2)
 
4,835

 
7,805

Increases (Decreases) in interest cash flows due to payments and changes in interest rates
 
4,012

 
1,525

Accretable yield, ending balance
 
$
34,876

 
$
36,565

 
(1)
Represents the portion of the current period accreted yield, resulting from lower expected losses, applied to reduce the loss share indemnification asset or increase the loss share indemnification liability.
(2)
Reclassification is the result of subsequent increases in expected principal cash flows.


Accretion to interest income accounted for under ASC 310-30 totaled $16.7 million and $21.5 million in 2018 and 2017, respectively.  These amounts include accretion from both covered and non-covered loans, and are included together within interest and fees on loans in the Consolidated Statements of Income.