XML 70 R12.htm IDEA: XBRL DOCUMENT v3.3.0.814
Loans and leases and the allowance for credit losses
9 Months Ended
Sep. 30, 2015
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 and included in the consolidated balance sheet follow:

 

     September 30,      December 31,  
     2015      2014  
     (in thousands)  

Outstanding principal balance

   $ 2,410,454         3,070,268   

Carrying amount:

     

Commercial, financial, leasing, etc.

     103,583         247,820   

Commercial real estate

     728,376         961,828   

Residential real estate

     385,885         453,360   

Consumer

     812,117         933,537   
  

 

 

    

 

 

 
   $ 2,029,961         2,596,545   
  

 

 

    

 

 

 

Purchased impaired loans included in the table above totaled $149 million at September 30, 2015 and $198 million at December 31, 2014, 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, 2015 and 2014 follows:

 

     Three months ended September 30  
     2015      2014  
     Purchased      Other      Purchased      Other  
     impaired      acquired      impaired      acquired  
     (in thousands)  

Balance at beginning of period

   $ 77,624         344,989       $ 26,082         450,970   

Interest income

     (5,865      (37,396      (4,149      (39,019

Reclassifications from nonaccretable balance

     47         769         129         9,673   

Other (a)

     —           4,697         —           1,870   
  

 

 

    

 

 

    

 

 

    

 

 

 

Balance at end of period

   $ 71,806         313,059       $ 22,062         423,494   
  

 

 

    

 

 

    

 

 

    

 

 

 
     Nine months ended September 30  
     2015      2014  
     Purchased      Other      Purchased      Other  
     impaired      acquired      impaired      acquired  
     (in thousands)  

Balance at beginning of period

   $ 76,518         397,379       $ 37,230         538,633   

Interest income

     (16,843      (118,697      (15,583      (135,105

Reclassifications from nonaccretable balance

     12,131         27,792         415         10,448   

Other (a)

     —           6,585         —           9,518   
  

 

 

    

 

 

    

 

 

    

 

 

 

Balance at end of period

   $ 71,806         313,059       $ 22,062         423,494   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

  (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, 2015 and December 31, 2014 follows:

 

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

September 30, 2015

        

Commercial, financial, leasing, etc.

   $ 19,965,307         29,451         5,882         3,477         4,645         224,415       $ 20,233,177   

Real estate:

              

Commercial

     23,184,906         105,140         21,629         17,906         45,523         176,491         23,551,595   

Residential builder and developer

     1,479,659         15,951         —           7,488         65,102         46,022         1,614,222   

Other commercial construction

     3,493,349         28,433         1,373         1,769         17,484         12,312         3,554,720   

Residential

     7,323,813         206,044         194,280         16,295         14,392         153,354         7,908,178   

Residential Alt-A

     226,871         11,662         —           —           —           64,351         302,884   

Consumer:

        

Home equity lines and loans

     5,710,632         38,506         —           15,454         2,275         78,126         5,844,993   

Automobile

     2,319,556         36,867         —           53         —           13,892         2,370,368   

Other

     3,084,080         31,210         8,301         18,385         —           18,135         3,160,111   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 66,788,173         503,264         231,465         80,827         149,421         787,098       $ 68,540,248   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     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, 2014

                    

Commercial, financial, leasing, etc.

   $ 19,228,265         37,246         1,805         6,231         10,300         177,445       $ 19,461,292   

Real estate:

              

Commercial

     22,208,491         118,704         22,170         14,662         51,312         141,600         22,556,939   

Residential builder and developer

     1,273,607         11,827         492         9,350         98,347         71,517         1,465,140   

Other commercial construction

     3,484,932         17,678         —           —           17,181         25,699         3,545,490   

Residential

     7,640,368         226,932         216,489         35,726         18,223         180,275         8,318,013   

Residential Alt-A

     249,810         11,774         —           —           —           77,704         339,288   

Consumer:

                    

Home equity lines and loans

     5,859,378         42,945         —           27,896         2,374         89,291         6,021,884   

Automobile

     1,931,138         30,500         —           133         —           17,578         1,979,349   

Other

     2,909,791         33,295         4,064         16,369         —           18,042         2,981,561   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 64,785,780         530,901         245,020         110,367         197,737         799,151       $ 66,668,956   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(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 $422 million and $435 million at September 30, 2015 and December 31, 2014, respectively. Commercial mortgage loans held for sale were $71 million at September 30, 2015 and $308 million at December 31, 2014.

Changes in the allowance for credit losses for the three months ended September 30, 2015 were as follows:

 

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

Beginning balance

   $ 286,750        311,294        60,294        194,238        77,411      $ 929,987   

Provision for credit losses

     21,507        1,879        (3,155     24,448        (679     44,000   

Net charge-offs

            

Charge-offs

     (26,912     (2,203     (3,268     (20,758     —          (53,141

Recoveries

     5,322        2,119        1,125        4,386        —          12,952   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net charge-offs

     (21,590     (84     (2,143     (16,372     —          (40,189
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

   $ 286,667        313,089        54,996        202,314        76,732      $ 933,798   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Changes in the allowance for credit losses for the three months ended September 30, 2014 were as follows:

 

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

Beginning balance

   $ 292,251        311,254        72,404        165,871        75,886      $ 917,666   

Provision for credit losses

     2,373        8,046        (3,187     21,815        (47     29,000   

Net charge-offs

            

Charge-offs

     (15,921     (1,666     (4,193     (21,312     —          (43,092

Recoveries

     7,849        1,267        2,498        3,445        —          15,059   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net charge-offs

     (8,072     (399     (1,695     (17,867     —          (28,033
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

   $ 286,552        318,901        67,522        169,819        75,839      $ 918,633   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Changes in the allowance for credit losses for the nine months ended September 30, 2015 were as follows:

 

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

Beginning balance

   $ 288,038        307,927        61,910        186,033        75,654       $ 919,562   

Provision for credit losses

     32,686        13,769        (571     65,038        1,078         112,000   

Net charge-offs

             

Charge-offs

     (46,990     (12,352     (9,695     (64,542     —           (133,579

Recoveries

     12,933        3,745        3,352        15,785        —           35,815   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Net charge-offs

     (34,057     (8,607     (6,343     (48,757     —           (97,764
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Ending balance

   $ 286,667        313,089        54,996        202,314        76,732       $ 933,798   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

 

Changes in the allowance for credit losses for the nine months ended September 30, 2014 were as follows:

 

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

Beginning balance

   $ 273,383        324,978        78,656        164,644        75,015       $ 916,676   

Provision for credit losses

     40,527        (4,067     (916     54,632        824         91,000   

Net charge-offs

             

Charge-offs

     (44,872     (7,966     (17,124     (62,407     —           (132,369

Recoveries

     17,514        5,956        6,906        12,950        —           43,326   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Net charge-offs

     (27,358     (2,010     (10,218     (49,457     —           (89,043
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Ending balance

   $ 286,552        318,901        67,522        169,819        75,839       $ 918,633   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

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 loans 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 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 loans and residential real estate 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. 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.

Information with respect to loans and leases that were considered impaired follows.

 

     September 30, 2015      December 31, 2014  
     Recorded
investment
     Unpaid
principal
balance
     Related
allowance
     Recorded
investment
     Unpaid
principal
balance
     Related
allowance
 
     (in thousands)  

With an allowance recorded:

           

Commercial, financial, leasing, etc.

   $ 144,051         166,877         35,195         132,340         165,146         31,779   

Real estate:

              

Commercial

     105,561         122,369         18,932         83,955         96,209         14,121   

Residential builder and developer

     6,544         10,276         788         17,632         22,044         805   

Other commercial construction

     2,445         3,991         391         5,480         6,484         900   

Residential

     83,349         101,367         4,775         88,970         107,343         4,296   

Residential Alt-A

     93,168         107,075         8,500         101,137         114,565         11,000   

Consumer:

              

Home equity lines and loans

     23,257         24,239         3,541         19,771         20,806         6,213   

Automobile

     23,985         23,985         5,118         30,317         30,317         8,070   

Other

     18,870         18,870         5,486         18,973         18,973         5,459   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     501,230         579,049         82,726         498,575         581,887         82,643   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

With no related allowance recorded:

              

Commercial, financial, leasing, etc.

     111,023         133,100         —           73,978         81,493         —     

Real estate:

              

Commercial

     77,147         84,677         —           66,777         78,943         —     

Residential builder and developer

     42,800         68,906         —           58,820         96,722         —     

Other commercial construction

     10,307         28,480         —           20,738         41,035         —     

Residential

     16,232         26,626         —           16,815         26,750         —     

Residential Alt-A

     20,891         35,836         —           26,752         46,964         —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     278,400         377,625         —           263,880         371,907         —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total:

              

Commercial, financial, leasing, etc.

     255,074         299,977         35,195         206,318         246,639         31,779   

Real estate:

              

Commercial

     182,708         207,046         18,932         150,732         175,152         14,121   

Residential builder and developer

     49,344         79,182         788         76,452         118,766         805   

Other commercial construction

     12,752         32,471         391         26,218         47,519         900   

Residential

     99,581         127,993         4,775         105,785         134,093         4,296   

Residential Alt-A

     114,059         142,911         8,500         127,889         161,529         11,000   

Consumer:

              

Home equity lines and loans

     23,257         24,239         3,541         19,771         20,806         6,213   

Automobile

     23,985         23,985         5,118         30,317         30,317         8,070   

Other

     18,870         18,870         5,486         18,973         18,973         5,459   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 779,630         956,674         82,726         762,455         953,794         82,643   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

 

     Three months ended
September 30, 2015
     Three months ended
September 30, 2014
 
            Interest income
recognized
            Interest income
recognized
 
   Average
recorded
investment
     Total      Cash
basis
     Average
recorded
investment
     Total      Cash
basis
 
     (in thousands)  

Commercial, financial, leasing, etc.

   $ 242,157         1,017         1,017         228,749         611         611   

Real estate:

           

Commercial

     179,327         2,327         2,327         189,952         821         821   

Residential builder and developer

     53,009         81         81         90,493         18         18   

Other commercial construction

     17,236         1,943         1,943         58,500         251         251   

Residential

     99,939         1,835         1,316         104,516         1,328         776   

Residential Alt-A

     116,191         1,539         618         131,574         1,643         681   

Consumer:

           

Home equity lines and loans

     21,952         231         66         19,268         219         81   

Automobile

     24,429         391         39         33,666         528         67   

Other

     19,238         188         23         18,677         177         44   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 773,478         9,552         7,430         875,395         5,596         3,350   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     Nine months ended
September 30, 2015
     Nine months ended
September 30, 2014
 
            Interest income
recognized
            Interest income
recognized
 
   Average
recorded
investment
     Total      Cash
basis
     Average
recorded
investment
     Total      Cash
basis
 
     (in thousands)  

Commercial, financial, leasing, etc.

   $ 226,243         2,123         2,123         171,227         1,379         1,379   

Real estate:

        

Commercial

     161,834         4,433         4,433         194,337         2,616         2,616   

Residential builder and developer

     64,165         275         275         94,453         131         131   

Other commercial construction

     22,130         2,166         2,166         74,531         1,694         1,694   

Residential

     101,997         4,639         3,011         132,606         7,784         6,146   

Residential Alt-A

     120,710         4,799         1,962         135,374         5,002         1,900   

Consumer:

        

Home equity lines and loans

     20,619         656         179         17,902         540         182   

Automobile

     26,521         1,257         136         36,560         1,742         228   

Other

     19,053         547         86         18,229         517         145   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 763,272         20,895         14,371         875,219         21,405         14,421   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

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 carrying value of residential real estate loans and home equity loans and lines of credit for which a partial charge-off has been recognized aggregated $59 million and $20 million, respectively, at September 30, 2015 and $63 million and $18 million,

respectively, at December 31, 2014. Residential real estate loans and home equity loans and lines of credit that were more than 150 days past due but did not require a partial charge-off because the net realizable value of the collateral exceeded the outstanding customer balance totaled $20 million and $28 million, respectively, at September 30, 2015 and $27 million and $28 million, respectively, at December 31, 2014.

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 loans 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 loans and commercial real estate loans.

 

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

September 30, 2015

     

Pass

   $ 19,223,102         22,479,501         1,507,057         3,447,841   

Criticized accrual

     785,660         895,603         61,143         94,567   

Criticized nonaccrual

     224,415         176,491         46,022         12,312   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 20,233,177         23,551,595         1,614,222         3,554,720   
  

 

 

    

 

 

    

 

 

    

 

 

 

December 31, 2014

     

Pass

   $ 18,695,440         21,837,022         1,347,778         3,347,522   

Criticized accrual

     588,407         578,317         45,845         172,269   

Criticized nonaccrual

     177,445         141,600         71,517         25,699   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 19,461,292         22,556,939         1,465,140         3,545,490   
  

 

 

    

 

 

    

 

 

    

 

 

 

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, 2015

              

Individually evaluated for impairment

   $ 35,195         19,743         13,275         14,145       $ 82,358   

Collectively evaluated for impairment

     250,271         292,214         39,804         186,706         768,995   

Purchased impaired

     1,201         1,132         1,917         1,463         5,713   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Allocated

   $ 286,667         313,089         54,996         202,314         857,066   
  

 

 

    

 

 

    

 

 

    

 

 

    

Unallocated

           76,732   
              

 

 

 

Total

         $ 933,798   
              

 

 

 

December 31, 2014

        

Individually evaluated for impairment

   $ 31,779         15,490         14,703         19,742       $ 81,714   

Collectively evaluated for impairment

     251,607         291,244         45,061         165,140         753,052   

Purchased impaired

     4,652         1,193         2,146         1,151         9,142   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Allocated

   $ 288,038         307,927         61,910         186,033         843,908   
  

 

 

    

 

 

    

 

 

    

 

 

    

Unallocated

           75,654   
              

 

 

 

Total

         $ 919,562   
              

 

 

 

 

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, 2015

              

Individually evaluated for impairment

   $ 255,074         243,743         213,640         66,112       $ 778,569   

Collectively evaluated for impairment

     19,973,458         28,348,685         7,983,030         11,307,085         67,612,258   

Purchased impaired

     4,645         128,109         14,392         2,275         149,421   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 20,233,177         28,720,537         8,211,062         11,375,472       $ 68,540,248   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

December 31, 2014

        

Individually evaluated for impairment

   $ 206,318         252,347         232,398         69,061       $ 760,124   

Collectively evaluated for impairment

     19,244,674         27,148,382         8,406,680         10,911,359         65,711,095   

Purchased impaired

     10,300         166,840         18,223         2,374         197,737   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 19,461,292         27,567,569         8,657,301         10,982,794       $ 66,668,956   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

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, 2015 and 2014:

 

            Recorded investment      Financial effects of
modification
 

Three months ended September 30, 2015

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

Commercial, financial, leasing, etc.

        

Principal deferral

     36       $ 7,893       $ 7,419       $ (474   $ —     

Combination of concession types

     1         31         31         —          (6

Real estate:

        

Commercial

        

Principal deferral

     15         4,230         4,208         (22     —     

Combination of concession types

     1         1,156         1,169         13        (54

Other commercial construction

        

Principal deferral

     3         296         390         94        —     

Residential

        

Principal deferral

     31         3,540         3,743         203        —     

Other

     1         267         267         —          —     

Combination of concession types

     10         1,296         1,380         84        (178

Residential Alt-A

        

Principal deferral

     1         265         276         11        —     

Combination of concession types

     4         605         662         57        (91

Consumer:

        

Home equity lines and loans

        

Principal deferral

     4         727         727         —          —     

Combination of concession types

     22         2,003         2,003         —          (199

Automobile

        

Principal deferral

     35         316         316         —          —     

Other

     15         93         93         —          —     

Combination of concession types

     25         471         471         —          (17

Other

        

Principal deferral

     24         352         352         —          —     

Other

     5         33         33         —          —     

Combination of concession types

     12         117         117         —          (12
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total

     245       $ 23,691       $ 23,657       $ (34   $ (557
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

 

(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, 2014

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

Commercial, financial, leasing, etc.

        

Principal deferral

     15       $ 1,305       $ 1,300       $ (5   $ —     

Real estate:

        

Commercial

        

Principal deferral

     8         2,081         2,068         (13     —     

Other

     1         650         —           (650     —     

Combination of concession types

     4         483         478         (5     (95

Residential builder and developer

        

Principal deferral

     1         241         241         —          —     

Other commercial construction

        

Principal deferral

     1         145         142         (3     —     

Residential

        

Principal deferral

     3         98         97         (1     —     

Combination of concession types

     8         1,100         1,136         36        (135

Residential Alt-A

        

Combination of concession types

     3         349         369         20        (64

Consumer:

        

Home equity lines and loans

        

Combination of concession types

     5         519         519         —          (67

Automobile

        

Principal deferral

     45         1,003         1,003         —          —     

Interest rate reduction

     3         30         30         —          (2

Other

     7         96         96         —          —     

Combination of concession types

     19         348         348         —          (21

Other

        

Principal deferral

     6         48         48         —          —     

Interest rate reduction

     1         2         2         —          —     

Combination of concession types

     24         511         511         —          (121
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total

     154       $ 9,009       $ 8,388       $ (621   $ (505
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

 

(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, 2015 and 2014:

 

            Recorded investment      Financial effects of
modification
 

Nine months ended September 30, 2015

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

Commercial, financial, leasing, etc.

        

Principal deferral

     87       $ 25,483       $ 24,331       $ (1,152   $ —     

Interest rate reduction

     1         99         99         —          (19

Other

     2         8,991         8,883         (108     —     

Combination of concession types

     6         25,075         24,884         (191     (245

Real estate:

        

Commercial

        

Principal deferral

     37         47,005         45,569         (1,436     —     

Combination of concession types

     6         3,238         3,242         4        (159

Residential builder and developer

        

Principal deferral

     2         10,650         10,598         (52     —     

Other commercial construction

        

Principal deferral

     3         296         390         94        —     

Residential

        

Principal deferral

     50         4,954         5,239         285        —     

Other

     1         267         267         —          —     

Combination of concession types

     22         2,551         2,795         244        (356

Residential Alt-A

        

Principal deferral

     2         426         437         11        —     

Combination of concession types

     7         1,239         1,298         59        (121

Consumer:

        

Home equity lines and loans

        

Principal deferral

     6         1,946         1,946         —          —     

Combination of concession types

     41         3,555         3,555         —          (424

Automobile

        

Principal deferral

     133         1,234         1,234         —          —     

Interest rate reduction

     7         137         137         —          (10

Other

     38         134         134         —          —     

Combination of concession types

     42         693         693         —          (28

Other

        

Principal deferral

     73         1,418         1,418         —          —     

Other

     12         113         113         —          —     

Combination of concession types

     35         384         384         —          (44
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total

     613       $ 139,888       $ 137,646       $ (2,242   $ (1,406
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

 

(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, 2014

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

Commercial, financial, leasing, etc.

        

Principal deferral

     66       $ 20,673       $ 20,499       $ (174   $ —     

Other

     1         19,593         19,593         —          —     

Combination of concession types

     5         9,836         9,766         (70     (14

Real estate:

        

Commercial

        

Principal deferral

     32         17,452         17,384         (68     —     

Other

     1         650         —           (650     —     

Interest rate reduction

     1         255         252         (3     (48

Combination of concession types

     6         892         940         48        (208

Residential builder and developer

        

Principal deferral

     2         1,639         1,639         —          —     

Other commercial construction

        

Principal deferral

     4         6,703         6,611         (92     —     

Residential

        

Principal deferral

     19         1,842         1,926         84        —     

Interest rate reduction

     1         98         104         6        (32

Other

     1         188         188         —          —     

Combination of concession types

     30         4,211         4,287         76        (483

Residential Alt-A

        

Principal deferral

     5         828         900         72        —     

Combination of concession types

     19         3,101         3,134         33        (345

Consumer:

        

Home equity lines and loans

        

Principal deferral

     3         280         280         —          —     

Interest rate reduction

     5         341         341         —          (76

Combination of concession types

     41         4,147         4,147         —          (443

Automobile

        

Principal deferral

     168         2,599         2,599         —          —     

Interest rate reduction

     6         90         90         —          (5

Other

     26         204         204         —          —     

Combination of concession types

     65         939         939         —          (83

Other

        

Principal deferral

     21         141         141         —          —     

Interest rate reduction

     4         293         293         —          (63

Other

     1         45         45         —          —     

Combination of concession types

     57         1,883         1,883         —          (585
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total

     590       $ 98,923       $ 98,185       $ (738   $ (2,385
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

 

(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, 2015 and 2014 and for which there was a subsequent payment default during the nine-month periods ended September 30, 2015 and 2014, respectively, were not material.

 

Effective January 1, 2015, the Company adopted amended accounting and disclosure guidance for reclassification of residential real estate collateralized consumer mortgage loans upon foreclosure. The amended guidance clarifies that an in-substance repossession or foreclosure occurs and a creditor is considered to have received physical possession of residential real estate property collateralizing a consumer mortgage loan upon either (1) the creditor obtaining legal title to the residential real estate property upon completion of a foreclosure or (2) the borrower conveying all interest in the residential real estate property to the creditor to satisfy that loan through completion of a deed in lieu of foreclosure or through a similar legal agreement. The adoption resulted in an insignificant increase in other real estate owned. The amount of foreclosed residential real estate property held by the Company was $43 million and $44 million at September 30, 2015 and December 31, 2014, respectively. At September 30, 2015, there were $151 million in loans secured by residential real estate that were in the process of foreclosure.