XML 140 R12.htm IDEA: XBRL DOCUMENT v2.4.0.8
Loans and Leases and the Allowance for Credit Losses
6 Months Ended
Jun. 30, 2013
Receivables [Abstract]  
Loans and Leases and the Allowance for Credit Losses
4. Loans and leases and the allowance for credit losses

The outstanding principal balance and the carrying amount of acquired loans that were recorded at fair value at the acquisition date that is included in the consolidated balance sheet is as follows:

 

     June 30,      December 31,  
     2013      2012  
     (in thousands)  

Outstanding principal balance

   $ 5,690,165         6,705,120   

Carrying amount:

     

Commercial, financial, leasing, etc.

     752,761         928,107   

Commercial real estate

     2,102,757         2,567,050   

Residential real estate

     641,734         707,309   

Consumer

     1,417,358         1,637,887   
  

 

 

    

 

 

 
   $ 4,914,610         5,840,353   
  

 

 

    

 

 

 

Purchased impaired loans included in the table above totaled $395 million at June 30, 2013 and $447 million at December 31, 2012, representing less than 1% of the Company’s assets as of each date. A summary of changes in the accretable yield for acquired loans for the three months and six months ended June 30, 2013 and 2012 follows:

 

     Three months ended June 30  
     2013     2012  
     Purchased
impaired
    Other
acquired
    Purchased
impaired
    Other
acquired
 
     (in thousands)  

Balance at beginning of period

   $ 33,728        577,609      $ 22,565        747,466   

Interest income

     (9,747     (67,539     (9,621     (80,249

Reclassifications from (to) nonaccretable balance, net

     31,168        111,702        42,655        97,165   

Other (a)

     —          321        —          (31,221
  

 

 

   

 

 

   

 

 

   

 

 

 

Balance at end of period

   $ 55,149        622,093      $ 55,599        733,161   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

     Six months ended June 30  
     2013     2012  
     Purchased     Other     Purchased     Other  
     impaired     acquired     impaired     acquired  
     (in thousands)  

Balance at beginning of period

   $ 42,252        638,272      $ 30,805        807,960   

Interest income

     (18,451     (129,286     (17,285     (153,972

Reclassifications from (to) nonaccretable balance, net

     31,348        122,519        42,079        98,165   

Other (a)

     —          (9,412     —          (18,992
  

 

 

   

 

 

   

 

 

   

 

 

 

Balance at end of period

   $ 55,149        622,093      $ 55,599        733,161   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(a) Other changes in expected cash flows including changes in interest rates and prepayment assumptions.

A summary of current, past due and nonaccrual loans as of June 30, 2013 and December 31, 2012 were as follows:

 

     Current      30-89
Days

past due
     90 Days or
more past
due and accruing
     Purchased
impaired

(b)
     Nonaccrual      Total  
         Non-
acquired
     Acquired
(a)
          
     (in thousands)  

June 30, 2013

                    

Commercial, financial, leasing, etc.

   $ 17,803,206         41,516         5,701         9,902         16,734         144,753       $ 18,021,812   

Real estate:

                 

Commercial

     21,646,755         132,454         14,397         43,916         110,026         197,987         22,145,535   

Residential builder and developer

     796,756         15,226         3,291         11,343         151,369         132,621         1,110,606   

Other commercial construction

     2,709,159         17,789         79         16,339         78,373         38,514         2,860,253   

Residential

     9,039,263         298,767         312,703         46,900         35,534         254,033         9,987,200   

Residential Alt-A

     305,693         21,464         —           —           —           85,392         412,549   

Consumer:

                 

Home equity lines and loans

     6,039,668         33,205         —           26,615         2,661         70,488         6,172,637   

Automobile

     2,467,882         32,752         —           168         —           20,533         2,521,335   

Other

     2,678,668         35,887         4,296         503         —           20,585         2,739,939   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 63,487,050         629,060         340,467         155,686         394,697         964,906       $ 65,971,866   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

     Current      30-89
Days

past due
     90 Days or
more past
due and accruing
     Purchased
impaired

(b)
     Nonaccrual      Total  
         Non-
acquired
     Acquired
(a)
          
     (in thousands)  

December 31, 2012

              

Commercial, financial, leasing, etc.

   $ 17,511,052         62,479         23,490         10,587         17,437         151,908       $ 17,776,953   

Real estate:

                 

Commercial

     21,759,997         118,249         13,111         54,995         132,962         193,859         22,273,173   

Residential builder and developer

     757,311         35,419         3,258         23,909         187,764         181,865         1,189,526   

Other commercial construction

     2,379,953         35,274         509         9,572         68,971         36,812         2,531,091   

Residential

     9,811,956         337,969         313,184         45,124         36,769         249,314         10,794,316   

Residential Alt-A

     331,021         19,692         —           —           —           95,808         446,521   

Consumer:

                    

Home equity lines and loans

     6,199,591         40,759         —           20,318         3,211         58,071         6,321,950   

Automobile

     2,442,502         40,461         —           251         —           25,107         2,508,321   

Other

     2,661,432         40,599         4,845         1,798         —           20,432         2,729,106   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 63,854,815         730,901         358,397         166,554         447,114         1,013,176       $ 66,570,957   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(a) Acquired loans that were recorded at fair value at acquisition date. This category does not include purchased impaired loans that are presented separately.
(b) Accruing loans that were impaired at acquisition date and were recorded at fair value.

One-to-four family residential mortgage loans originated for sale were $809 million and $1.2 billion at June 30, 2013 and December 31, 2012, respectively. Additionally, approximately $1.0 billion of one-to-four family residential mortgage loans in the Company’s loan portfolio at June 30, 2013 are anticipated to be securitized with Ginnie Mae in the third quarter of 2013 with the Company retaining the substantial majority of such securities. Commercial mortgage loans held for sale were $133 million at June 30, 2013 and $200 million at December 31, 2012. In the third quarter of 2013, the Company anticipates securitizing up to approximately $1.5 billion of consumer loans through securitization transactions.

Changes in the allowance for credit losses for the three months ended June 30, 2013 were as follows:

 

     Commercial,
Financial,
    Real Estate                    
     Leasing, etc.     Commercial     Residential     Consumer     Unallocated     Total  
     (in thousands)  

Beginning balance

   $ 257,851        328,016        90,122        176,793        74,335      $ 927,117   

Provision for credit losses

     55,647        (10,913     (1,438     13,707        (3     57,000   

Net charge-offs

            

Charge-offs

     (46,312     (4,204     (5,092     (21,018     —          (76,626

Recoveries

     1,681        11,365        1,719        4,809        —          19,574   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net charge-offs

     (44,631     7,161        (3,373     (16,209     —          (57,052
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

   $ 268,867        324,264        85,311        174,291        74,332      $ 927,065   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Changes in the allowance for credit losses for the three months ended June 30, 2012 were as follows:

 

     Commercial,
Financial,
    Real Estate                     
     Leasing, etc.     Commercial     Residential     Consumer     Unallocated      Total  
     (in thousands)  

Beginning balance

   $ 239,273        356,554        97,301        142,912        72,966       $ 909,006   

Provision for credit losses

     19,103        (3,309     5,587        38,427        192         60,000   

Net charge-offs

             

Charge-offs

     (16,078     (13,056     (11,407     (23,621     —           (64,162

Recoveries

     2,430        1,332        1,788        6,634        —           12,184   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Net charge-offs

     (13,648     (11,724     (9,619     (16,987     —           (51,978
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Ending balance

   $ 244,728        341,521        93,269        164,352        73,158       $ 917,028   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Changes in the allowance for credit losses for the six months ended June 30, 2013 were as follows:

 

     Commercial,
Financial,
    Real Estate                     
     Leasing, etc.     Commercial     Residential     Consumer     Unallocated      Total  
     (in thousands)  

Beginning balance

   $ 246,759        337,101        88,807        179,418        73,775       $ 925,860   

Provision for credit losses

     73,527        (11,225     3,598        28,543        557         95,000   

Net charge-offs

             

Charge-offs

     (55,856     (13,792     (13,263     (42,663     —           (125,574

Recoveries

     4,437        12,180        6,169        8,993        —           31,779   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Net charge-offs

     (51,419     (1,612     (7,094     (33,670     —           (93,795
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Ending balance

   $ 268,867        324,264        85,311        174,291        74,332       $ 927,065   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Changes in the allowance for credit losses for the six months ended June 30, 2012 were as follows:

 

     Commercial,
Financial,
    Real Estate                     
     Leasing, etc.     Commercial     Residential     Consumer     Unallocated      Total  
     (in thousands)  

Beginning balance

   $ 234,022        367,637        91,915        143,121        71,595       $ 908,290   

Provision for credit losses

     29,224        (5,569     21,817        61,965        1,563         109,000   

Net charge-offs

             

Charge-offs

     (24,115     (23,596     (24,125     (52,602     —           (124,438

Recoveries

     5,597        3,049        3,662        11,868        —           24,176   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Net charge-offs

     (18,518     (20,547     (20,463     (40,734     —           (100,262
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Ending balance

   $ 244,728        341,521        93,269        164,352        73,158       $ 917,028   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Despite the above allocation, the allowance for credit losses is general in nature and is available to absorb losses from any loan or lease type.

In establishing the allowance for credit losses, the Company estimates losses attributable to specific troubled credits identified through both normal and detailed or intensified credit review processes and also estimates losses inherent in other loans and leases on a collective basis. For purposes of determining the level of the allowance for credit losses, the Company evaluates its loan and lease portfolio by loan type. The amounts of loss components in the Company’s loan and lease portfolios are determined through a loan by loan analysis of larger balance commercial and commercial real estate loans that are in nonaccrual status and by applying loss factors to groups of loan balances based on loan type and management’s classification of such loans under the Company’s loan grading system. Measurement of the specific loss components is typically based on expected future cash flows, collateral values and other factors that may impact the borrower’s ability to pay. In determining the allowance for credit losses, the Company utilizes a loan grading system which is applied to commercial and commercial real estate credits on an individual loan basis. Loan officers are responsible for continually assigning grades to these loans based on standards outlined in the Company’s Credit Policy. Internal loan grades are also monitored by the Company’s loan review department to ensure consistency and strict adherence to the prescribed standards. Loan grades are assigned loss component factors that reflect the Company’s loss estimate for each group of loans and leases. Factors considered in assigning loan grades and loss component factors include borrower-specific information related to expected future cash flows and operating results, collateral values, geographic location, financial condition and performance, payment status, and other information; levels of and trends in portfolio charge-offs and recoveries; levels of and trends in portfolio delinquencies and impaired loans; changes in the risk profile of specific portfolios; trends in volume and terms of loans; effects of changes in credit concentrations; and observed trends and practices in the banking industry. As updated appraisals are obtained on individual loans or other events in the market place indicate that collateral values have significantly changed, individual loan grades are adjusted as appropriate. Changes in other factors cited may also lead to loan grade changes at any time. Except for consumer and residential mortgage loans that are considered smaller balance homogenous loans and acquired loans that are evaluated on an aggregated basis, the Company considers a loan to be impaired for purposes of applying GAAP when, based on current information and events, it is probable that the Company will be unable to collect all amounts according to the contractual terms of the loan agreement or the loan is delinquent 90 days or more. Regardless of loan type, the Company considers a loan to be impaired if it qualifies as a troubled debt restructuring. Modified loans, including smaller balance homogenous loans, that are considered to be troubled debt restructurings are evaluated for impairment giving consideration to the impact of the modified loan terms on the present value of the loan’s expected cash flows.

The following tables provide information with respect to loans and leases that were considered impaired as of June 30, 2013 and December 31, 2012 and for the three months and six months ended June 30, 2013 and June 30, 2012:

 

     June 30, 2013      December 31, 2012  
     Recorded
investment
     Unpaid
principal

balance
     Related
allowance
     Recorded
investment
     Unpaid
principal
balance
     Related
allowance
 
     (in thousands)  

With an allowance recorded:

                 

Commercial, financial, leasing, etc.

   $ 125,204         170,473         36,451         127,282         149,534         33,829   

Real estate:

                 

Commercial

     120,882         145,010         20,373         121,542         143,846         23,641   

Residential builder and developer

     67,993         110,390         9,153         115,306         216,218         25,661   

Other commercial construction

     75,076         78,138         3,085         73,544         76,869         6,836   

Residential

     104,150         122,430         6,647         103,451         121,819         3,521   

Residential Alt-A

     119,247         132,105         16,000         128,891         141,940         17,000   

Consumer:

                 

Home equity lines and loans

     12,524         13,708         2,387         12,360         13,567         2,254   

Automobile

     43,702         43,702         12,246         49,210         49,210         14,273   

Other

     15,698         15,698         5,833         14,408         14,408         5,667   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     684,476         831,654         112,175         745,994         927,411         132,682   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

With no related allowance recorded:

                 

Commercial, financial, leasing, etc.

     26,986         38,026         —           32,631         42,199         —     

Real estate:

                 

Commercial

     83,364         105,406         —           78,380         100,337         —     

Residential builder and developer

     72,367         113,350         —           74,307         105,438         —     

Other commercial construction

     21,188         21,836         —           23,018         23,532         —     

Residential

     81,832         92,676         —           86,342         96,448         —     

Residential Alt-A

     30,813         57,558         —           31,354         58,768         —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     316,550         428,852         —           326,032         426,722         —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total:

                 

Commercial, financial, leasing, etc.

     152,190         208,499         36,451         159,913         191,733         33,829   

Real estate:

                 

Commercial

     204,246         250,416         20,373         199,922         244,183         23,641   

Residential builder and developer

     140,360         223,740         9,153         189,613         321,656         25,661   

Other commercial construction

     96,264         99,974         3,085         96,562         100,401         6,836   

Residential

     185,982         215,106         6,647         189,793         218,267         3,521   

Residential Alt-A

     150,060         189,663         16,000         160,245         200,708         17,000   

Consumer:

                 

Home equity lines and loans

     12,524         13,708         2,387         12,360         13,567         2,254   

Automobile

     43,702         43,702         12,246         49,210         49,210         14,273   

Other

     15,698         15,698         5,833         14,408         14,408         5,667   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 1,001,026         1,260,506         112,175         1,072,026         1,354,133         132,682   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     Three months ended
June 30, 2013
     Three months ended
June 30, 2012
 
            Interest income
recognized
            Interest income
recognized
 
     Average
recorded
investment
     Total      Cash
basis
     Average
recorded
investment
     Total      Cash
basis
 
     (in thousands)  

Commercial, financial, leasing, etc.

   $ 183,544         3,408         3,408         161,311         743         743   

Real estate:

                 

Commercial

     201,236         409         409         180,199         1,238         1,238   

Residential builder and developer

     162,567         518         384         262,254         385         252   

Other commercial construction

     97,975         2,479         2,479         109,037         4,840         4,840   

Residential

     185,751         1,934         1,401         127,258         1,315         810   

Residential Alt-A

     151,977         1,670         516         174,181         1,753         527   

Consumer:

                 

Home equity lines and loans

     12,619         165         39         11,237         164         46   

Automobile

     44,641         740         131         52,200         871         190   

Other

     15,564         156         49         9,877         106         47   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 1,055,874         11,479         8,816         1,087,554         11,415         8,693   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     Six months ended
June 30, 2013
     Six months ended
June 30, 2012
 
            Interest income
recognized
            Interest income
recognized
 
     Average
recorded
investment
     Total      Cash
basis
     Average
recorded
investment
     Total      Cash
basis
 
     (in thousands)  

Commercial, financial, leasing, etc.

   $ 172,637         5,842         5,842         164,779         1,152         1,152   

Real estate:

                 

Commercial

     197,546         712         712         179,213         1,556         1,556   

Residential builder and developer

     173,535         658         449         271,903         726         431   

Other commercial construction

     98,160         3,114         3,114         107,151         5,010         5,010   

Residential

     186,582         3,404         2,323         126,880         2,657         1,688   

Residential Alt-A

     154,461         3,410         1,107         177,623         3,596         1,073   

Consumer:

                 

Home equity lines and loans

     12,544         332         78         10,593         330         88   

Automobile

     46,134         1,516         277         52,799         1,769         368   

Other

     15,261         307         103         9,080         199         86   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 1,056,860         19,295         14,005         1,100,021         16,995         11,452   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

In accordance with the previously described policies, the Company utilizes a loan grading system that is applied to all commercial loans and commercial real estate loans. Loan grades are utilized to differentiate risk within the portfolio and consider the expectations of default for each loan. Commercial loans and commercial real estate loans with a lower expectation of default are assigned one of ten possible “pass” loan grades and are generally ascribed lower loss factors when determining the allowance for credit losses. Loans with an elevated level of credit risk are classified as “criticized” and are ascribed a higher loss factor when determining the allowance for credit losses. Criticized loans may be classified as “nonaccrual” if the Company no longer expects to collect all amounts according to the contractual terms of the loan agreement or the loan is delinquent 90 days or more. All larger balance criticized commercial and commercial real estate loans are individually reviewed by centralized loan review personnel each quarter to determine the appropriateness of the assigned loan grade, including whether the loan should be reported as accruing or nonaccruing. Smaller balance criticized loans are analyzed by business line risk management areas to ensure proper loan grade classification. Furthermore, criticized nonaccrual commercial loans and commercial real estate loans are considered impaired and, as a result, specific loss allowances on such loans are established within the allowance for credit losses to the extent appropriate in each individual instance. The following table summarizes the loan grades applied to the various classes of the Company’s commercial and commercial real estate loans.

 

            Real Estate  
     Commercial,
Financial,
Leasing, etc.
     Commercial      Residential
Builder and
Developer
     Other
Commercial
Construction
 
     (in thousands)  

June 30, 2013

        

Pass

   $ 17,177,447         21,237,559         889,978         2,761,618   

Criticized accrual

     699,612         709,989         88,007         60,121   

Criticized nonaccrual

     144,753         197,987         132,621         38,514   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 18,021,812         22,145,535         1,110,606         2,860,253   
  

 

 

    

 

 

    

 

 

    

 

 

 

December 31, 2012

        

Pass

   $ 16,889,753         21,275,182         922,141         2,307,436   

Criticized accrual

     735,292         804,132         85,520         186,843   

Criticized nonaccrual

     151,908         193,859         181,865         36,812   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 17,776,953         22,273,173         1,189,526         2,531,091   
  

 

 

    

 

 

    

 

 

    

 

 

 

In determining the allowance for credit losses, residential real estate loans and consumer loans are generally evaluated collectively after considering such factors as payment performance and recent loss experience and trends, which are mainly driven by current collateral values in the market place as well as the amount of loan defaults. Loss rates on such loans are determined by reference to recent charge-off history and are evaluated (and adjusted if deemed appropriate) through consideration of other factors including near-term forecasted loss estimates developed by the Company’s Credit Department. In arriving at such forecasts, the Company considers the current estimated fair value of its collateral based on geographical adjustments for home price depreciation/appreciation and overall borrower repayment performance. With regard to collateral values, the realizability of such values by the Company contemplates repayment of the original balance of any first lien position prior to recovering amounts on a second lien position. However, residential real estate loans and outstanding balances of home equity loans and lines of credit that are more than 150 days past due are generally evaluated for collectibility on a loan-by-loan basis giving consideration to estimated collateral values.

The Company also measures additional losses for purchased impaired loans when it is probable that the Company will be unable to collect all cash flows expected at acquisition plus additional cash flows expected to be collected arising from changes in estimates after acquisition. The determination of the allocated portion of the allowance for credit losses is very subjective. Given that inherent subjectivity and potential imprecision involved in determining the allocated portion of the allowance for credit losses, the Company also provides an inherent unallocated portion of the allowance. The unallocated portion of the allowance is intended to recognize probable losses that are not otherwise identifiable and includes management’s subjective determination of amounts necessary to provide for the possible use of imprecise estimates in determining the allocated portion of the allowance. Therefore, the level of the unallocated portion of the allowance is primarily reflective of the inherent imprecision in the various calculations used in determining the allocated portion of the allowance for credit losses. Other factors that could also lead to changes in the unallocated portion include the effects of expansion into new markets for which the Company does not have the same degree of familiarity and experience regarding portfolio performance in changing market conditions, the introduction of new loan and lease product types, and other risks associated with the Company’s loan portfolio that may not be specifically identifiable.

The allocation of the allowance for credit losses summarized on the basis of the Company’s impairment methodology was as follows:

 

    

Commercial,

Financial,

     Real Estate                
     Leasing, etc.      Commercial      Residential      Consumer      Total  
     (in thousands)  

June 30, 2013

              

Individually evaluated for impairment

   $ 36,451         31,798         22,628         20,466       $ 111,343   

Collectively evaluated for impairment

     230,309         291,365         60,989         152,602         735,265   

Purchased impaired

     2,107         1,101         1,694         1,223         6,125   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Allocated

   $ 268,867         324,264         85,311         174,291         852,733   
  

 

 

    

 

 

    

 

 

    

 

 

    

Unallocated

              74,332   
              

 

 

 

Total

            $ 927,065   
              

 

 

 

December 31, 2012

           

Individually evaluated for impairment

   $ 33,669         55,291         20,502         22,194       $ 131,656   

Collectively evaluated for impairment

     212,930         280,789         66,684         156,661         717,064   

Purchased impaired

     160         1,021         1,621         563         3,365   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Allocated

   $ 246,759         337,101         88,807         179,418         852,085   
  

 

 

    

 

 

    

 

 

    

 

 

    

Unallocated

              73,775   
              

 

 

 

Total

            $ 925,860   
              

 

 

 

The recorded investment in loans and leases summarized on the basis of the Company’s impairment methodology was as follows:

 

    

Commercial,

Financial,

     Real Estate                
     Leasing, etc.      Commercial      Residential      Consumer      Total  
     (in thousands)  

June 30, 2013

              

Individually evaluated for impairment

   $ 152,190         434,945         335,481         71,924       $ 994,540   

Collectively evaluated for impairment

     17,852,888         25,341,681         10,028,734         11,359,326         64,582,629   

Purchased impaired

     16,734         339,768         35,534         2,661         394,697   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 18,021,812         26,116,394         10,399,749         11,433,911       $ 65,971,866   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

December 31, 2012

           

Individually evaluated for impairment

   $ 159,761         480,335         349,477         75,978       $ 1,065,551   

Collectively evaluated for impairment

     17,599,755         25,123,758         10,854,591         11,480,188         65,058,292   

Purchased impaired

     17,437         389,697         36,769         3,211         447,114   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 17,776,953         25,993,790         11,240,837         11,559,377       $ 66,570,957   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

During the normal course of business, the Company modifies loans to maximize recovery efforts. If the borrower is experiencing financial difficulty and a concession is granted, the Company considers such modifications as troubled debt restructurings and classifies those loans as either nonaccrual loans or renegotiated loans. The types of concessions that the Company grants typically include principal deferrals and interest rate concessions, but may also include other types of concessions.

The tables below summarize the Company’s loan modification activities that were considered troubled debt restructurings for the three months ended June 30, 2013 and 2012:

 

            Recorded investment      Financial effects of
modification
 

Three months ended June 30, 2013

   Number      Pre-
modification
     Post-
modification
     Recorded
investment
(a)
    Interest
(b)
 
     (dollars in thousands)  

Commercial, financial, leasing, etc.

          

Principal deferral

     15       $ 4,870       $ 4,822       $ (48   $ —     

Other

     1         1,460         1,657         197        —     

Combination of concession types

     2         1,490         980         (510     —     

Real estate:

          

Commercial

          

Principal deferral

     5         15,549         15,530         (19     —     

Residential builder and developer

          

Principal deferral

     7         17,496         16,722         (774     —     

Other

     1         4,039         3,888         (151     —     

Combination of concession types

     2         13,879         13,823         (56     (535

Other commercial construction

          

Principal deferral

     2         364         363         (1     —     

Residential

          

Principal deferral

     8         1,216         1,358         142        —     

Combination of concession types

     18         69,210         65,890         (3,320     (186

Residential Alt-A

          

Principal deferral

     1         99         102         3        —     

Combination of concession types

     8         1,187         1,294         107        (278

Consumer:

          

Home equity lines and loans

          

Principal deferral

     2         101         103         2        —     

Interest rate reduction

     1         99         99         —          (8

Other

     1         106         106         —          —     

Combination of concession types

     8         406         406         —          (64

Automobile

          

Principal deferral

     117         1,629         1,629         —          —     

Interest rate reduction

     7         104         104         —          (10

Other

     28         73         73         —          —     

Combination of concession types

     62         1,044         1,044         —          (87

Other

          

Principal deferral

     14         185         185         —          —     

Interest rate reduction

     1         12         12         —          (2

Combination of concession types

     30         707         707         —          (234
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total

     341       $ 135,325       $ 130,897       $ (4,428   $ (1,404
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

 

(a) Financial effects impacting the recorded investment included principal payments or advances, charge-offs and capitalized escrow arrearages.
(b) Represents the present value of interest rate concessions discounted at the effective rate of the original loan.
            Recorded investment      Financial effects of
modification
 

Three months ended June 30, 2012

   Number      Pre-
modification
     Post-
modification
     Recorded
investment
(a)
    Interest
(b)
 
     (dollars in thousands)  

Commercial, financial, leasing, etc.

          

Principal deferral

     9       $ 10,392       $ 9,061       $ (1,331   $ —     

Other

     2         1,995         1,954         (41     —     

Real estate:

             

Commercial

          

Principal deferral

     1         2,011         1,999         (12     —     

Interest rate reduction

     1         383         430         47        (89

Combination of concession types

     4         1,210         1,231         21        (256

Residential builder and developer

             

Principal deferral

     3         2,503         2,503         —          —     

Other commercial construction

             

Principal deferral

     3         60,888         60,898         10        —     

Residential

             

Principal deferral

     7         1,059         1,087         28        —     

Combination of concession types

     11         2,049         2,098         49        (65

Residential Alt-A

             

Principal deferral

     1         153         158         5        —     

Combination of concession types

     7         1,509         1,543         34        (44

Consumer:

             

Home equity lines and loans

          

Principal deferral

     9         734         734         —          —     

Combination of concession types

     4         480         480         —          (123

Automobile

             

Principal deferral

     196         2,700         2,700         —          —     

Interest rate reduction

     3         20         20         —          (1

Other

     21         152         152         —          —     

Combination of concession types

     77         1,170         1,170         —          (110

Other

             

Principal deferral

     7         134         134         —          —     

Combination of concession types

     18         142         142         —          (22
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total

     384       $ 89,684       $ 88,494       $ (1,190   $ (710
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

 

(a) Financial effects impacting the recorded investment included principal payments or advances, charge-offs and capitalized escrow arrearages.
(b) Represents the present value of interest rate concessions discounted at the effective rate of the original loan.

The tables below summarize the Company’s loan modification activities that were considered troubled debt restructurings for the six months ended June 30, 2013 and 2012:

 

            Recorded investment      Financial effects of
modification
 

Six months ended June 30, 2013

   Number      Pre-
modification
     Post-
modification
     Recorded
investment
(a)
    Interest
(b)
 
     (dollars in thousands)  

Commercial, financial, leasing, etc.

             

Principal deferral

     39       $ 6,876       $ 6,804       $ (72   $ —     

Other

     2         48,660         48,857         197        —     

Combination of concession types

     3         1,832         1,322         (510     —     

Real estate:

             

Commercial

             

Principal deferral

     13         34,027         33,893         (134     —     

Combination of concession types

     2         582         581         (1     (56

Residential builder and developer

             

Principal deferral

     15         18,853         18,062         (791     —     

Other

     1         4,039         3,888         (151     —     

Combination of concession types

     3         15,580         15,514         (66     (535

Other commercial construction

             

Principal deferral

     2         364         363         (1     —     

Residential

             

Principal deferral

     15         1,782         1,965         183        —     

Other

     1         195         195         —          —     

Combination of concession types

     38         71,659         68,426         (3,233     (557

Residential Alt-A

             

Principal deferral

     1         99         102         3        —     

Combination of concession types

     13         2,094         2,219         125        (388

Consumer:

             

Home equity lines and loans

             

Principal deferral

     4         180         182         2        —     

Interest rate reduction

     1         99         99         —          (8

Other

     1         106         106         —          —     

Combination of concession types

     10         617         617         —          (97

Automobile

             

Principal deferral

     238         3,215         3,215         —          —     

Interest rate reduction

     9         140         140         —          (15

Other

     45         232         232         —          —     

Combination of concession types

     123         1,597         1,597         —          (129

Other

             

Principal deferral

     20         230         230         —          —     

Interest rate reduction

     1         12         12         —          (2

Other

     1         12         12         —          —     

Combination of concession types

     72         1,924         1,924         —          (501
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total

     673       $ 215,006       $ 210,557       $ (4,449   $ (2,288
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

 

(a) Financial effects impacting the recorded investment included principal payments or advances, charge-offs and capitalized escrow arrearages.
(b) Represents the present value of interest rate concessions discounted at the effective rate of the original loan.
            Recorded investment      Financial effects of
modification
 

Six months ended June 30, 2012

   Number      Pre-
modification
     Post-
modification
     Recorded
investment
(a)
    Interest
(b)
 
     (dollars in thousands)  

Commercial, financial, leasing, etc.

             

Principal deferral

     18       $ 13,204       $ 12,015       $ (1,189   $ —     

Other

     3         2,967         3,052         85        —     

Combination of concession types

     1         45         44         (1     (33

Real estate:

             

Commercial

             

Principal deferral

     3         4,436         4,404         (32     —     

Interest rate reduction

     1         383         430         47        (89

Combination of concession types

     4         1,210         1,231         21        (256

Residential builder and developer

             

Principal deferral

     8         9,325         8,537         (788     —     

Combination of concession types

     2         2,350         2,726         376        —     

Other commercial construction

             

Principal deferral

     3         60,888         60,898         10        —     

Residential

             

Principal deferral

     22         2,564         2,675         111        —     

Combination of concession types

     29         4,985         5,105         120        (265

Residential Alt-A

             

Principal deferral

     4         550         565         15        —     

Combination of concession types

     15         2,869         2,937         68        (49

Consumer:

             

Home equity lines and loans

             

Principal deferral

     10         851         851         —          —     

Interest rate reduction

     1         144         144         —          (6

Combination of concession types

     6         715         715         —          (147

Automobile

             

Principal deferral

     349         4,585         4,585         —          —     

Interest rate reduction

     7         77         77         —          (5

Other

     31         171         171         —          —     

Combination of concession types

     189         2,779         2,779         —          (282

Other

             

Principal deferral

     59         781         781         —          —     

Interest rate reduction

     3         23         23         —          (3

Other

     9         49         49         —          —     

Combination of concession types

     52         361         361         —          (58
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total

     829       $ 116,312       $ 115,155       $ (1,157   $ (1,193
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

 

(a) Financial effects impacting the recorded investment included principal payments or advances, charge-offs and capitalized escrow arrearages.
(b) Represents the present value of interest rate concessions discounted at the effective rate of the original loan.

Troubled debt restructurings are considered to be impaired loans and for purposes of establishing the allowance for credit losses are evaluated for impairment giving consideration to the impact of the modified loan terms on the present value of the loan’s expected cash flows. Impairment of troubled debt restructurings that have subsequently defaulted may also be measured based on the loan’s observable market price or the fair value of collateral if the loan is collateral-dependent. Charge-offs may also be recognized on troubled debt restructurings that have subsequently defaulted. Loans that were modified as troubled debt restructurings during the twelve months ended June 30, 2013 and 2012 and for which there was a subsequent payment default during the six-month periods ended June 30, 2013 and 2012 were $24 million (largely commercial real estate loans) and $11 million (largely residential builder and developer loans), respectively.