XML 77 R13.htm IDEA: XBRL DOCUMENT v3.3.0.814
Loans and Leases
9 Months Ended
Sep. 30, 2015
Receivables [Abstract]  
Loans and Leases
Loans and Leases
The Company’s loan and lease portfolio includes originated and purchased loans and leases. Originated and purchased loans and leases for which there was no evidence of credit deterioration at their acquisition date and for which it was probable that all contractually required payments would be collected, are referred to collectively as non-purchased credit impaired loans, or "Non-PCI loans." Purchased loans for which there was, at the acquisition date, evidence of credit deterioration since their origination and for which it was deemed probable that we would be unable to collect all contractually required payments, are referred to as purchased credit impaired loans, or "PCI loans".
Non-PCI loans are carried at the principal amount outstanding, net of deferred fees and costs, and in the case of acquired loans, net of purchase discounts and premiums. Deferred fees and costs and purchase discounts and premiums are recognized as an adjustment to interest income over the contractual life of the loans using the effective interest method or taken into income on an accelerated basis when the related loans are paid off or sold.
PCI loans are accounted for in accordance with ASC Subtopic 310‑30, “Loans and Debt Securities Acquired with Deteriorated Credit Quality". For PCI loans, at the time of acquisition we (i) calculate the contractual amount and timing of undiscounted principal and interest payments (the "undiscounted contractual cash flows") and (ii) estimate the amount and timing of undiscounted expected principal and interest payments (the "undiscounted expected cash flows"). The difference between the undiscounted contractual cash flows and the undiscounted expected cash flows is the nonaccretable difference. The difference between the undiscounted cash flows expected to be collected and the estimated fair value of the acquired loans is the accretable yield. The nonaccretable difference represents an estimate of the loss exposure of principal and interest related to the PCI loan portfolio; such amount is subject to change over time based on the performance of such loans. The carrying value of PCI loans is reduced by payments received, both principal and interest, and increased by the portion of the accretable yield recognized as interest income.
The following table summarizes the composition of our loan and lease portfolio as of the dates indicated:
 
September 30, 2015
 
December 31, 2014
 
Non-PCI
 
 
 
 
 
Non-PCI
 
 
 
 
 
Loans
 
PCI
 
 
 
Loans
 
PCI
 
 
 
and Leases
 
Loans
 
Total
 
and Leases
 
Loans
 
Total
 
(In thousands)
Real estate mortgage
$
5,521,291

 
$
184,751

 
$
5,706,042

 
$
5,350,827

 
$
256,489

 
$
5,607,316

Real estate construction and land
376,197

 
2,690

 
378,887

 
309,162

 
6,924

 
316,086

Commercial
6,272,807

 
5,606

 
6,278,413

 
5,852,420

 
27,155

 
5,879,575

Consumer
129,762

 
293

 
130,055

 
101,423

 
284

 
101,707

Total gross loans and leases
12,300,057

 
193,340

 
12,493,397

 
11,613,832

 
290,852

 
11,904,684

Deferred fees and costs
(41,141
)
 
(51
)
 
(41,192
)
 
(22,191
)
 
(61
)
 
(22,252
)
Total loans and leases, net of deferred fees
12,258,916

 
193,289

 
12,452,205

 
11,591,641

 
290,791

 
11,882,432

Allowance for loan and lease losses
(92,316
)
 
(10,955
)
 
(103,271
)
 
(70,456
)
 
(13,999
)
 
(84,455
)
Total net loans and leases
$
12,166,600

 
$
182,334

 
$
12,348,934

 
$
11,521,185

 
$
276,792

 
$
11,797,977


The following tables present a summary of the activity in the allowance for loan and lease losses on Non‑PCI loans and leases by portfolio segment and PCI loans for the periods indicated:
 
Three Months Ended September 30, 2015
 
 
 
Real Estate
 
 
 
 
 
 
 
 
 
 
 
Real Estate
 
Construction
 
 
 
 
 
Total
 
Total
 
 
 
Mortgage
 
and Land
 
Commercial
 
Consumer
 
Non-PCI
 
PCI
 
Total
 
(In thousands)
Allowance for Loan and
 
 
 
 
 
 
 
 
 
 
 
 
 
Lease Losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance, beginning of period
$
29,908

 
$
3,908

 
$
50,531

 
$
700

 
$
85,047

 
$
14,328

 
$
99,375

Charge-offs
(252
)
 

 
(4,035
)
 
(25
)
 
(4,312
)
 
(1,119
)
 
(5,431
)
Recoveries
288

 
390

 
239

 
164

 
1,081

 

 
1,081

Provision (negative provision)
4,355

 
93

 
6,137

 
(85
)
 
10,500

 
(2,254
)
 
8,246

Balance, end of period
$
34,299

 
$
4,391

 
$
52,872

 
$
754

 
$
92,316

 
$
10,955

 
$
103,271


 
Nine Months Ended September 30, 2015
 
 
 
Real Estate
 
 
 
 
 
 
 
 
 
 
 
Real Estate
 
Construction
 
 
 
 
 
Total
 
Total
 
 
 
Mortgage
 
and Land
 
Commercial
 
Consumer
 
Non-PCI
 
PCI
 
Total
 
(In thousands)
Allowance for Loan and
 
 
 
 
 
 
 
 
 
 
 
 
 
Lease Losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance, beginning of period
$
25,097

 
$
4,248

 
$
39,858

 
$
1,253

 
$
70,456

 
$
13,999

 
$
84,455

Charge-offs
(1,767
)
 

 
(12,964
)
 
(115
)
 
(14,846
)
 
(1,698
)
 
(16,544
)
Recoveries
1,783

 
1,034

 
2,393

 
392

 
5,602

 
112

 
5,714

Provision (negative provision)
9,186

 
(891
)
 
23,585

 
(776
)
 
31,104

 
(1,458
)
 
29,646

Balance, end of period
$
34,299

 
$
4,391

 
$
52,872

 
$
754

 
$
92,316

 
$
10,955

 
$
103,271

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Amount of the allowance
 
 
 
 
 
 
 
 
 
 
 
 
 
applicable to loans and leases:
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
1,443

 
$
31

 
$
10,343

 
$
158

 
$
11,975

 
 
 
 
Collectively evaluated for impairment
$
32,856

 
$
4,360

 
$
42,529

 
$
596

 
$
80,341

 
 
 
 
Acquired loans with deteriorated credit quality
 
 
 
 
 
 
 
 
 
 
$
10,955

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
The ending balance of the
 
 
 
 
 
 
 
 
 
 
 
 
 
loan and lease portfolio is
 
 
 
 
 
 
 
 
 
 
 
 
 
composed of loans and leases:
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
58,393

 
$
8,047

 
$
76,088

 
$
3,540

 
$
146,068

 
 
 
 
Collectively evaluated for impairment
$
5,446,694

 
$
364,433

 
$
6,175,440

 
$
126,281

 
$
12,112,848

 
 
 
 
Acquired loans with deteriorated credit quality
 
 
 
 
 
 
 
 
 
 
$
193,289

 
 
Ending balance of
 
 
 
 
 
 
 
 
 
 
 
 
 
loans and leases
$
5,505,087

 
$
372,480

 
$
6,251,528

 
$
129,821

 
$
12,258,916

 
$
193,289

 
$
12,452,205

 
Three Months Ended September 30, 2014
 
 
 
Real Estate
 
 
 
 
 
 
 
 
 
 
 
Real Estate
 
Construction
 
 
 
 
 
Total
 
Total
 
 
 
Mortgage
 
and Land
 
Commercial
 
Consumer
 
Non-PCI
 
PCI
 
Total
 
(In thousands)
Allowance for Loan and
 
 
 
 
 
 
 
 
 
 
 
 
 
Lease Losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance, beginning of period
$
22,276

 
$
4,302

 
$
35,530

 
$
3,415

 
$
65,523

 
$
16,626

 
$
82,149

Charge-offs
(395
)
 

 
(7,282
)
 
(171
)
 
(7,848
)
 
(108
)
 
(7,956
)
Recoveries
1,312

 
24

 
337

 
52

 
1,725

 

 
1,725

Provision (negative provision)
3,810

 
1,591

 
422

 
(2,139
)
 
3,684

 
2,297

 
5,981

Balance, end of period
$
27,003

 
$
5,917

 
$
29,007

 
$
1,157

 
$
63,084

 
$
18,815

 
$
81,899


 
Nine Months Ended September 30, 2014
 
 
 
Real Estate
 
 
 
 
 
 
 
 
 
 
 
Real Estate
 
Construction
 
 
 
 
 
Total
 
Total
 
 
 
Mortgage
 
and Land
 
Commercial
 
Consumer
 
Non-PCI
 
PCI
 
Total
 
(In thousands)
Allowance for Loan and
 
 
 
 
 
 
 
 
 
 
 
 
 
Lease Losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance, beginning of period
$
26,078

 
$
4,298

 
$
26,921

 
$
2,944

 
$
60,241

 
$
21,793

 
$
82,034

Charge-offs
(976
)
 

 
(9,049
)
 
(203
)
 
(10,228
)
 
(4,712
)
 
(14,940
)
Recoveries
1,949

 
112

 
1,301

 
294

 
3,656

 
51

 
3,707

Provision (negative provision)
(48
)
 
1,507

 
9,834

 
(1,878
)
 
9,415

 
1,683

 
11,098

Balance, end of period
$
27,003

 
$
5,917

 
$
29,007

 
$
1,157

 
$
63,084

 
$
18,815

 
$
81,899

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Amount of the allowance
 
 
 
 
 
 
 
 
 
 
 
 
 
applicable to loans and leases:
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
1,568

 
$
119

 
$
7,654

 
$
34

 
$
9,375

 
 
 
 
Collectively evaluated for impairment
$
25,435

 
$
5,798

 
$
21,353

 
$
1,123

 
$
53,709

 
 
 
 
Acquired loans with deteriorated credit quality
 
 
 
 
 
 
 
 
 
 
$
18,815

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
The ending balance of the
 
 
 
 
 
 
 
 
 
 
 
 
 
loan and lease portfolio is
 
 
 
 
 
 
 
 
 
 
 
 
 
composed of loans and leases:
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
58,041

 
$
12,621

 
$
46,143

 
$
3,448

 
$
120,253

 
 
 
 
Collectively evaluated for impairment
$
5,340,203

 
$
270,446

 
$
5,387,644

 
$
104,960

 
$
11,103,253

 
 
 
 
Acquired loans with deteriorated credit quality
 
 
 
 
 
 
 
 
 
 
$
351,379

 
 
Ending balance of
 
 
 
 
 
 
 
 
 
 
 
 
 
loans and leases
$
5,398,244

 
$
283,067

 
$
5,433,787

 
$
108,408

 
$
11,223,506

 
$
351,379

 
$
11,574,885


Non‑Purchased Credit Impaired (Non‑PCI) Loans and Leases
The following table presents the credit risk rating categories for Non‑PCI 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, 2015
 
December 31, 2014
 
Classified
 
Nonclassified
 
Total
 
Classified
 
Nonclassified
 
Total
 
(In thousands)
Real estate mortgage:
 
 
 
 
 
 
 
 
 
 
 
Hospitality
$
10,695

 
$
613,452

 
$
624,147

 
$
17,761

 
$
542,458

 
$
560,219

SBA
11,682

 
387,044

 
398,726

 
11,141

 
364,786

 
375,927

Other
56,981

 
4,425,233

 
4,482,214

 
68,084

 
4,336,330

 
4,404,414

Total real estate mortgage
79,358

 
5,425,729

 
5,505,087

 
96,986

 
5,243,574

 
5,340,560

Real estate construction and land:
 
 
 
 
 
 
 
 
 
 
 
Residential
1,407

 
143,834

 
145,241

 
402

 
96,326

 
96,728

Commercial
584

 
226,655

 
227,239

 
3,346

 
207,061

 
210,407

Total real estate construction and land
1,991

 
370,489

 
372,480

 
3,748

 
303,387

 
307,135

Commercial:
 
 
 
 
 
 
 
 
 
 
 
Collateralized
17,147

 
341,942

 
359,089

 
22,433

 
416,754

 
439,187

Unsecured
2,357

 
124,214

 
126,571

 
1,323

 
130,501

 
131,824

Asset-based
3,838

 
2,018,591

 
2,022,429

 
11,547

 
1,783,304

 
1,794,851

Cash flow
163,589

 
2,636,965

 
2,800,554

 
83,321

 
2,376,530

 
2,459,851

Equipment finance
53,153

 
841,624

 
894,777

 
15,973

 
953,516

 
969,489

SBA
2,918

 
45,190

 
48,108

 
3,207

 
44,054

 
47,261

Total commercial
243,002

 
6,008,526

 
6,251,528

 
137,804

 
5,704,659

 
5,842,463

Consumer
3,687

 
126,134

 
129,821

 
4,073

 
97,410

 
101,483

Total Non-PCI loans and leases
$
328,038

 
$
11,930,878

 
$
12,258,916

 
$
242,611

 
$
11,349,030

 
$
11,591,641


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 and lease 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 allowances for credit losses.
The following tables present an aging analysis of our Non‑PCI loans and leases by portfolio segment and class as of the dates indicated:
 
September 30, 2015
 
30 - 89
 
90 or More
 
 
 
 
 
 
 
Days
 
Days
 
Total
 
 
 
 
 
Past Due
 
Past Due
 
Past Due
 
Current
 
Total
 
(In thousands)
Real estate mortgage:
 
 
 
 
 
 
 
 
 
Hospitality
$
779

 
$

 
$
779

 
$
623,368

 
$
624,147

SBA
276

 
8,661

 
8,937

 
389,789

 
398,726

Other
4,022

 
7,276

 
11,298

 
4,470,916

 
4,482,214

Total real estate mortgage
5,077

 
15,937

 
21,014

 
5,484,073

 
5,505,087

Real estate construction and land:
 
 
 
 
 
 
 
 
 
Residential

 

 

 
145,241

 
145,241

Commercial

 

 

 
227,239

 
227,239

Total real estate construction and land

 

 

 
372,480

 
372,480

Commercial:
 
 
 
 
 
 
 
 
 
Collateralized
425

 
140

 
565

 
358,524

 
359,089

Unsecured
57

 

 
57

 
126,514

 
126,571

Asset-based

 

 

 
2,022,429

 
2,022,429

Cash flow

 

 

 
2,800,554

 
2,800,554

Equipment finance

 
1,680

 
1,680

 
893,097

 
894,777

SBA
239

 
1,218

 
1,457

 
46,651

 
48,108

Total commercial
721

 
3,038

 
3,759

 
6,247,769

 
6,251,528

Consumer
88

 
3,146

 
3,234

 
126,587

 
129,821

Total Non-PCI loans and leases
$
5,886

 
$
22,121

 
$
28,007

 
$
12,230,909

 
$
12,258,916


 
December 31, 2014
 
30 - 89
 
90 or More
 
 
 
 
 
 
 
Days
 
Days
 
Total
 
 
 
 
 
Past Due
 
Past Due
 
Past Due
 
Current
 
Total
 
(In thousands)
Real estate mortgage:
 
 
 
 
 
 
 
 
 
Hospitality
$

 
$

 
$

 
$
560,219

 
$
560,219

SBA
5,530

 
4,357

 
9,887

 
366,040

 
375,927

Other
6,098

 
7,630

 
13,728

 
4,390,686

 
4,404,414

Total real estate mortgage
11,628

 
11,987

 
23,615

 
5,316,945

 
5,340,560

Real estate construction and land:
 
 
 
 
 
 
 
 
 
Residential

 

 

 
96,728

 
96,728

Commercial

 
715

 
715

 
209,692

 
210,407

Total real estate construction and land

 
715

 
715

 
306,420

 
307,135

Commercial:
 
 
 
 
 
 
 
 
 
Collateralized
878

 
965

 
1,843

 
437,344

 
439,187

Unsecured
69

 
45

 
114

 
131,710

 
131,824

Asset-based

 

 

 
1,794,851

 
1,794,851

Cash flow

 
232

 
232

 
2,459,619

 
2,459,851

Equipment finance
6,525

 
366

 
6,891

 
962,598

 
969,489

SBA
205

 
1,362

 
1,567

 
45,694

 
47,261

Total commercial
7,677

 
2,970

 
10,647

 
5,831,816

 
5,842,463

Consumer
101

 
3,146

 
3,247

 
98,236

 
101,483

Total Non-PCI loans and leases
$
19,406

 
$
18,818

 
$
38,224

 
$
11,553,417

 
$
11,591,641


At September 30, 2015 and December 31, 2014, the Company had no loans and leases (excluding PCI loans) that were greater than 90 days past due and still accruing interest. We discontinue accruing interest when principal or interest payments are past due 90 days or more unless the loan is both well secured and in the process of collection or when, in the judgment of management, there is a reasonable doubt as to the collectability of the loan or lease in the normal course of business. Interest income on nonaccrual loans is recognized only to the extent cash is received and the principal balance of the loan is deemed collectable.
The following table presents our nonaccrual and performing Non‑PCI loans and leases by portfolio segment and class as of the dates indicated:  
 
September 30, 2015
 
December 31, 2014
 
Nonaccrual
 
Performing
 
Total
 
Nonaccrual
 
Performing
 
Total
 
(In thousands)
Real estate mortgage:
 
 
 
 
 
 
 
 
 
 
 
Hospitality
$
1,845

 
$
622,302

 
$
624,147

 
$
6,366

 
$
553,853

 
$
560,219

SBA
11,682

 
387,044

 
398,726

 
11,141

 
364,786

 
375,927

Other
18,294

 
4,463,920

 
4,482,214

 
20,105

 
4,384,309

 
4,404,414

Total real estate mortgage
31,821

 
5,473,266

 
5,505,087

 
37,612

 
5,302,948

 
5,340,560

Real estate construction and land:
 
 
 
 
 
 
 
 
 
 
 
Residential
374

 
144,867

 
145,241

 
381

 
96,347

 
96,728

Commercial

 
227,239

 
227,239

 
1,178

 
209,229

 
210,407

Total real estate construction and land
374

 
372,106

 
372,480

 
1,559

 
305,576

 
307,135

Commercial:
 
 
 
 
 
 
 
 
 
 
 
Collateralized
2,771

 
356,318

 
359,089

 
5,450

 
433,737

 
439,187

Unsecured
923

 
125,648

 
126,571

 
639

 
131,185

 
131,824

Asset-based
90

 
2,022,339

 
2,022,429

 
4,574

 
1,790,277

 
1,794,851

Cash flow
11,761

 
2,788,793

 
2,800,554

 
15,964

 
2,443,887

 
2,459,851

Equipment finance
53,153

 
841,624

 
894,777

 
11,131

 
958,358

 
969,489

SBA
2,918

 
45,190

 
48,108

 
3,207

 
44,054

 
47,261

Total commercial
71,616

 
6,179,912

 
6,251,528

 
40,965

 
5,801,498

 
5,842,463

Consumer
3,379

 
126,442

 
129,821

 
3,485

 
97,998

 
101,483

Total Non-PCI loans and leases
$
107,190

 
$
12,151,726

 
$
12,258,916

 
$
83,621

 
$
11,508,020

 
$
11,591,641


At September 30, 2015, nonaccrual loans and leases totaled $107.2 million and included $22.1 million of loans and leases 90 or more days past due, $2.6 million of loans and leases 30 to 89 days past due, and $82.4 million of current loans and leases that were placed on nonaccrual status based on management’s judgment regarding their collectability. Nonaccrual loans and leases totaled $83.6 million at December 31, 2014, including $18.8 million of loans and leases 90 or more days past due, $8.7 million of loans and leases 30 to 89 days past due, and $56.1 million of current loans and leases that were placed on nonaccrual status based on management’s judgment regarding their collectability. The increase in nonaccrual loans and leases generally, and equipment finance loans and leases specifically, was due to four relationships totaling $47.9 million that are related to the oil and gas industries and which have been adversely impacted by continued low oil prices.








Non‑PCI nonaccrual loans and leases and performing restructured loans are considered impaired for reporting purposes. The following table presents the composition of our impaired loans and leases as of the dates indicated:
 
September 30, 2015
 
December 31, 2014
 
 
 
Performing
 
Total
 
 
 
Performing
 
Total
 
Nonaccrual
 
Restructured
 
Impaired
 
Nonaccrual
 
Restructured
 
Impaired
 
Loans/Leases
 
Loans
 
Loans/Leases
 
Loans/Leases
 
Loans
 
Loans/Leases
 
(In thousands)
Real estate mortgage
$
31,821

 
$
27,293

 
$
59,114

 
$
37,612

 
$
20,245

 
$
57,857

Real estate construction and land
374

 
7,673

 
8,047

 
1,559

 
8,996

 
10,555

Commercial
71,616

 
4,767

 
76,383

 
40,965

 
5,744

 
46,709

Consumer
3,379

 
223

 
3,602

 
3,485

 
259

 
3,744

Total
$
107,190

 
$
39,956

 
$
147,146

 
$
83,621

 
$
35,244

 
$
118,865


The following table presents loan and lease relationships having direct exposure to the oil and gas industries as of the dates indicated:
 
September 30, 2015
 
June 30, 2015
 
Amount
 
Obligors
 
Amount
 
Obligors
 
(Dollars in thousands)
Loans
$
83,025

 
7

 
$
87,005

 
8

Leases
69,247

 
20

 
90,189

 
21

Total oil & gas support services
$
152,272

 
27

 
$
177,194

 
29

 
 
 
 
 
 
 
 
Nonaccrual
$
47,853

 
4

 
$
64,232

 
4

Classified
$
47,853

 
4

 
$
64,232

 
4



The following tables present information regarding our Non‑PCI impaired loans and leases by portfolio segment and class as of and for the dates indicated:
 
September 30, 2015
 
December 31, 2014
 
 
 
Unpaid
 
 
 
 
 
Unpaid
 
 
 
Recorded
 
Principal
 
Related
 
Recorded
 
Principal
 
Related
 
Investment
 
Balance
 
Allowance
 
Investment
 
Balance
 
Allowance
 
(In thousands)
With An Allowance Recorded:
 

 
 

 
 

 
 

 
 

 
 

Real estate mortgage:
 
 
 
 
 
 
 
 
 
 
 
Hospitality
$
1,907

 
$
1,907

 
$
6

 
$
1,946

 
$
1,945

 
$
47

Other
13,955

 
14,203

 
1,437

 
9,136

 
9,233

 
646

Real estate construction and land:
 
 
 
 
 
 
 
 
 
 
 
Residential
751

 
751

 
31

 
763

 
763

 
46

Commercial

 

 

 
1,128

 
4,934

 
23

Commercial:
 
 
 
 
 
 
 
 
 
 
 
Collateralized
4,966

 
5,529

 
3,006

 
4,630

 
5,246

 
3,771

Unsecured
1,908

 
1,921

 
1,580

 
912

 
924

 
799

Asset-based
30

 
140

 
30

 
137

 
247

 
137

Cash flow
11,761

 
17,606

 
2,097

 
15,578

 
17,970

 
2,667

Equipment finance
9,654

 
10,247

 
3,630

 
6,956

 
7,268

 
2,601

Consumer
394

 
400

 
158

 
143

 
142

 
37

With No Related Allowance Recorded:
 
 
 
 
 
 
 
 
 
 
 
Real estate mortgage:
 
 
 
 
 
 
 
 
 
 
 
Hospitality
$
7,920

 
$
10,019

 
$

 
$
6,366

 
$
7,593

 
$

SBA
11,682

 
15,616

 

 
11,141

 
14,708

 

Other
23,650

 
36,240

 

 
29,268

 
40,643

 

Real estate construction and land:
 
 
 
 
 
 
 
 
 
 
 
Residential

 

 

 
21

 
19

 

Commercial
7,296

 
7,293

 

 
8,643

 
8,749

 

Commercial:
 
 
 
 
 
 
 
 
 
 
 
Collateralized
1,486

 
1,908

 

 
5,566

 
6,877

 

Unsecured
101

 
111

 

 
725

 
809

 

Asset-based
61

 
61

 

 
4,436

 
5,415

 

Cash flow

 
505

 

 
387

 
919

 

Equipment finance
43,498

 
46,894

 

 
4,175

 
7,528

 

SBA
2,918

 
4,743

 

 
3,207

 
4,920

 

Consumer
3,208

 
3,327

 

 
3,601

 
3,768

 

Total Non-PCI Loans and Leases With and Without an Allowance Recorded:
 
 
 
 
 
 
 
 
 
 
 
Real estate mortgage
$
59,114

 
$
77,985

 
$
1,443

 
$
57,857

 
$
74,122

 
$
693

Real estate construction and land
8,047

 
8,044

 
31

 
10,555

 
14,465

 
69

Commercial
76,383

 
89,665

 
10,343

 
46,709

 
58,123

 
9,975

Consumer
3,602

 
3,727

 
158

 
3,744

 
3,910

 
37

Total
$
147,146

 
$
179,421

 
$
11,975

 
$
118,865

 
$
150,620

 
$
10,774


 
Three Months Ended September 30,
 
2015
 
2014
 
Weighted
 
Interest
 
Weighted
 
Interest
 
Average
 
Income
 
Average
 
Income
 
Balance(1)
 
Recognized
 
Balance(1)
 
Recognized
 
(In thousands)
With An Allowance Recorded:
 

 
 

 
 

 
 

Real estate mortgage:
 
 
 
 
 
 
 
Hospitality
$
1,907

 
$
20

 
$
1,957

 
$
20

Other
13,801

 
141

 
13,302

 
129

Real estate construction and land:
 
 
 
 
 
 
 
Residential
751

 
4

 
767

 
4

Commercial

 

 
1,162

 
6

Commercial:
 
 
 
 
 
 
 
Collateralized
4,876

 
48

 
5,404

 
46

Unsecured
1,892

 
13

 
620

 
6

Asset-based
30

 

 
262

 

Cash flow
11,761

 

 
15,726

 

Equipment finance
9,654

 

 
1,864

 

Consumer
394

 
4

 
146

 
2

With No Related Allowance Recorded:
 
 
 
 
 
 
 
Real estate mortgage:
 
 
 
 
 
 
 
Hospitality
$
7,920

 
$
144

 
$
6,451

 
$

SBA
11,209

 

 
7,521

 
38

Other
23,466

 
113

 
29,119

 
79

Real estate construction and land:
 
 
 
 
 
 
 
Residential

 

 
542

 

Commercial
7,193

 
62

 
10,221

 
75

Commercial:
 
 
 
 
 
 
 
Collateralized
1,486

 
21

 
2,746

 
25

Unsecured
101

 
1

 
144

 

Asset-based
1

 

 
4,472

 

Cash flow

 

 

 

Equipment finance
43,406

 

 
9,466

 

SBA
2,841

 

 
3,331

 
36

Consumer
3,208

 

 
3,492

 
2

Total Non-PCI Loans and Leases With and Without an Allowance Recorded:
 
 
 
 
 
 
 
Real estate mortgage
$
58,303

 
$
418

 
$
58,350

 
$
266

Real estate construction and land
7,944

 
66

 
12,692

 
85

Commercial
76,048

 
83

 
44,035

 
113

Consumer
3,602

 
4

 
3,638

 
4

Total
$
145,897

 
$
571

 
$
118,715

 
$
468

_________________________
(1)
For Non-PCI loans and leases reported as impaired at September 30, 2015 and 2014, amounts were calculated based on the period of time such loans and leases were impaired during the reported period.
 
Nine Months Ended September 30,
 
2015
 
2014
 
Weighted
 
Interest
 
Weighted
 
Interest
 
Average
 
Income
 
Average
 
Income
 
Balance(1)
 
Recognized
 
Balance(1)
 
Recognized
 
(In thousands)
With An Allowance Recorded:
 

 
 

 
 

 
 

Real estate mortgage:
 
 
 
 
 
 
 
Hospitality
$
1,907

 
$
58

 
$
1,957

 
$
60

SBA

 

 

 

Other
13,582

 
415

 
12,989

 
383

Real estate construction and land:
 
 
 
 
 
 
 
Residential
751

 
12

 
767

 
12

Commercial

 

 
1,162

 
19

Commercial:
 
 
 
 
 
 
 
Collateralized
3,876

 
67

 
5,404

 
138

Unsecured
1,464

 
35

 
620

 
18

Asset-based
30

 

 
262

 

Cash flow
11,761

 

 
5,357

 

Equipment finance
6,905

 

 
1,051

 

SBA

 

 

 

Consumer
375

 
11

 
146

 
7

With No Related Allowance Recorded:
 
 
 
 
 
 
 
Real estate mortgage:
 
 
 
 
 
 
 
Hospitality
$
7,839

 
$
426

 
$
6,451

 
$

SBA
9,518

 
1

 
6,259

 
38

Other
20,952

 
273

 
26,858

 
283

Real estate construction and land:
 
 
 
 
 
 
 
Residential

 

 
407

 

Commercial
7,021

 
176

 
10,221

 
222

Commercial:
 
 
 
 
 
 
 
Collateralized
1,238

 
51

 
2,623

 
82

Unsecured
101

 
4

 
125

 

Asset-based

 

 
3,013

 

Cash flow

 

 

 

Equipment finance
29,088

 

 
6,057

 

SBA
2,816

 
82

 
2,786

 
36

Consumer
3,208

 

 
2,856

 
7

Total Non-PCI Loans and Leases With and Without an Allowance Recorded:
 
 
 
 
 
 
 
Real estate mortgage
$
53,798

 
$
1,173

 
$
54,514

 
$
764

Real estate construction and land
7,772

 
188

 
12,557

 
253

Commercial
57,279

 
239

 
27,298

 
274

Consumer
3,583

 
11

 
3,002

 
14

Total
$
122,432

 
$
1,611

 
$
97,371

 
$
1,305

_________________________
(1)
For Non-PCI loans and leases reported as impaired at September 30, 2015 and 2014, amounts were calculated based on the period of time such loans and leases were impaired during the reported period.


Troubled debt restructurings are a result of rate reductions, term extensions, fee concessions, and debt forgiveness or a combination thereof. The following tables present new troubled debt restructurings of Non-PCI loans for the periods indicated:
 
Three Months Ended September 30,
 
2015
 
2014
 
 
 
Pre-
 
Post-
 
 
 
Pre-
 
Post-
 
 
 
Modification
 
Modification
 
 
 
Modification
 
Modification
 
 
 
Outstanding
 
Outstanding
 
 
 
Outstanding
 
Outstanding
 
Number
 
Recorded
 
Recorded
 
Number
 
Recorded
 
Recorded
Troubled Debt Restructurings:
of Loans
 
Investment
 
Investment
 
of Loans
 
Investment
 
Investment
 
(Dollars in thousands)
Real estate mortgage:
 
 
 
 
 
 
 
 
 
 
 
SBA

 
$

 
$

 
1

 
$
64

 
$
64

Other
5

 
956

 
956

 
7

 
10,496

 
10,496

Real estate construction and land:
 
 
 
 
 
 
 
 
 
 
 
Commercial
3

 
7,333

 
7,333

 

 

 

Commercial:
 
 
 
 
 
 
 
 
 
 
 
Collateralized
1

 
3,431

 
3,431

 
9

 
1,507

 
1,507

Unsecured
9

 
883

 
883

 
3

 
173

 
173

SBA

 

 

 
2

 
1,313

 
1,313

Consumer
1

 
106

 
106

 
3

 
183

 
183

Total
19

 
$
12,709

 
$
12,709

 
25

 
$
13,736

 
$
13,736



 
Nine Months Ended September 30,
 
2015
 
2014
 
 
 
Pre-
 
Post-
 
 
 
Pre-
 
Post-
 
 
 
Modification
 
Modification
 
 
 
Modification
 
Modification
 
 
 
Outstanding
 
Outstanding
 
 
 
Outstanding
 
Outstanding
 
Number
 
Recorded
 
Recorded
 
Number
 
Recorded
 
Recorded
Troubled Debt Restructurings:
of Loans
 
Investment
 
Investment
 
of Loans
 
Investment
 
Investment
 
(Dollars in thousands)
Real estate mortgage:
 
 
 
 
 
 
 
 
 
 
 
SBA

 
$

 
$

 
1

 
$
64

 
$
64

Other
29

 
9,506

 
9,291

 
15

 
14,352

 
14,352

Real estate construction and land:
 
 
 
 
 
 
 
 
 
 
 
Commercial
6

 
16,948

 
16,948

 
2

 
4,920

 
4,920

Commercial:
 
 
 
 
 
 
 
 
 
 
 
Collateralized
13

 
8,138

 
8,138

 
15

 
4,853

 
4,853

Unsecured
12

 
1,190

 
1,190

 
5

 
211

 
211

Cash flow
4

 
566

 
387

 

 

 

Equipment finance
9

 
53,338

 
53,338

 

 

 

SBA
1

 

 

 
2

 
1,313

 
1,313

Consumer
2

 
197

 
197

 
4

 
307

 
307

Total
76

 
$
89,883

 
$
89,489

 
44

 
$
26,020

 
$
26,020



The following tables present troubled debt restructurings that subsequently defaulted for the periods indicated:
 
Three Months Ended September 30,
 
 
2015
 
2014
 
Troubled Debt Restructurings
Number
 
Recorded
 
Number
 
Recorded
 
That Subsequently Defaulted:
of Loans
 
Investment(1)
 
of Loans
 
Investment(1)
 
 
(Dollars in thousands)
 
Real estate mortgage - Other
3

 
$
2,037

 

 
$

 
Real estate construction - Commercial

 

 
1

 
1,190

 
Commercial - Unsecured

 

 
2

 
37

 
Total
3

 
$
2,037

(2)
3

 
$
1,227

(3)
_________________________
(1)
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 restructurings in those classes for which the recorded investment was zero at the end of the period.
(2)
Represents the balance at September 30, 2015, and there were no charge-offs.
(3)
Represents the balance at September 30, 2014, and is net of charge-offs of $0.2 million.

 
Nine Months Ended September 30,
 
 
2015
 
2014
 
Troubled Debt Restructurings
Number
 
Recorded
 
Number
 
Recorded
 
That Subsequently Defaulted:
of Loans
 
Investment(1)
 
of Loans
 
Investment(1)
 
 
(Dollars in thousands)
 
Real estate mortgage - Other
5

 
$
3,240

 

 
$

 
Real estate construction - Commercial

 

 
1

 
1,190

 
Commercial:
 
 
 
 
 
 
 
 
Collateralized

 

 
1

 
22

 
Unsecured

 

 
2

 
37

 
Consumer

 

 
1

 
109

 
Total
5

 
$
3,240

(2)
5

 
$
1,358

(3)
_________________________
(1)
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 restructurings in those classes for which the recorded investment was zero at the end of the period.
(2)
Represents the balance at September 30, 2015, and there were no charge-offs.
(3)
Represents the balance at September 30, 2014, and is net of charge-offs of $0.2 million.

Purchased Credit Impaired (PCI) Loans
The following table reflects the PCI loans by portfolio segment as of the dates indicated:
 
September 30,
 
December 31,
 
2015
 
2014
 
(In thousands)
Real estate mortgage
$
221,258

 
$
299,660

Real estate construction and land
2,664

 
7,743

Commercial
8,590

 
32,904

Consumer
310

 
332

Total gross PCI loans
232,822

 
340,639

Less:
 
 
 
Discount
(39,533
)
 
(49,848
)
Allowance for loan losses
(10,955
)
 
(13,999
)
Total net PCI loans
$
182,334

 
$
276,792


The following table summarizes the changes in the carrying amount of PCI loans and accretable yield on those loans for the period indicated:
 
Carrying
 
Accretable
 
Amount
 
Yield
 
(In thousands)
Balance, December 31, 2014
$
276,792

 
$
(106,856
)
Accretion
25,523

 
25,523

Payments received
(121,439
)
 

Increase in expected cash flows, net

 
(10,694
)
Negative provision for credit losses
1,458

 

Balance, September 30, 2015
$
182,334

 
$
(92,027
)

The following table presents PCI loans by credit risk rating categories and 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.
 
September 30, 2015
 
December 31, 2014
 
Classified
 
Nonclassified
 
Total
 
Classified
 
Nonclassified
 
Total
 
(In thousands)
Real estate mortgage
$
48,987

 
$
135,717

 
$
184,704

 
$
101,161

 
$
155,281

 
$
256,442

Real estate construction and land
1,254

 
1,432

 
2,686

 
3,901

 
3,010

 
6,911

Commercial
5,480

 
126

 
5,606

 
26,942

 
212

 
27,154

Consumer
293

 

 
293

 
284

 

 
284

Total PCI loans, net of deferred fees
$
56,014

 
$
137,275

 
$
193,289

 
$
132,288

 
$
158,503

 
$
290,791


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.