XML 64 R13.htm IDEA: XBRL DOCUMENT v2.4.0.6
LOANS AND LEASES
9 Months Ended
Sep. 30, 2012
LOANS AND LEASES  
LOANS AND LEASES

 

NOTE 5—LOANS AND LEASES

  • Non-Covered Loans and Leases

        When we refer to non-covered loans and leases we are referring to loans and leases not covered by our FDIC loss sharing agreements.

        The following table presents the composition of non-covered loans and leases by portfolio segment as of the dates indicated:

 
  September 30, 2012   December 31, 2011  
Loan Segment
  Amount   % of
Total
  Amount   % of
Total
 
 
  (Dollars in thousands)
 

Real estate mortgage

  $ 1,928,890     63 % $ 1,982,464     70 %

Real estate construction

    152,748     5     113,059     4  

Commercial

    772,768     25     671,939     24  

Leases(1)

    161,934     5          

Consumer

    20,615     1     23,711     1  

Foreign

    16,126     1     20,932     1  
                   

Total gross non-covered loans and leases

    3,053,081     100 %   2,812,105     100 %
                       

Less:

                         

Unearned income

    (2,190 )         (4,392 )      

Allowance for loan and lease losses

    (69,142 )         (85,313 )      
                       

Total net non-covered loans and leases

  $ 2,981,749         $ 2,722,400        
                       

(1)
Does not include leases in process of $15.1 million at September 30, 2012.

        The following tables present a summary of the activity in the allowance for loan and lease losses on non-covered loans by portfolio segment for the periods indicated:

 
  Three Months Ended September 30, 2012  
 
  Real
Estate
Mortgage
  Real
Estate
Construction
  Commercial   Leases   Consumer   Foreign   Total  
 
  (In thousands)
 

Allowance for Loan and Lease Losses on Non-Covered Loans and Leases:

                                           

Balance, beginning of period

  $ 42,236   $ 5,496   $ 21,979   $ 498   $ 1,735   $ 117   $ 72,061  

Charge-offs

    (1,118 )   (492 )   (492 )       (25 )       (2,127 )

Recoveries

    845     11     218         32     2     1,108  

Provision

    (3,226 )   1,582     (685 )   629     (188 )   (12 )   (1,900 )
                               

Balance, end of period

  $ 38,737   $ 6,597   $ 21,020   $ 1,127   $ 1,554   $ 107   $ 69,142  
                               

 

 
  Nine Months Ended September 30, 2012  
 
  Real
Estate
Mortgage
  Real
Estate
Construction
  Commercial   Leases   Consumer   Foreign   Total  
 
  (In thousands)
 

Allowance for Loan and Lease Losses on Non-Covered Loans and Leases:

                                           

Balance, beginning of period

  $ 50,205   $ 8,697   $ 23,308   $   $ 2,768   $ 335   $ 85,313  

Charge-offs

    (5,891 )   (492 )   (2,715 )       (258 )       (9,356 )

Recoveries

    1,217     35     1,232         79     22     2,585  

Provision

    (6,794 )   (1,643 )   (805 )   1,127     (1,035 )   (250 )   (9,400 )
                               

Balance, end of period

  $ 38,737   $ 6,597   $ 21,020   $ 1,127   $ 1,554   $ 107   $ 69,142  
                               

The ending balance of the allowance is composed of amounts applicable to loans and leases:

                                           

Individually evaluated for impairment

  $ 5,568   $ 2,468   $ 6,051   $   $ 265   $   $ 14,352  
                               

Collectively evaluated for impairment

  $ 33,169   $ 4,129   $ 14,969   $ 1,127   $ 1,289   $ 107   $ 54,790  
                               

Non-Covered Loan and Lease Balances:

                                           

Ending balance

  $ 1,928,890   $ 152,748   $ 772,768   $ 161,934   $ 20,615   $ 16,126   $ 3,053,081  
                               

The ending balance of the non-covered loan and lease portfolio is composed of loans and leases:

                                           

Individually evaluated for impairment

  $ 99,137   $ 31,792   $ 17,847   $ 420   $ 623   $   $ 149,819  
                               

Collectively evaluated for impairment

  $ 1,829,753   $ 120,956   $ 754,921   $ 161,514   $ 19,992   $ 16,126   $ 2,903,262  
                               

 

 
  Three Months Ended September 30, 2011  
 
  Real
Estate
Mortgage
  Real
Estate
Construction
  Commercial   Consumer   Foreign   Total  
 
  (In thousands)
 

Allowance for Loan Losses on Non-Covered Loans:

                                     

Balance, beginning of period

  $ 53,540   $ 11,185   $ 28,259   $ 2,910   $ 533   $ 96,427  

Charge-offs

    (4,293 )       (2,237 )   (54 )       (6,584 )

Recoveries

    225     33     235     74         567  

Provision

    2,341     (885 )   (925 )   (642 )   (189 )   (300 )
                           

Balance, end of period

  $ 51,813   $ 10,333   $ 25,332   $ 2,288   $ 344   $ 90,110  
                           

 

 
  Nine Months Ended September 30, 2011  
 
  Real
Estate
Mortgage
  Real
Estate
Construction
  Commercial   Consumer   Foreign   Total  
 
  (In thousands)
 

Allowance for Loan Losses on Non-Covered Loans:

                                     

Balance, beginning of period

  $ 51,657   $ 8,766   $ 33,229   $ 4,652   $ 349   $ 98,653  

Charge-offs

    (9,859 )   (5,838 )   (7,967 )   (1,379 )       (25,043 )

Recoveries

    349     1,021     1,160     1,375     45     3,950  

Provision

    9,666     6,384     (1,090 )   (2,360 )   (50 )   12,550  
                           

Balance, end of period

  $ 51,813   $ 10,333   $ 25,332   $ 2,288   $ 344   $ 90,110  
                           

The ending balance of the allowance is composed of amounts applicable to loans:

                                     

Individually evaluated for impairment

  $ 6,399   $ 3,363   $ 7,035   $ 2   $   $ 16,799  
                           

Collectively evaluated for impairment

  $ 45,414   $ 6,970   $ 18,297   $ 2,286   $ 344   $ 73,311  
                           

Non-Covered Loan Balances:

                                     

Ending balance

  $ 2,031,893   $ 152,411   $ 671,963   $ 20,621   $ 20,932   $ 2,897,820  
                           

The ending balance of the non-covered loan portfolio is composed of loans:

                                     

Individually evaluated for impairment

  $ 91,495   $ 32,621   $ 21,692   $ 565   $   $ 146,373  
                           

Collectively evaluated for impairment

  $ 1,940,398   $ 119,790   $ 650,271   $ 20,056   $ 20,932   $ 2,751,447  
                           

        The following table presents the credit risk rating categories for non-covered loans and leases by portfolio segment and class as of the dates indicated. Nonclassified loans and leases are those with a credit risk rating of either pass or special mention, while classified loans and leases are those with a credit risk rating of either substandard or doubtful.

 
  September 30, 2012   December 31, 2011  
 
  Nonclassified   Classified   Total   Nonclassified   Classified   Total  
 
  (In thousands)
 

Real estate mortgage:

                                     

Hospitality

  $ 105,417   $ 12,772   $ 118,189   $ 123,071   $ 21,331   $ 144,402  

SBA 504

    48,971     6,112     55,083     51,522     6,855     58,377  

Other

    1,715,968     39,650     1,755,618     1,690,830     88,855     1,779,685  
                           

Total real estate mortgage

    1,870,356     58,534     1,928,890     1,865,423     117,041     1,982,464  
                           

Real estate construction:

                                     

Residential

    39,774     2,978     42,752     14,743     2,926     17,669  

Commercial

    102,098     7,898     109,996     64,667     30,723     95,390  
                           

Total real estate construction

    141,872     10,876     152,748     79,410     33,649     113,059  
                           

Commercial:

                                     

Collateralized

    417,379     15,651     433,030     395,041     18,979     414,020  

Unsecured

    84,374     2,961     87,335     75,017     3,920     78,937  

Asset-based

    225,700     701     226,401     149,947     40     149,987  

SBA 7(a)

    19,117     6,885     26,002     18,045     10,950     28,995  
                           

Total commercial

    746,570     26,198     772,768     638,050     33,889     671,939  
                           

Leases

    161,514     420     161,934              

Consumer

    19,745     870     20,615     22,730     981     23,711  

Foreign

    16,126         16,126     20,932         20,932  
                           

Total non-covered loans and leases

  $ 2,956,183   $ 96,898   $ 3,053,081   $ 2,626,545   $ 185,560   $ 2,812,105  
                           

        In addition to our internal risk rating process, our federal and state banking regulators, as an integral part of their examination process, periodically review the Company's loan risk rating classifications. Our regulators may require the Company to recognize rating downgrades based on their judgments related to information available to them at the time of their examinations. Risk rating downgrades generally result in higher provisions for credit losses.

        The following tables present an aging analysis of our non-covered loans and leases by portfolio segment and class as of the dates indicated:

 
  September 30, 2012  
 
  30 - 59 Days
Past Due
  60 - 89 Days
Past Due
  Greater
Than
90 Days
Past Due
  Total
Past Due
  Current   Total  
 
  (In thousands)
 

Real estate mortgage:

                                     

Hospitality

  $   $   $   $   $ 118,189   $ 118,189  

SBA 504

    2,926         522     3,448     51,635     55,083  

Other

    1,970     1,348     2,547     5,865     1,749,753     1,755,618  
                           

Total real estate mortgage

    4,896     1,348     3,069     9,313     1,919,577     1,928,890  
                           

Real estate construction:

                                     

Residential

                    42,752     42,752  

Commercial

                    109,996     109,996  
                           

Total real estate construction

                    152,748     152,748  
                           

Commercial:

                                     

Collateralized

    12         2,027     2,039     430,991     433,030  

Unsecured

            238     238     87,097     87,335  

Asset-based

                    226,401     226,401  

SBA 7(a)

    220     1,122     1,181     2,523     23,479     26,002  
                           

Total commercial

    232     1,122     3,446     4,800     767,968     772,768  
                           

Leases

        176     244     420     161,514     161,934  

Consumer

    23         8     31     20,584     20,615  

Foreign

                    16,126     16,126  
                           

Total non-covered loans and leases

  $ 5,151   $ 2,646   $ 6,767   $ 14,564   $ 3,038,517   $ 3,053,081  
                           

        At September 30, 2012 and December 31, 2011, the Company had no non-covered loans and leases that were greater than 90 days past due and still accruing interest. It is the Company's policy to discontinue accruing interest when principal or interest payments are past due 90 days or when, in the opinion of management, there is a reasonable doubt as to the collectibility of a loan or lease in the normal course of business. At September 30, 2012, nonaccrual loans and leases totaled $37.0 million. Nonaccrual loans and leases include $3.3 million of loans 30 to 89 days past due and $26.9 million of current loans and leases which have been placed on nonaccrual status based on management's judgment regarding the collectibility of such loans and leases.

 
  December 31, 2011  
 
  30 - 59 Days
Past Due
  60 - 89 Days
Past Due
  Greater
Than
90 Days
Past Due
  Total
Past Due
  Current   Total  
 
  (In thousands)
 

Real estate mortgage:

                                     

Hospitality

  $   $   $   $   $ 144,402   $ 144,402  

SBA 504

    718         842     1,560     56,817     58,377  

Other

    12,953     191     13,205     26,349     1,753,336     1,779,685  
                           

Total real estate mortgage

    13,671     191     14,047     27,909     1,954,555     1,982,464  
                           

Real estate construction:

                                     

Residential

        475         475     17,194     17,669  

Commercial

    2,290         2,182     4,472     90,918     95,390  
                           

Total real estate construction

    2,290     475     2,182     4,947     108,112     113,059  
                           

Commercial:

                                     

Collateralized

    275     423     1,701     2,399     411,621     414,020  

Unsecured

    4         151     155     78,782     78,937  

Asset-based

                    149,987     149,987  

SBA 7(a)

    996     646     274     1,916     27,079     28,995  
                           

Total commercial

    1,275     1,069     2,126     4,470     667,469     671,939  
                           

Consumer

    72     40     17     129     23,582     23,711  

Foreign

                    20,932     20,932  
                           

Total non-covered loans

  $ 17,308   $ 1,775   $ 18,372   $ 37,455   $ 2,774,650   $ 2,812,105  
                           

        Nonaccrual loans totaled $58.3 million at December 31, 2011, of which $2.5 million were 30 to 89 days past due and $37.4 million were current.

        The following table presents our nonaccrual and performing non-covered loans and leases by portfolio segment and class as of the dates indicated:

 
  September 30, 2012   December 31, 2011  
 
  Nonaccrual   Performing   Total   Nonaccrual   Performing   Total  
 
  (In thousands)
 

Real estate mortgage:

                                     

Hospitality

  $ 6,993   $ 111,196   $ 118,189   $ 7,251   $ 137,151   $ 144,402  

SBA 504

    1,330     53,753     55,083     2,800     55,577     58,377  

Other

    9,031     1,746,587     1,755,618     21,286     1,758,399     1,779,685  
                           

Total real estate mortgage

    17,354     1,911,536     1,928,890     31,337     1,951,127     1,982,464  
                           

Real estate construction:

                                     

Residential

    1,063     41,689     42,752     1,086     16,583     17,669  

Commercial

    3,885     106,111     109,996     6,194     89,196     95,390  
                           

Total real estate construction

    4,948     147,800     152,748     7,280     105,779     113,059  
                           

Commercial:

                                     

Collateralized

    7,180     425,850     433,030     8,186     405,834     414,020  

Unsecured

    2,055     85,280     87,335     3,057     75,880     78,937  

Asset-based

    176     226,225     226,401     14     149,973     149,987  

SBA 7(a)

    4,433     21,569     26,002     7,801     21,194     28,995  
                           

Total commercial

    13,844     758,924     772,768     19,058     652,881     671,939  
                           

Leases

    420     161,514     161,934              

Consumer

    419     20,196     20,615     585     23,126     23,711  

Foreign

        16,126     16,126         20,932     20,932  
                           

Total non-covered loans and leases

  $ 36,985   $ 3,016,096   $ 3,053,081   $ 58,260   $ 2,753,845   $ 2,812,105  
                           

        Nonaccrual loans and leases and performing restructured loans are considered impaired for reporting purposes. Impaired loans and leases by portfolio segment are as follows as of the dates indicated:

 
  September 30, 2012   December 31, 2011  
Loan Segment
  Nonaccrual
Loans/Leases
  Performing
Restructured
Loans
  Total
Impaired
Loans/Leases
  Nonaccrual
Loans/Leases
  Performing
Restructured
Loans
  Total
Impaired
Loans/Leases
 
 
  (In thousands)
 

Real estate mortgage

  $ 17,354   $ 81,783   $ 99,137   $ 31,337   $ 87,484   $ 118,821  

Real estate construction

    4,948     26,844     31,792     7,280     24,512     31,792  

Commercial

    13,844     4,003     17,847     19,058     4,652     23,710  

Leases

    420         420              

Consumer

    419     204     623     585     143     728  
                           

Total

  $ 36,985   $ 112,834   $ 149,819   $ 58,260   $ 116,791   $ 175,051  
                           

        The following tables present information regarding our non-covered impaired loans and leases by portfolio segment and class for the dates indicated:

 
  September 30, 2012   December 31, 2011  
 
  Recorded
Investment
  Unpaid
Principal
Balance
  Related
Allowance
  Recorded
Investment
  Unpaid
Principal
Balance
  Related
Allowance
 
 
  (In thousands)
 

With An Allowance Recorded:

                                     

Real estate mortgage:

                                     

Hospitality

  $ 9,049   $ 9,649   $ 2,504   $ 17,548   $ 17,890   $ 4,369  

SBA 504

    1,681     1,681     385     1,147     1,245     206  

Other

    32,495     32,630     2,679     78,349     81,921     6,919  

Real estate construction:

                                     

Residential

    1,283     1,307     177     2,766     2,776     409  

Commercial

    18,408     18,548     2,291     12,477     12,520     1,664  

Commercial:

                                     

Collateralized

    4,199     4,476     3,609     5,515     5,741     3,901  

Unsecured

    2,309     3,011     2,108     2,864     3,061     2,513  

SBA 7(a)

    2,042     2,172     334     3,397     3,428     379  

Consumer

    474     510     265     433     459     413  

With No Related Allowance Recorded:

                                     

Real estate mortgage:

                                     

SBA 504

  $ 1,330   $ 2,042   $   $ 2,262   $ 3,007   $  

Other

    54,582     58,205         19,515     22,999      

Real estate construction:

                                     

Residential

    753     753         611     611      

Commercial

    11,348     14,978         15,938     19,536      

Commercial:

                                     

Collateralized

    5,055     5,417         4,759     4,927      

Unsecured

    156     168         643     716      

Asset-based

    176     176         14     14      

SBA 7(a)

    3,910     5,959         6,518     8,181      

Leases

    420     420                  

Consumer

    149     217         295     351      

Total Non-Covered Loans and Leases With and Without An Allowance Recorded:

                                     

Real estate mortgage

  $ 99,137   $ 104,207   $ 5,568   $ 118,821   $ 127,062   $ 11,494  

Real estate construction

    31,792     35,586     2,468     31,792     35,443     2,073  

Commercial

    17,847     21,379     6,051     23,710     26,068     6,793  

Leases

    420     420                  

Consumer

    623     727     265     728     810     413  
                           

Total

  $ 149,819   $ 162,319   $ 14,352   $ 175,051   $ 189,383   $ 20,773  
                           

 
  Three Months Ended September 30,  
 
  2012   2011  
 
  Weighted
Average
Recorded
Investment(1)
  Interest
Income
Recognized
  Weighted
Average
Recorded
Investment(1)
  Interest
Income
Recognized
 
 
  (In thousands)
 

With An Allowance Recorded:

                         

Real estate mortgage:

                         

Hospitality

  $ 9,049   $ 107   $ 17,634   $ 162  

SBA 504

    927     25     1,159     8  

Other

    30,884     445     55,580     562  

Real estate construction:

                         

Residential

    1,283     6     2,069     17  

Commercial

    18,408     178     20,969     197  

Commercial:

                         

Collateralized

    4,199     45     4,568     26  

Unsecured

    2,309     40     4,748     6  

SBA 7(a)

    2,042     50     3,131     33  

Consumer

    474     6     69      

With No Related Allowance Recorded:

                         

Real estate mortgage:

                         

SBA 504

  $ 1,330   $ 17   $ 2,348   $  

Other

    52,200     738     13,900     144  

Real estate construction:

                         

Residential

    753     16     1,329     48  

Commercial

    11,348     128     4,849     114  

Commercial:

                         

Collateralized

    4,972     92     2,198      

Unsecured

    156     3     574     2  

Asset-based

    176         15      

SBA 7(a)

    3,902     161     4,815     9  

Leases

    360              

Consumer

    149     5     496      

Total Non-Covered Loans and Leases With and Without An Allowance Recorded:

                         

Real estate mortgage

  $ 94,390   $ 1,332   $ 90,621   $ 876  

Real estate construction

    31,792     328     29,216     376  

Commercial

    17,756     391     20,049     76  

Leases

    360              

Consumer

    623     11     565      
                   

Total

  $ 144,921   $ 2,062   $ 140,451   $ 1,328  
                   

(1)
For the loans and leases reported as impaired at the period-ends presented, amounts were calculated based on the period of time such loans and leases were impaired during the reporting period.

 
  Nine Months Ended September 30,  
 
  2012   2011  
 
  Weighted
Average
Recorded
Investment(1)
  Interest
Income
Recognized
  Weighted
Average
Recorded
Investment(1)
  Interest
Income
Recognized
 
 
  (In thousands)
 

With An Allowance Recorded:

                         

Real estate mortgage:

                         

Hospitality

  $ 9,049   $ 315   $ 17,435   $ 519  

SBA 504

    545     17     820     13  

Other

    27,749     893     43,025     1,495  

Real estate construction:

                         

Residential

    1,283     21     2,069     55  

Commercial

    18,408     504     16,293     337  

Commercial:

                         

Collateralized

    3,773     99     3,644     40  

Unsecured

    2,302     120     4,739     16  

SBA 7(a)

    1,996     147     2,400     63  

Consumer

    370     15     69      

With No Related Allowance Recorded:

                         

Real estate mortgage:

                         

SBA 504

  $ 1,330   $ 80   $ 2,348   $  

Other

    48,441     1,886     10,992     217  

Real estate construction:

                         

Residential

    753     49     1,329     48  

Commercial

    10,598     382     4,849     163  

Commercial:

                         

Collateralized

    4,796     229     2,133     (1 )

Unsecured

    156     4     548     2  

Asset-based

    117     3     15      

SBA 7(a)

    3,771     478     4,704     9  

Leases

    256              

Consumer

    149     16     462      

Total Non-Covered Loans and Leases With and Without An Allowance Recorded:

                         

Real estate mortgage

  $ 87,114   $ 3,191   $ 74,620   $ 2,244  

Real estate construction

    31,042     956     24,540     603  

Commercial

    16,911     1,080     18,183     129  

Leases

    256              

Consumer

    519     31     531      
                   

Total

  $ 135,842   $ 5,258   $ 117,874   $ 2,976  
                   

(1)
For the loans and leases reported as impaired at the period-ends presented, amounts were calculated based on the period of time such loans and leases were impaired during the reporting period.

        The following tables present non-covered new troubled debt restructurings and defaulted troubled debt restructurings for the periods indicated:

 
  Three Months Ended September 30,  
 
  2012   2011  
 
  Number
of
Loans
  Pre-
Modification
Outstanding
Recorded
Investment
  Post-
Modification
Outstanding
Recorded
Investment
  Number
of
Loans
  Pre-
Modification
Outstanding
Recorded
Investment
  Post-
Modification
Outstanding
Recorded
Investment
 
 
  (Dollars in thousands)
 

Troubled Debt Restructurings:

                                     

Real estate mortgage:

                                     

SBA 504

    1   $ 1,118   $ 1,118       $   $  

Other

    4     10,119     10,119     8     5,189     4,998  

Real estate construction:

                                     

Commercial

    1     6,973     6,973     1     2,082     2,082  

Commercial:

                                     

Collateralized

    2     370     370     2     477     477  

Unsecured

                1     450     450  

SBA 7(a)

    2     70     70     5     344     344  

Consumer

    1     206     206              
                           

Total

    11   $ 18,856   $ 18,856     17   $ 8,542   $ 8,351  
                           

 

 
  Nine Months Ended September 30,  
 
  2012   2011  
 
  Number
of
Loans
  Pre-
Modification
Outstanding
Recorded
Investment
  Post-
Modification
Outstanding
Recorded
Investment
  Number
of
Loans
  Pre-
Modification
Outstanding
Recorded
Investment
  Post-
Modification
Outstanding
Recorded
Investment
 
 
  (Dollars in thousands)
 

Troubled Debt Restructurings:

                                     

Real estate mortgage:

                                     

Hospitality

      $   $     1   $ 2,086   $ 2,086  

SBA 504

    2     1,680     1,680     2     1,089     1,089  

Other

    4     10,119     10,119     20     22,886     22,695  

Real estate construction:

                                     

Commercial

    2     8,419     8,419     5     14,626     14,626  

Commercial:

                                     

Collateralized

    7     1,545     1,545     8     2,425     2,425  

Unsecured

    3     38     38     1     450     450  

SBA 7(a)

    4     299     299     12     2,048     2,048  

Consumer

    1     206     206              
                           

Total

    23   $ 22,306   $ 22,306     49   $ 45,610   $ 45,419  
                           

 

 
  Three Months Ended September 30,  
 
  2012   2011  
 
  Number
of
Loans
  Recorded
Investment(1)
  Number
of
Loans
  Recorded
Investment(2)
 
 
  (Dollars in thousands)
 

Troubled Debt Restructurings That Subsequently Defaulted(3):

                         

Real estate mortgage—Other

    2   $ 627     4   $ 5,566  

Commercial—SBA 7(a)

    2     118     1     448  
                   

Total

    4   $ 745     5   $ 6,014  
                   

(1)
Represents the balance at September 30, 2012 and is net of charge-offs of $82,000.

(2)
Represents the balance at September 30, 2011 and is net of charge-offs of $2.1 million.

(3)
The population of defaulted restructured loans for the period indicated includes only those loans restructured during the preceding 12-month period. The table excludes defaulted troubled debt restructurings in those classes for which the recorded investment was zero at the end of the period.

 
  Nine Months Ended September 30,  
 
  2012   2011  
 
  Number
of
Loans
  Recorded
Investment(1)
  Number
of
Loans
  Recorded
Investment(2)
 
 
  (Dollars in thousands)
 

Troubled Debt Restructurings That Subsequently Defaulted(3):

                         

Real estate mortgage—Other

    2   $ 627     4   $ 5,566  

Commercial:

                         

Collateralized

    7     828          

Unsecured

    2     93          

SBA 7(a)

    3     991     1     448  
                   

Total

    14   $ 2,539     5   $ 6,014  
                   

(1)
Represents the balance at September 30, 2012 and is net of charge-offs of $613,000.

(2)
Represents the balance at September 30, 2011 and is net of charge-offs of $3.0 million.

(3)
The population of defaulted restructured loans for the period indicated includes only those loans restructured during the preceding 12-month period. The table excludes defaulted troubled debt restructurings in those classes for which the recorded investment was zero at the end of the period.
  • Covered Loans

        We refer to the loans acquired in the Los Padres and Affinity acquisitions that are subject to loss sharing agreements with the FDIC as "covered loans" as we will be reimbursed for a substantial portion of any future losses on them under the terms of the agreements.

        The following table reflects the carrying values of covered loans as of the dates indicated:

 
  September 30, 2012   December 31, 2011  
 
  Amount   % of
Total
  Amount   % of
Total
 
 
  (Dollars in thousands)
 

Real estate mortgage:

                         

Hospitality

  $ 2,903       $ 2,944      

Other

    603,521     93 %   733,414     91 %
                   

Total real estate mortgage

    606,424     93 %   736,358     91 %
                   

Real estate construction:

                         

Residential

    7,092     1 %   21,521     3 %

Commercial

    19,503     3 %   25,397     3 %
                   

Total real estate construction

    26,595     4 %   46,918     6 %
                   

Commercial:

                         

Collateralized

    16,215     3 %   24,808     3 %

Unsecured

    685         802      
                   

Total commercial

    16,900     3 %   25,610     3 %
                   

Consumer

    618         735      
                   

Total gross covered loans

    650,537     100 %   809,621     100 %
                       

Discount

    (52,437 )         (75,323 )      

Allowance for loan losses

    (30,704 )         (31,275 )      
                       

Covered loans, net

  $ 567,396         $ 703,023        
                       

        The following table summarizes the changes in the carrying amount of covered acquired impaired loans and accretable yield on those loans for the period indicated:

 
  Covered Acquired
Impaired Loans
 
 
  Carrying
Amount
  Accretable
Yield
 
 
  (In thousands)
 

Balance, December 31, 2011

  $ 677,014   $ (259,265 )

Accretion

    38,417     38,417  

Payments received

    (168,710 )    

Decrease in expected cash flows, net

        20,616  

Provision for credit losses

    (3,514 )    
           

Balance, September 30, 2012

  $ 543,207   $ (200,232 )
           

        The table above excludes the covered loans from the Los Padres acquisition which are accounted for as non-impaired loans and totaled $24.2 million and $26.0 million at September 30, 2012 and December 31, 2011, respectively.

        The following table presents the credit risk rating categories for covered loans by portfolio segment as of the dates indicated. Nonclassified loans are those with a credit risk rating of either pass or special mention, while classified loans are those with a credit risk rating of either substandard or doubtful. It should be noted, however, that all of these loans are covered by loss sharing agreements with the FDIC.

 
  September 30, 2012   December 31, 2011  
 
  Nonclassified   Classified   Total   Nonclassified   Classified   Total  
 
  (In thousands)
 

Real estate mortgage

  $ 363,033   $ 167,597   $ 530,630   $ 478,119   $ 163,768   $ 641,887  

Real estate construction

    4,705     18,632     23,337     5,762     35,337     41,099  

Commercial

    6,088     6,721     12,809     11,076     8,221     19,297  

Consumer

    124     496     620     178     562     740  
                           

Total covered loans, net

  $ 373,950   $ 193,446   $ 567,396   $ 495,135   $ 207,888   $ 703,023  
                           

        In addition to our internal risk rating process, our federal and state banking regulators, as an integral part of their examination process, periodically review the Company's loan risk rating classifications. Our regulators may require the Company to recognize rating downgrades based on their judgments related to information available to them at the time of their examinations.