XML 24 R12.htm IDEA: XBRL DOCUMENT v3.5.0.2
Loans and leases and the allowance for credit losses
6 Months Ended
Jun. 30, 2016
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 loans acquired at a discount that were recorded at fair value at the acquisition date that is included in the consolidated balance sheet were as follows:

 

     June 30,
2016
     December 31,
2015
 
     (in thousands)  

Outstanding principal balance

   $ 2,735,024         3,122,935   

Carrying amount:

     

Commercial, financial, leasing, etc.

     68,648         78,847   

Commercial real estate

     548,485         644,284   

Residential real estate

     903,891         1,016,129   

Consumer

     650,456         725,807   
  

 

 

    

 

 

 
   $ 2,171,480         2,465,067   
  

 

 

    

 

 

 

Purchased impaired loans included in the table above totaled $662 million at June 30, 2016 and $768 million at December 31, 2015, representing less than 1% of the Company’s assets as of each date. A summary of changes in the accretable yield for loans acquired at a discount for the three months and six months ended June 30, 2016 and 2015 follows:

 

     Three months ended June 30  
     2016      2015  
     Purchased
impaired
     Other
acquired
     Purchased
impaired
     Other
acquired
 
     (in thousands)  

Balance at beginning of period

   $ 171,185         269,017       $ 71,422         357,895   

Interest income

     (14,060      (32,898      (5,772      (40,024

Reclassifications from nonaccretable balance, net

     4,898         2,933         11,974         26,840   

Other (a)

     —           6,143         —           278   
  

 

 

    

 

 

    

 

 

    

 

 

 

Balance at end of period

   $ 162,023         245,195       $ 77,624         344,989   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

NOTES TO FINANCIAL STATEMENTS, CONTINUED

 

4. Loans and leases and the allowance for credit losses, continued

 

     Six months ended June 30  
     2016      2015  
     Purchased
impaired
     Other
acquired
     Purchased
impaired
     Other
acquired
 
     (in thousands)  

Balance at beginning of period

   $ 184,618         296,434       $ 76,518         397,379   

Interest income

     (28,122      (70,760      (10,978      (81,301

Reclassifications from nonaccretable balance, net

     5,527         8,597         12,084         27,023   

Other (a)

     —           10,924         —           1,888   
  

 

 

    

 

 

    

 

 

    

 

 

 

Balance at end of period

   $ 162,023         245,195       $ 77,624         344,989   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(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, 2016 and December 31, 2015 follows:

 

     Current      30-89 Days
past due
     Accruing
loans past
due 90
days or
more(a)
     Accruing
loans
acquired at
a discount
past due
90 days
or more(b)
     Purchased
impaired(c)
     Nonaccrual      Total  
June 30, 2016    (in thousands)  

Commercial, financial, leasing, etc.

   $ 21,157,606         63,069         6,665         452         766         240,684       $ 21,469,242   

Real estate:

                    

Commercial

     23,390,039         125,657         16,487         13,935         36,111         172,670         23,754,899   

Residential builder and developer

     1,819,984         14,892         —           4,847         19,972         24,263         1,883,958   

Other commercial construction

     4,993,493         41,297         —           280         16,009         21,294         5,072,373   

Residential

     19,208,724         470,646         270,845         13,087         433,192         202,949         20,599,443   

Residential-limited documentation

     3,584,715         112,743         —           —           154,320         79,028         3,930,806   

Consumer:

                    

Home equity lines and loans

     5,658,417         34,735         —           14,608         1,689         86,870         5,796,319   

Automobile

     2,669,708         39,139         —           1         —           12,390         2,721,238   

Other

     3,232,679         26,501         4,452         21,381         —           8,707         3,293,720   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 85,715,365         928,679         298,449         68,591         662,059         848,855       $ 88,521,998   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

NOTES TO FINANCIAL STATEMENTS, CONTINUED

 

4. Loans and leases and the allowance for credit losses, continued

 

     Current      30-89 Days
past due
     Accruing
loans past
due 90
days or
more(a)
     Accruing
loans
acquired at
a discount
past due
90 days
or more(b)
     Purchased
impaired(c)
     Nonaccrual      Total  
December 31, 2015                  (in thousands)                       

Commercial, financial, leasing, etc.

   $ 20,122,648         52,868         2,310         693         1,902         241,917       $ 20,422,338   

Real estate:

                    

Commercial (d)

     23,111,673         172,439         12,963         8,790         46,790         179,606         23,532,261   

Residential builder and developer

     1,507,856         7,969         5,760         6,925         28,734         28,429         1,585,673   

Other commercial construction (d)

     3,962,620         65,932         7,936         2,001         24,525         16,363         4,079,377   

Residential

     20,507,551         560,312         284,451         16,079         488,599         153,281         22,010,273   

Residential-limited documentation

     3,885,073         137,289         —           —           175,518         61,950         4,259,830   

Consumer:

                    

Home equity lines and loans

     5,805,222         45,604         —           15,222         2,261         84,467         5,952,776   

Automobile

     2,446,473         56,181         —           6         —           16,597         2,519,257   

Other

     3,051,435         36,702         4,021         18,757         —           16,799         3,127,714   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 84,400,551         1,135,296         317,441         68,473         768,329         799,409       $ 87,489,499   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(a) Excludes loans acquired at a discount.
(b) Loans acquired at a discount that were recorded at fair value at acquisition date. This category does not include purchased impaired loans that are presented separately.
(c) Accruing loans acquired at a discount that were impaired at acquisition date and recorded at fair value.
(d) The Company expanded its definition of construction loans in 2016 and, as a result, re-characterized certain commercial real estate loans as other commercial construction loans. The December 31, 2015 balances reflect such changes.

One-to-four family residential mortgage loans held for sale were $374 million and $353 million at June 30, 2016 and December 31, 2015, respectively. Commercial mortgage loans held for sale were $228 million at June 30, 2016 and $39 million at December 31, 2015.

Changes in the allowance for credit losses for the three months ended June 30, 2016 were as follows:

 

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

Beginning balance

   $ 323,866        331,985        68,371        160,819        77,711       $ 962,752   

Provision for credit losses

     (10,919     15,823        4,404        22,681        11         32,000   

Net charge-offs

             

Charge-offs

     (7,487     (733     (5,090     (33,560     —           (46,870

Recoveries

     10,619        2,599        1,975        7,421        —           22,614   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Net charge-offs

     3,132        1,866        (3,115     (26,139     —           (24,256
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Ending balance

   $ 316,079        349,674        69,660        157,361        77,722       $ 970,496   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

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

 

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

Beginning balance

   $ 281,069        317,375        60,741        186,052        76,136       $ 921,373   

Provision for credit losses

     9,737        (3,652     1,624        21,016        1,275         30,000   

Net charge-offs

             

Charge-offs

     (7,728     (3,470     (3,309     (18,455     —           (32,962

Recoveries

     3,672        1,041        1,238        5,625        —           11,576   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Net charge-offs

     (4,056     (2,429     (2,071     (12,830     —           (21,386
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Ending balance

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Changes in the allowance for credit losses for the six months ended June 30, 2016 were as follows:

 

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

Beginning balance

   $ 300,404        326,831        72,238        178,320        78,199      $ 955,992   

Provision for credit losses

     13,445        19,836        5,622        42,574        (477     81,000   

Net charge-offs

            

Charge-offs

     (13,636     (2,005     (12,062     (77,879     —          (105,582

Recoveries

     15,866        5,012        3,862        14,346        —          39,086   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net charge-offs

     2,230        3,007        (8,200     (63,533     —          (66,496
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

   $ 316,079        349,674        69,660        157,361        77,722      $ 970,496   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Changes in the allowance for credit losses for the six months ended June 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

     11,179        11,890        2,584        40,590        1,757         68,000   

Net charge-offs

             

Charge-offs

     (20,078     (10,149     (6,427     (43,784     —           (80,438

Recoveries

     7,611        1,626        2,227        11,399        —           22,863   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Net charge-offs

     (12,467     (8,523     (4,200     (32,385     —           (57,575
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Ending balance

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

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 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 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.

The following tables provide information with respect to loans and leases that were considered impaired as of June 30, 2016 and December 31, 2015 and for the three-month and six-month periods ended June 30, 2016 and 2015:

 

     June 30, 2016      December 31, 2015  
     Recorded
investment
     Unpaid
principal
balance
     Related
allowance
     Recorded
investment
     Unpaid
principal
balance
     Related
allowance
 
     (in thousands)  

With an allowance recorded:

                 

Commercial, financial, leasing, etc.

   $ 196,990         219,662         50,010         179,037         195,821         44,752   

Real estate:

                 

Commercial

     79,748         89,051         16,562         85,974         95,855         18,764   

Residential builder and developer

     6,854         7,788         581         3,316         5,101         196   

Other commercial construction

     3,312         3,731         1,223         3,548         3,843         348   

Residential

     77,975         96,157         3,337         79,558         96,751         4,727   

Residential-limited documentation

     85,201         98,607         6,700         90,356         104,251         8,000   

Consumer:

                 

Home equity lines and loans

     40,004         40,914         7,421         25,220         26,195         3,777   

Automobile

     19,137         19,137         4,022         22,525         22,525         4,709   

Other

     4,426         4,426         940         17,620         17,620         4,820   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     513,647         579,473         90,796         507,154         567,962         90,093   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

With no related allowance recorded:

                 

Commercial, financial, leasing, etc.

     74,409         83,632         —           93,190         110,735         —     

Real estate:

                 

Commercial

     101,949         118,540         —           101,340         116,230         —     

Residential builder and developer

     21,619         30,837         —           27,651         47,246         —     

Other commercial construction

     18,334         37,278         —           13,221         31,477         —     

Residential

     18,945         27,933         —           19,621         30,940         —     

Residential-limited documentation

     17,790         29,972         —           18,414         31,113         —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     253,046         328,192         —           273,437         367,741         —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total:

                 

Commercial, financial, leasing, etc.

     271,399         303,294         50,010         272,227         306,556         44,752   

Real estate:

                 

Commercial

     181,697         207,591         16,562         187,314         212,085         18,764   

Residential builder and developer

     28,473         38,625         581         30,967         52,347         196   

Other commercial construction

     21,646         41,009         1,223         16,769         35,320         348   

Residential

     96,920         124,090         3,337         99,179         127,691         4,727   

Residential-limited documentation

     102,991         128,579         6,700         108,770         135,364         8,000   

Consumer:

                 

Home equity lines and loans

     40,004         40,914         7,421         25,220         26,195         3,777   

Automobile

     19,137         19,137         4,022         22,525         22,525         4,709   

Other

     4,426         4,426         940         17,620         17,620         4,820   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 766,693         907,665         90,796         780,591         935,703         90,093   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

 

     Three months ended
June 30, 2016
     Three months ended
June 30, 2015
 
            Interest income
recognized
            Interest income
recognized
 
   Average
recorded
investment
     Total      Cash
basis
     Average
recorded
investment
     Total      Cash
basis
 
     (in thousands)  

Commercial, financial, leasing, etc.

   $ 291,970         5,700         5,700         221,952         502         502   

Real estate:

                 

Commercial

     175,028         611         611         153,105         1,004         1,004   

Residential builder and developer

     31,751         41         41         66,334         131         131   

Other commercial construction

     20,955         335         335         23,614         168         168   

Residential

     97,936         1,834         1,139         101,560         1,358         785   

Residential-limited documentation

     103,795         1,607         640         120,286         1,650         697   

Consumer:

                 

Home equity lines and loans

     34,234         323         98         20,221         224         65   

Automobile

     20,542         322         28         26,123         416         43   

Other

     11,169         121         36         19,058         185         30   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 787,380         10,894         8,628         752,253         5,638         3,425   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     Six months ended
June 30, 2016
     Six months ended
June 30, 2015
 
            Interest income
recognized
            Interest income
recognized
 
   Average
recorded
investment
     Total      Cash
Basis
     Average
recorded
investment
     Total      Cash
basis
 
     (in thousands)  

Commercial, financial, leasing, etc.

   $ 294,277         6,311         6,311         218,285         1,106         1,106   

Real estate:

                 

Commercial

     178,741         2,085         2,085         153,088         2,106         2,106   

Residential builder and developer

     32,750         83         83         69,742         194         194   

Other commercial construction

     18,911         373         373         24,577         223         223   

Residential

     97,362         3,206         2,021         103,025         2,804         1,695   

Residential-limited documentation

     105,634         3,079         1,270         122,970         3,260         1,344   

Consumer:

                 

Home equity lines and loans

     30,127         569         183         19,952         425         113   

Automobile

     21,252         661         64         27,568         866         97   

Other

     14,443         299         63         18,960         359         63   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 793,497         16,666         12,453         758,167         11,343         6,941   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

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

June 30, 2016

           

Pass

   $ 20,409,928         22,785,132         1,704,457         4,847,810   

Criticized accrual

     818,630         797,097         155,238         203,269   

Criticized nonaccrual

     240,684         172,670         24,263         21,294   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 21,469,242         23,754,899         1,883,958         5,072,373   
  

 

 

    

 

 

    

 

 

    

 

 

 

December 31, 2015

           

Pass

   $ 19,442,183         22,697,398         1,497,465         3,834,137   

Criticized accrual

     738,238         655,257         59,779         228,877   

Criticized nonaccrual

     241,917         179,606         28,429         16,363   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 20,422,338         23,532,261         1,585,673         4,079,377   
  

 

 

    

 

 

    

 

 

    

 

 

 

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 $52 million and $31 million, respectively, at June 30, 2016 and $55 million and $21 million, respectively, at December 31, 2015. 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 $18 million and $39 million, respectively, at June 30, 2016 and $20 million and $28 million, respectively, at December 31, 2015.

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

June 30, 2016

              

Individually evaluated for impairment

   $ 50,010         18,292         10,037         12,383       $ 90,722   

Collectively evaluated for impairment

     266,069         328,919         57,666         143,891         796,545   

Purchased impaired

     —           2,463         1,957         1,087         5,507   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Allocated

   $ 316,079         349,674         69,660         157,361         892,774   
  

 

 

    

 

 

    

 

 

    

 

 

    

Unallocated

                 77,722   
              

 

 

 

Total

               $ 970,496   
              

 

 

 

December 31, 2015

              

Individually evaluated for impairment

   $ 44,752         19,175         12,727         13,306       $ 89,960   

Collectively evaluated for impairment

     255,615         307,000         57,624         163,511         783,750   

Purchased impaired

     37         656         1,887         1,503         4,083   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Allocated

   $ 300,404         326,831         72,238         178,320         877,793   
  

 

 

    

 

 

    

 

 

    

 

 

    

Unallocated

                 78,199   
              

 

 

 

Total

               $ 955,992   
              

 

 

 

 

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

 

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

June 30, 2016

              

Individually evaluated for impairment

   $ 271,399         230,960         199,911         63,567       $ 765,837   

Collectively evaluated for impairment

     21,197,077         30,408,178         23,742,826         11,746,021         87,094,102   

Purchased impaired

     766         72,092         587,512         1,689         662,059   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 21,469,242         30,711,230         24,530,249         11,811,277       $ 88,521,998   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

December 31, 2015

              

Individually evaluated for impairment

   $ 272,227         234,132         207,949         65,365       $ 779,673   

Collectively evaluated for impairment

     20,148,209         28,863,130         25,398,037         11,532,121         85,941,497   

Purchased impaired

     1,902         100,049         664,117         2,261         768,329   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 20,422,338         29,197,311         26,270,103         11,599,747       $ 87,489,499   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

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 that follow summarize the Company’s loan modification activities that were considered troubled debt restructurings for the three months ended June 30, 2016 and 2015:

 

            Recorded investment      Financial effects of
modification
 

Three months ended June 30, 2016

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

Commercial, financial, leasing, etc.

             

Principal deferral

     33       $ 45,733       $ 45,657       $ (76   $ —     

Combination of concession types

     5         15,257         14,217         (1,040     —     

Real estate:

             

Commercial

             

Principal deferral

     10         2,726         2,710         (16     —     

Interest rate reduction

     1         129         129         —          (25

Other

     1         4,723         4,447         (276     —     

Combination of concession types

     4         7,065         7,008         (57     (31

Residential builder and developer

             

Principal deferral

     3         23,905         22,958         (947     —     

Other commercial construction

             

Principal deferral

     1         250         250         —          —     

Combination of concession types

     1         124         124         —          —     

Residential

             

Principal deferral

     8         963         1,040         77        —     

Combination of concession types

     8         1,043         1,122         79        —     

Residential-limited documentation

             

Principal deferral

     2         151         195         44        —     

Consumer:

             

Home equity lines and loans

             

Principal deferral

     1         69         69         —          —     

Combination of concession types

     31         3,737         3,737         —          (280

Automobile

             

Principal deferral

     44         158         158         —          —     

Other

     22         17         17         —          —     

Other

             

Principal deferral

     29         551         551         —          —     

Other

     3         20         20         —          —     

Combination of concession types

     9         49         49         —          (5
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total

     216       $ 106,670       $ 104,458       $ (2,212   $ (341
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

 

(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, 2015

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

Commercial, financial, leasing, etc.

             

Principal deferral

     30       $ 16,018       $ 15,355       $ (663   $ —     

Other

     2         8,991         8,883         (108     —     

Combination of concession types

     2         15,889         17,864         1,975        (239

Real estate:

             

Commercial

             

Principal deferral

     15         38,983         37,585         (1,398     —     

Combination of concession types

     1         436         436         —          (53

Residential builder and developer

             

Principal deferral

     1         9,252         9,200         (52     —     

Residential

             

Principal deferral

     12         693         754         61        —     

Combination of concession types

     9         961         1,066         105        (144

Residential-limited documentation

             

Principal deferral

     1         161         161         —          —     

Combination of concession types

     2         424         426         2        (26

Consumer:

             

Home equity lines and loans

             

Principal deferral

     1         1,198         1,198         —          —     

Combination of concession types

     14         1,356         1,356         —          (212

Automobile

             

Principal deferral

     63         615         615         —          —     

Interest rate reduction

     4         95         95         —          (7

Other

     13         21         21         —          —     

Combination of concession types

     9         138         138         —          (4

Other

             

Principal deferral

     27         770         770         —          —     

Other

     2         21         21         —          —     

Combination of concession types

     10         43         43         —          (7
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total

     218       $ 96,065       $ 95,987       $ (78   $ (692
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

 

(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, 2016 and 2015:

 

            Recorded investment      Financial effects of
modification
 

Six months ended June 30, 2016

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

Commercial, financial, leasing, etc.

             

Principal deferral

     57       $ 57,304       $ 58,378       $ 1,074      $ —     

Combination of concession types

     12         21,414         20,169         (1,245     —     

Real estate:

             

Commercial

             

Principal deferral

     26         6,209         6,158         (51     —     

Interest rate reduction

     1         129         129         —          (25

Other

     1         4,723         4,447         (276     —     

Combination of concession types

     9         10,998         10,932         (66     (66

Residential builder and developer

             

Principal deferral

     3         23,905         22,958         (947     —     

Other commercial construction

             

Principal deferral

     1         250         250         —          —     

Combination of concession types

     1         124         124         —          —     

Residential

             

Principal deferral

     25         2,944         3,231         287        —     

Combination of concession types

     18         3,364         3,491         127        —     

Residential-limited documentation

             

Principal deferral

     3         276         333         57        —     

Combination of concession types

     5         1,312         1,379         67        (339

Consumer:

             

Home equity lines and loans

             

Principal deferral

     4         404         404         —          —     

Combination of concession types

     54         6,233         6,233         —          (563

Automobile

             

Principal deferral

     92         679         679         —          —     

Other

     38         55         55         —          —     

Combination of concession types

     8         85         85         —          (3

Other

             

Principal deferral

     55         925         925         —          —     

Other

     5         45         45         —          —     

Combination of concession types

     17         196         196         —          (32
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total

     435       $ 141,574       $ 140,601       $ (973   $ (1,028
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

 

(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, 2015

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

Commercial, financial, leasing, etc.

             

Principal deferral

     51       $ 17,590       $ 16,912       $ (678   $ —     

Interest rate reduction

     1         99         99         —          (19

Other

     2         8,991         8,883         (108     —     

Combination of concession types

     5         25,044         24,853         (191     (239

Real estate:

             

Commercial

             

Principal deferral

     22         42,775         41,361         (1,414     —     

Combination of concession types

     5         2,082         2,073         (9     (105

Residential builder and developer

             

Principal deferral

     2         10,650         10,598         (52     —     

Residential

             

Principal deferral

     19         1,414         1,496         82        —     

Combination of concession types

     12         1,255         1,415         160        (178

Residential-limited documentation

             

Principal deferral

     1         161         161         —          —     

Combination of concession types

     3         634         636         2        (30

Consumer:

             

Home equity lines and loans

             

Principal deferral

     2         1,219         1,219         —          —     

Combination of concession types

     19         1,552         1,552         —          (225

Automobile

             

Principal deferral

     98         918         918         —          —     

Interest rate reduction

     7         137         137         —          (10

Other

     23         41         41         —          —     

Combination of concession types

     17         222         222         —          (11

Other

             

Principal deferral

     49         1,066         1,066         —          —     

Other

     7         80         80         —          —     

Combination of concession types

     23         267         267         —          (32
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total

     368       $ 116,197       $ 113,989       $ (2,208   $ (849
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

 

(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, 2016 and 2015 and for which there was a subsequent payment default during the six-month periods ended June 30, 2016 and 2015, respectively, were not material.

The amount of foreclosed residential real estate property held by the Company was $158 million and $172 million at June 30, 2016 and December 31, 2015, respectively. There were $305 million and $315 million at June 30, 2016 and December 31, 2015, respectively, in loans secured by residential real estate that were in the process of foreclosure.