XML 80 R12.htm IDEA: XBRL DOCUMENT v2.4.0.8
Loans and Leases and the Allowance for Credit Losses
9 Months Ended
Sep. 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:

 

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

Outstanding principal balance

   $ 5,274,466         6,705,120   

Carrying amount:

     

Commercial, financial, leasing, etc.

     730,743         928,107   

Commercial real estate

     1,875,842         2,567,050   

Residential real estate

     598,820         707,309   

Consumer

     1,357,847         1,637,887   
  

 

 

    

 

 

 
   $ 4,563,252         5,840,353   
  

 

 

    

 

 

 

 

Purchased impaired loans included in the table above totaled $357 million at September 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 nine months ended September 30, 2013 and 2012 follows:

 

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

Balance at beginning of period

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

Interest income

     (10,428       (60,786     (12,436       (74,936

Reclassifications from nonaccretable balance, net

     172        —          542        —     

Other (a)

     —          6,254        —          1,382   
  

 

 

   

 

 

   

 

 

   

 

 

 

Balance at end of period

   $ 44,893        567,561      $ 43,705        659,607   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

     Nine months ended September 30  
     2013     2012  
     Purchased
impaired
    Other
acquired
    Purchased
impaired
    Other
acquired
 
     (in thousands)  

Balance at beginning of period

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

Interest income

     (28,879     (190,072     (29,721     (228,908

Reclassifications from nonaccretable balance, net

     31,520        122,519        42,621        98,165   

Other (a)

     —          (3,158     —          (17,610
  

 

 

   

 

 

   

 

 

   

 

 

 

Balance at end of period

   $ 44,893        567,561      $ 43,705        659,607   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(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 September 30, 2013 and December 31, 2012 were as follows:

 

                90 Days or
more past
due and accruing
                   
    Current     30-89
Days
past due
    Non-
acquired
    Acquired
(a)
    Purchased
impaired
(b)
    Nonaccrual     Total  
                (in thousands)                    

September 30, 2013

           

Commercial, financial, leasing, etc.

  $ 17,678,290        91,757        2,582        11,147        16,257        111,116         17,911,149   

Real estate:

             

Commercial

    21,447,385        179,972        12,859        50,853        101,049        198,397        21,990,515   

Residential builder and developer

    921,728        10,622        52        12,353        138,651        113,096        1,196,502   

Other commercial construction

    3,029,504        16,903        1,888        5,090        68,539        36,326        3,158,250   

Residential

    7,884,094        301,564        317,660        44,489        30,201        252,987        8,830,995   

Residential Alt-A

    297,840        18,263        —          —          —          80,905        397,008   

Consumer:

             

Home equity lines and loans

    6,027,315        32,428        —          29,472        2,640        77,537        6,169,392   

Automobile

    1,144,216        39,221        —          181        —          22,087        1,205,705   

Other

    2,736,469        34,886        4,751        —          —          23,420        2,799,526   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $ 61,166,841        725,616        339,792        153,585        357,337           915,871        63,659,042   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

                90 Days or
more past
due and accruing
                   
    Current     30-89
Days
past due
    Non-
acquired
    Acquired
(a)
    Purchased
impaired
(b)
    Nonaccrual     Total  
    (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 held for sale were $667 million and $1.2 billion at September 30, 2013 and December 31, 2012, respectively. Commercial mortgage loans held for sale were $152 million at September 30, 2013 and $200 million at December 31, 2012.

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

 

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

Beginning balance

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

Provision for credit losses

     20,209        12,139        315        14,935        402         48,000   

Allowance related to loans securitized and sold

     —          —          —          (11,000     —           (11,000

Net charge-offs

             

Charge-offs

     (30,931     (7,701     (5,320     (20,242     —           (64,194

Recoveries

     5,150        4,751        2,399        4,199        —           16,499   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Net charge-offs

     (25,781     (2,950     (2,921     (16,043     —           (47,695
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Ending balance

   $ 263,295        333,453        82,705        162,183        74,734       $ 916,370   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

 

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

 

    

Commercial,

Financial,

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

Beginning balance

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

Provision for credit losses

     439        9,891        8,247        26,962        461         46,000   

Net charge-offs

             

Charge-offs

     (8,874     (7,982     (8,687     (24,553     —           (50,096

Recoveries

     1,174        1,421        1,139        4,557        —           8,291   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Net charge-offs

     (7,700     (6,561     (7,548     (19,996     —           (41,805
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Ending balance

   $ 237,467        344,851        93,968        171,318        73,619       $ 921,223   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Changes in the allowance for credit losses for the nine months ended September 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

     93,736        914        3,913        43,478        959         143,000   

Allowance related to loans securitized and sold

     —          —          —          (11,000     —           (11,000

Net charge-offs

             

Charge-offs

     (86,787     (21,493     (18,583     (62,905     —           (189,768

Recoveries

     9,587        16,931        8,568        13,192        —           48,278   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Net charge-offs

     (77,200     (4,562     (10,015     (49,713     —           (141,490
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Ending balance

   $ 263,295        333,453        82,705        162,183        74,734       $ 916,370   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Changes in the allowance for credit losses for the nine months ended September 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

     29,663        4,322        30,064        88,927        2,024         155,000   

Net charge-offs

             

Charge-offs

     (32,989     (31,578     (32,812     (77,155     —           (174,534

Recoveries

     6,771        4,470        4,801        16,425        —           32,467   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Net charge-offs

     (26,218     (27,108     (28,011     (60,730     —           (142,067
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Ending balance

   $ 237,467        344,851        93,968        171,318        73,619       $ 921,223   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

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 anytime. 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 September 30, 2013 and December 31, 2012 and for the three months and nine months ended September 30, 2013 and September 30, 2012.

 

     September 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.

   $ 93,568         114,572         25,530         127,282         149,534         33,829   

Real estate:

                 

Commercial

     127,921         152,885         24,104         121,542         143,846         23,641   

Residential builder and developer

     61,947         102,395         7,374         115,306         216,218         25,661   

Other commercial construction

     74,116         77,180         3,104         73,544         76,869         6,836   

Residential

     100,287         118,572         6,537         103,451         121,819         3,521   

Residential Alt-A

     115,695         128,446         15,000         128,891         141,940         17,000   

Consumer:

                 

Home equity lines and loans

     13,258         14,372         3,408         12,360         13,567         2,254   

Automobile

     42,106         42,106         12,060         49,210         49,210         14,273   

Other

     16,057         16,057         4,169         14,408         14,408         5,667   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     644,955         766,585         101,286         745,994         927,411         132,682   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

With no related allowance recorded:

                 

Commercial, financial, leasing, etc.

     24,945         30,551         —           32,631         42,199         —     

Real estate:

                 

Commercial

     77,284         99,461         —           78,380         100,337         —     

Residential builder and developer

     56,015         84,852         —           74,307         105,438         —     

Other commercial construction

     19,960         24,051         —           23,018         23,532         —     

Residential

     83,041         93,898         —           86,342         96,448         —     

Residential Alt-A

     28,397         52,565         —           31,354         58,768         —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     289,642         385,378         —           326,032         426,722         —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total:

                 

Commercial, financial, leasing, etc.

     118,513         145,123         25,530         159,913         191,733         33,829   

Real estate:

                 

Commercial

     205,205         252,346         24,104         199,922         244,183         23,641   

Residential builder and developer

     117,962         187,247         7,374         189,613         321,656         25,661   

Other commercial construction

     94,076         101,231         3,104         96,562         100,401         6,836   

Residential

     183,328         212,470         6,537         189,793         218,267         3,521   

Residential Alt-A

     144,092         181,011         15,000         160,245         200,708         17,000   

Consumer:

                 

Home equity lines and loans

     13,258         14,372         3,408         12,360         13,567         2,254   

Automobile

     42,106         42,106         12,060         49,210         49,210         14,273   

Other

     16,057         16,057         4,169         14,408         14,408         5,667   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 934,597         1,151,963         101,286         1,072,026         1,354,133         132,682   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

     Three months ended
September 30, 2013
     Three months ended
September 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.

   $ 149,357         516         516         141,166         1,507         1,507   

Real estate:

                 

Commercial

     205,971         716         716         180,009         531         531   

Residential builder and developer

     130,855         213         188         237,847         476         370   

Other commercial construction

     95,486         208         208         84,604         9         9   

Residential

     180,995         1,391         865         131,114         1,269         765   

Residential Alt-A

     147,056         1,763         692         167,780         1,836         593   

Consumer:

                 

Home equity lines and loans

     12,810         167         49         11,949         172         48   

Automobile

     42,957         710         127         51,138         863         185   

Other

     15,791         161         50         11,996         121         52   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $    981,278           5,845           3,411         1,017,603           6,784           4,060   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

     Nine months ended
September 30, 2013
     Nine months ended
September 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.

   $ 164,877         6,358         6,358         155,627         2,659         2,659   

Real estate:

                 

Commercial

     200,354         1,428         1,428         179,524         2,087         2,087   

Residential builder and developer

     159,308         871         637         260,858         1,202         801   

Other commercial construction

     97,268         3,322         3,322         100,242         5,019         5,019   

Residential

     184,719         4,795         3,188         128,646         3,926         2,453   

Residential Alt-A

     151,992         5,173         1,799         174,390         5,432         1,666   

Consumer:

                 

Home equity lines and loans

     12,633         499         127         11,024         502         136   

Automobile

     45,075         2,226         404         52,249         2,632         553   

Other

     15,438         468         153         10,097         320         138   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 1,031,664         25,140         17,416         1,072,657         23,779         15,512   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

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)  

September 30, 2013

     

Pass

   $ 17,022,772         20,978,696         1,005,932         3,066,941   

Criticized accrual

     777,261         813,422         77,474         54,983   

Criticized nonaccrual

     111,116         198,397         113,096         36,326   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 17,911,149         21,990,515         1,196,502         3,158,250   
  

 

 

    

 

 

    

 

 

    

 

 

 

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 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)  

September 30, 2013

              

Individually evaluated for impairment

   $ 25,530         34,139         21,517         19,637       $ 100,823   

Collectively evaluated for impairment

     234,912         298,579         59,645         141,202         734,338   

Purchased impaired

     2,853         735         1,543         1,344         6,475   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Allocated

   $ 263,295         333,453         82,705         162,183         841,636   
  

 

 

    

 

 

    

 

 

    

 

 

    

Unallocated

                 74,734   
              

 

 

 

Total

               $ 916,370   
              

 

 

 

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)  

September 30, 2013

              

Individually evaluated for impairment

   $ 118,513         413,443         326,860         71,421       $ 930,237   

Collectively evaluated for impairment

     17,776,379         25,623,585         8,870,942         10,100,562         62,371,468   

Purchased impaired

     16,257         308,239         30,201         2,640         357,337   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 17,911,149         26,345,267         9,228,003         10,174,623       $ 63,659,042   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

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 September 30, 2013 and 2012:

 

            Recorded investment      Financial effects of
modification
 

Three months ended September 30, 2013

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

Commercial, financial, leasing, etc.

             

Principal deferral

     14       $ 2,407       $ 2,266       $ (141   $ —     

Other

     2         1,773         2,067         294        —     

Combination of concession types

     3         374         374         —          (25

Real estate:

             

Commercial

             

Principal deferral

     10         4,160         4,134         (26     —     

Other

     2         449         475         26        —     

Combination of concession types

     6         1,868         2,264         396        (156

Residential builder and developer

             

Principal deferral

     1         249         241         (8     —     

Other commercial construction

             

Principal deferral

     1         226         158         (68     —     

Residential

             

Principal deferral

     6         860         912         52        —     

Combination of concession types

     14         1,258         1,308         50        (197

Residential Alt-A

             

Principal deferral

     5         764         773         9        —     

Combination of concession types

     4         332         496         164        (252

Consumer:

             

Home equity lines and loans

             

Principal deferral

     2         179         179         —          —     

Combination of concession types

     9         682         682         —          (79

Automobile

             

Principal deferral

     121         1,718         1,718         —          —     

Interest rate reduction

     2         19         19         —          (2

Other

     20         42         42         —          —     

Combination of concession types

     61         551         551         —          (33

Other

             

Principal deferral

     9         60         60         —          —     

Combination of concession types

     18         470         470         —          (86
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total

     310       $ 18,441       $ 19,189       $ 748      $ (830
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

 

(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 September 30, 2012

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

Commercial, financial, leasing, etc.

             

Principal deferral

     21       $ 7,823       $ 7,653       $ (170   $ —     

Combination of concession types

     2         327         322         (5     (39

Real estate:

             

Commercial

             

Principal deferral

     8         5,951         6,238         287        —     

Combination of concession types

     1         214         214         —          (49

Residential builder and developer

             

Principal deferral

     11         17,383         16,275         (1,108     —     

Combination of concession types

     1         2,486         2,486         —          —     

Other commercial construction

             

Principal deferral

     2         5,429         4,702         (727     —     

Residential

             

Principal deferral

     5         738         772         34        —     

Combination of concession types

     18         5,490         5,553         63        (150

Residential Alt-A

             

Principal deferral

     1         218         220         2        —     

Combination of concession types

     13         2,771         2,795         24        —     

Consumer:

             

Home equity lines and loans

             

Principal deferral

     5         434         434         —          —     

Combination of concession types

     11         976         976         —          (125

Automobile

             

Principal deferral

     135         1,721         1,721         —          —     

Interest rate reduction

     9         157         157         —          (11

Other

     20         68         68         —          —     

Combination of concession types

     109         2,329         2,329         —          (319

Other

             

Principal deferral

     14         336         336         —          —     

Other

     1         1         1         —          —     

Combination of concession types

     22         339         339         —          (97
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total

     409       $ 55,191       $ 53,591       $ (1,600   $ (790
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

 

(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 nine months ended September 30, 2013 and 2012:

 

            Recorded investment      Financial effects of
modification
 

Nine months ended September 30, 2013

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

Commercial, financial, leasing, etc.

             

Principal deferral

     53       $ 9,283       $ 9,070       $ (213   $ —     

Other

     4         50,433         50,924         491        —     

Combination of concession types

     6         2,206         1,696         (510     (25

Real estate:

        

Commercial

        

Principal deferral

     23         38,187         38,027         (160     —     

Other

     2         449         475         26        —     

Combination of concession types

     8         2,450         2,845         395        (212

Residential builder and developer

        

Principal deferral

     16         19,102         18,303         (799     —     

Other

     1         4,039         3,888         (151     —     

Combination of concession types

     3         15,580         15,514         (66     (535

Other commercial construction

        

Principal deferral

     3         590         521         (69     —     

Residential

        

Principal deferral

     21         2,642         2,877         235        —     

Other

     1         195         195         —          —     

Combination of concession types

     52         72,917         69,734         (3,183     (754

Residential Alt-A

        

Principal deferral

     6         863         875         12        —     

Combination of concession types

     17         2,426         2,715         289        (640

Consumer:

        

Home equity lines and loans

        

Principal deferral

     6         359         361         2        —     

Interest rate reduction

     1         99         99         —          (8

Other

     1         106         106         —          —     

Combination of concession types

     19         1,299         1,299         —          (176

Automobile

        

Principal deferral

     359         4,933         4,933         —          —     

Interest rate reduction

     11         159         159         —          (17

Other

     65         274         274         —          —     

Combination of concession types

     184         2,148         2,148         —          (162

Other

        

Principal deferral

     29         290         290         —          —     

Interest rate reduction

     1         12         12         —          (2

Other

     1         12         12         —          —     

Combination of concession types

     90         2,394         2,394         —          (587
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total

     983       $ 233,447       $ 229,746       $ (3,701   $ (3,118
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

 

(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
 

Nine months ended September 30, 2012

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

Commercial, financial, leasing, etc.

             

Principal deferral

     39       $ 21,027       $ 19,668       $ (1,359   $ —     

Other

     3         2,967         3,052         85        —     

Combination of concession types

     3         372         366         (6     (72

Real estate:

        

Commercial

        

Principal deferral

     11         10,387         10,642         255        —     

Interest rate reduction

     1         383         430         47        (89

Combination of concession types

     5         1,424         1,445         21        (305

Residential builder and developer

        

Principal deferral

     19         26,708         24,812         (1,896     —     

Combination of concession types

     3         4,836         5,212         376        —     

Other commercial construction

        

Principal deferral

     5         66,317         65,600         (717     —     

Residential

        

Principal deferral

     27         3,302         3,447         145        —     

Combination of concession types

     47         10,475         10,658         183        (415

Residential Alt-A

        

Principal deferral

     5         768         785         17        —     

Combination of concession types

     28         5,640         5,732         92        (49

Consumer:

        

Home equity lines and loans

        

Principal deferral

     15         1,285         1,285         —          —     

Interest rate reduction

     1         144         144         —          (6

Combination of concession types

     17         1,691         1,691         —          (272

Automobile

        

Principal deferral

     484         6,306         6,306         —          —     

Interest rate reduction

     16         234         234         —          (16

Other

     51         239         239         —          —     

Combination of concession types

     298         5,108         5,108         —          (601

Other

        

Principal deferral

     73         1,117         1,117         —          —     

Interest rate reduction

     3         23         23         —          (3

Other

     10         50         50         —          —     

Combination of concession types

     74         700         700         —          (155
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total

     1,238       $ 171,503       $ 168,746       $ (2,757   $ (1,983
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

 

(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 September 30, 2013 and 2012 for which there was a subsequent payment default during the nine-month periods ended September 30, 2013 and 2012, were $20 million (largely commercial real estate loans) and $13 million (largely residential builder and developer loans), respectively.