XML 24 R12.htm IDEA: XBRL DOCUMENT v3.7.0.1
Loans and leases and the allowance for credit losses
3 Months Ended
Mar. 31, 2017
Receivables [Abstract]  
Loans and leases and the allowance for credit losses

4. Loans and leases and the allowance for credit losses

A summary of current, past due and nonaccrual loans as of March 31, 2017 and December 31, 2016 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

 

 

 

(In thousands)

 

March 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial, leasing, etc.

 

$

21,986,926

 

 

 

38,046

 

 

 

6,695

 

 

 

387

 

 

 

1,825

 

 

 

261,497

 

 

$

22,295,376

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

25,088,525

 

 

 

185,331

 

 

 

17,322

 

 

 

13,618

 

 

 

26,391

 

 

 

183,113

 

 

 

25,514,300

 

Residential builder and developer

 

 

1,714,177

 

 

 

15,185

 

 

 

 

 

 

1,972

 

 

 

12,798

 

 

 

13,573

 

 

 

1,757,705

 

Other commercial construction

 

 

5,747,834

 

 

 

23,973

 

 

 

 

 

 

 

 

 

13,879

 

 

 

13,963

 

 

 

5,799,649

 

Residential

 

 

17,004,912

 

 

 

431,427

 

 

 

251,308

 

 

 

11,116

 

 

 

362,283

 

 

 

237,685

 

 

 

18,298,731

 

Residential — limited documentation

 

 

3,086,264

 

 

 

91,177

 

 

 

 

 

 

 

 

 

135,759

 

 

 

112,560

 

 

 

3,425,760

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity lines and loans

 

 

5,398,590

 

 

 

32,939

 

 

 

 

 

 

12,238

 

 

 

 

 

 

79,962

 

 

 

5,523,729

 

Automobile

 

 

3,049,712

 

 

 

48,751

 

 

 

 

 

 

 

 

 

 

 

 

16,109

 

 

 

3,114,572

 

Other

 

 

3,519,996

 

 

 

25,876

 

 

 

4,694

 

 

 

24,401

 

 

 

 

 

 

8,213

 

 

 

3,583,180

 

Total

 

$

86,596,936

 

 

 

892,705

 

 

 

280,019

 

 

 

63,732

 

 

 

552,935

 

 

 

926,675

 

 

$

89,313,002

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2016

 

 

 

Commercial, financial, leasing, etc.

 

$

22,287,857

 

 

 

53,503

 

 

 

6,195

 

 

 

417

 

 

 

641

 

 

 

261,434

 

 

$

22,610,047

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

25,076,684

 

 

 

183,531

 

 

 

7,054

 

 

 

12,870

 

 

 

31,404

 

 

 

176,201

 

 

 

25,487,744

 

Residential builder and developer

 

 

1,884,989

 

 

 

4,667

 

 

 

5

 

 

 

1,952

 

 

 

14,006

 

 

 

16,707

 

 

 

1,922,326

 

Other commercial construction

 

 

5,985,118

 

 

 

77,701

 

 

 

922

 

 

 

198

 

 

 

14,274

 

 

 

18,111

 

 

 

6,096,324

 

Residential

 

 

17,631,377

 

 

 

485,468

 

 

 

281,298

 

 

 

11,537

 

 

 

378,549

 

 

 

229,242

 

 

 

19,017,471

 

Residential — limited documentation

 

 

3,239,344

 

 

 

88,366

 

 

 

 

 

 

 

 

 

139,158

 

 

 

106,573

 

 

 

3,573,441

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity lines and loans

 

 

5,502,091

 

 

 

44,565

 

 

 

 

 

 

12,678

 

 

 

 

 

 

81,815

 

 

 

5,641,149

 

Automobile

 

 

2,869,232

 

 

 

56,158

 

 

 

 

 

 

1

 

 

 

 

 

 

18,674

 

 

 

2,944,065

 

Other

 

 

3,491,629

 

 

 

31,286

 

 

 

5,185

 

 

 

21,491

 

 

 

 

 

 

11,258

 

 

 

3,560,849

 

Total

 

$

87,968,321

 

 

 

1,025,245

 

 

 

300,659

 

 

 

61,144

 

 

 

578,032

 

 

 

920,015

 

 

$

90,853,416

 

(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.

 

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

One-to-four family residential mortgage loans held for sale were $297 million and $414 million at March 31, 2017 and December 31, 2016, respectively.  Commercial real estate loans held for sale were $75 million at March 31, 2017 and $643 million at December 31, 2016.

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

 

 

 

March 31,

 

 

December 31,

 

 

 

2017

 

 

2016

 

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

Outstanding principal balance

 

$

2,089,909

 

 

 

2,311,699

 

Carrying amount:

 

 

 

 

 

 

 

 

Commercial, financial, leasing, etc.

 

 

55,671

 

 

 

59,928

 

Commercial real estate

 

 

415,047

 

 

 

456,820

 

Residential real estate

 

 

765,986

 

 

 

799,802

 

Consumer

 

 

369,803

 

 

 

487,721

 

 

 

$

1,606,507

 

 

 

1,804,271

 

 

Purchased impaired loans included in the table above totaled $553 million at March 31, 2017 and $578 million at December 31, 2016, 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-month periods ended March 31, 2017 and 2016 follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31, 2017

 

 

Three Months Ended March 31, 2016

 

 

 

Purchased

 

 

Other

 

 

Purchased

 

 

Other

 

 

 

Impaired

 

 

Acquired

 

 

Impaired

 

 

Acquired

 

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

154,233

 

 

 

201,153

 

 

$

184,618

 

 

 

296,434

 

Interest income

 

 

(10,925

)

 

 

(25,518

)

 

 

(14,062

)

 

 

(37,862

)

Reclassifications from nonaccretable balance

 

 

146

 

 

 

3,183

 

 

 

629

 

 

 

5,664

 

Other (a)

 

 

 

 

 

2,492

 

 

 

 

 

 

4,781

 

Balance at end of period

 

$

143,454

 

 

 

181,310

 

 

$

171,185

 

 

 

269,017

 

(a)

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

 

 

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

Changes in the allowance for credit losses for the three months ended March 31, 2017 were as follows:

 

 

 

Commercial,

Financial,

 

 

Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leasing, etc.

 

 

Commercial

 

 

Residential

 

 

Consumer

 

 

Unallocated

 

 

Total

 

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

330,833

 

 

 

362,719

 

 

 

61,127

 

 

 

156,288

 

 

 

78,030

 

 

$

988,997

 

Provision for credit losses

 

 

28,823

 

 

 

1,262

 

 

 

5,637

 

 

 

18,832

 

 

 

446

 

 

 

55,000

 

Net charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

 

(16,357

)

 

 

(5,445

)

 

 

(6,259

)

 

 

(34,503

)

 

 

 

 

 

(62,564

)

Recoveries

 

 

4,461

 

 

 

1,474

 

 

 

1,507

 

 

 

12,555

 

 

 

 

 

 

19,997

 

Net charge-offs

 

 

(11,896

)

 

 

(3,971

)

 

 

(4,752

)

 

 

(21,948

)

 

 

 

 

 

(42,567

)

Ending balance

 

$

347,760

 

 

 

360,010

 

 

 

62,012

 

 

 

153,172

 

 

 

78,476

 

 

$

1,001,430

 

 

Changes in the allowance for credit losses for the three months ended March 31, 2016 were as follows:

 

 

 

Commercial,

Financial,

 

 

Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leasing, etc.

 

 

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

 

 

24,364

 

 

 

4,013

 

 

 

1,218

 

 

 

19,893

 

 

 

(488

)

 

 

49,000

 

Net charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

 

(6,149

)

 

 

(1,272

)

 

 

(6,972

)

 

 

(44,319

)

 

 

 

 

 

(58,712

)

Recoveries

 

 

5,247

 

 

 

2,413

 

 

 

1,887

 

 

 

6,925

 

 

 

 

 

 

16,472

 

Net (charge-offs) recoveries

 

 

(902

)

 

 

1,141

 

 

 

(5,085

)

 

 

(37,394

)

 

 

 

 

 

(42,240

)

Ending balance

 

$

323,866

 

 

 

331,985

 

 

 

68,371

 

 

 

160,819

 

 

 

77,711

 

 

$

962,752

 

 

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

Despite the allocation in the preceding table, 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 credit 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.

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

The following tables provide information with respect to loans and leases that were considered impaired as of March 31, 2017 and December 31, 2016 and for the three-month periods ended March 31, 2017 and 2016.

 

 

 

March 31, 2017

 

 

December 31, 2016

 

 

 

Recorded

Investment

 

 

Unpaid

Principal

Balance

 

 

Related

Allowance

 

 

Recorded

Investment

 

 

Unpaid

Principal

Balance

 

 

Related

Allowance

 

 

 

(In thousands)

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial, leasing, etc.

 

$

177,001

 

 

 

196,338

 

 

 

64,056

 

 

 

168,072

 

 

 

184,432

 

 

 

48,480

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

64,746

 

 

 

80,482

 

 

 

10,541

 

 

 

71,862

 

 

 

86,666

 

 

 

11,620

 

Residential builder and developer

 

 

6,870

 

 

 

7,031

 

 

 

403

 

 

 

7,396

 

 

 

8,361

 

 

 

506

 

Other commercial construction

 

 

2,203

 

 

 

2,673

 

 

 

398

 

 

 

2,475

 

 

 

2,731

 

 

 

448

 

Residential

 

 

91,077

 

 

 

111,477

 

 

 

3,738

 

 

 

86,680

 

 

 

105,944

 

 

 

3,457

 

Residential — limited documentation

 

 

81,922

 

 

 

97,658

 

 

 

5,000

 

 

 

82,547

 

 

 

97,718

 

 

 

6,000

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity lines and loans

 

 

46,132

 

 

 

50,262

 

 

 

8,389

 

 

 

44,693

 

 

 

48,965

 

 

 

8,027

 

Automobile

 

 

16,087

 

 

 

16,602

 

 

 

3,508

 

 

 

16,982

 

 

 

18,272

 

 

 

3,740

 

Other

 

 

3,522

 

 

 

3,670

 

 

 

725

 

 

 

3,791

 

 

 

5,296

 

 

 

776

 

 

 

 

489,560

 

 

 

566,193

 

 

 

96,758

 

 

 

484,498

 

 

 

558,385

 

 

 

83,054

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial, leasing, etc.

 

 

92,546

 

 

 

127,252

 

 

 

 

 

 

100,805

 

 

 

124,786

 

 

 

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

126,437

 

 

 

139,103

 

 

 

 

 

 

113,276

 

 

 

121,846

 

 

 

 

Residential builder and developer

 

 

11,748

 

 

 

18,863

 

 

 

 

 

 

14,368

 

 

 

21,124

 

 

 

 

Other commercial construction

 

 

12,029

 

 

 

31,072

 

 

 

 

 

 

15,933

 

 

 

35,281

 

 

 

 

Residential

 

 

14,946

 

 

 

22,209

 

 

 

 

 

 

16,823

 

 

 

24,161

 

 

 

 

Residential — limited documentation

 

 

14,466

 

 

 

22,941

 

 

 

 

 

 

15,429

 

 

 

24,590

 

 

 

 

 

 

 

272,172

 

 

 

361,440

 

 

 

 

 

 

276,634

 

 

 

351,788

 

 

 

 

Total:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial, leasing, etc.

 

 

269,547

 

 

 

323,590

 

 

 

64,056

 

 

 

268,877

 

 

 

309,218

 

 

 

48,480

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

191,183

 

 

 

219,585

 

 

 

10,541

 

 

 

185,138

 

 

 

208,512

 

 

 

11,620

 

Residential builder and developer

 

 

18,618

 

 

 

25,894

 

 

 

403

 

 

 

21,764

 

 

 

29,485

 

 

 

506

 

Other commercial construction

 

 

14,232

 

 

 

33,745

 

 

 

398

 

 

 

18,408

 

 

 

38,012

 

 

 

448

 

Residential

 

 

106,023

 

 

 

133,686

 

 

 

3,738

 

 

 

103,503

 

 

 

130,105

 

 

 

3,457

 

Residential — limited documentation

 

 

96,388

 

 

 

120,599

 

 

 

5,000

 

 

 

97,976

 

 

 

122,308

 

 

 

6,000

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity lines and loans

 

 

46,132

 

 

 

50,262

 

 

 

8,389

 

 

 

44,693

 

 

 

48,965

 

 

 

8,027

 

Automobile

 

 

16,087

 

 

 

16,602

 

 

 

3,508

 

 

 

16,982

 

 

 

18,272

 

 

 

3,740

 

Other

 

 

3,522

 

 

 

3,670

 

 

 

725

 

 

 

3,791

 

 

 

5,296

 

 

 

776

 

Total

 

$

761,732

 

 

 

927,633

 

 

 

96,758

 

 

 

761,132

 

 

 

910,173

 

 

 

83,054

 

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

 

 

 

Three Months Ended March 31, 2017

 

 

Three Months Ended March 31, 2016

 

 

 

 

 

 

 

Interest Income

Recognized

 

 

 

 

 

 

Interest Income

Recognized

 

 

 

Average

Recorded

Investment

 

 

Total

 

 

Cash

Basis

 

 

Average

Recorded

Investment

 

 

Total

 

 

Cash

Basis

 

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial, leasing, etc.

 

$

271,825

 

 

 

478

 

 

 

478

 

 

 

296,584

 

 

 

611

 

 

 

611

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

182,857

 

 

 

975

 

 

 

975

 

 

 

182,454

 

 

 

1,474

 

 

 

1,474

 

Residential builder and developer

 

 

20,051

 

 

 

429

 

 

 

429

 

 

 

33,750

 

 

 

42

 

 

 

42

 

Other commercial construction

 

 

16,328

 

 

 

847

 

 

 

847

 

 

 

16,868

 

 

 

38

 

 

 

38

 

Residential

 

 

103,875

 

 

 

1,636

 

 

 

774

 

 

 

96,788

 

 

 

1,372

 

 

 

882

 

Residential — limited documentation

 

 

97,121

 

 

 

1,500

 

 

 

384

 

 

 

107,473

 

 

 

1,472

 

 

 

630

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity lines and loans

 

 

45,542

 

 

 

399

 

 

 

100

 

 

 

26,019

 

 

 

246

 

 

 

85

 

Automobile

 

 

16,504

 

 

 

275

 

 

 

19

 

 

 

21,962

 

 

 

339

 

 

 

36

 

Other

 

 

3,598

 

 

 

72

 

 

 

3

 

 

 

17,717

 

 

 

178

 

 

 

27

 

Total

 

$

757,701

 

 

 

6,611

 

 

 

4,009

 

 

 

799,615

 

 

 

5,772

 

 

 

3,825

 

  

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 credit 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.  

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

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)

 

March 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

21,036,982

 

 

 

24,589,201

 

 

 

1,660,537

 

 

 

5,609,985

 

Criticized accrual

 

 

996,897

 

 

 

741,986

 

 

 

83,595

 

 

 

175,701

 

Criticized nonaccrual

 

 

261,497

 

 

 

183,113

 

 

 

13,573

 

 

 

13,963

 

Total

 

$

22,295,376

 

 

 

25,514,300

 

 

 

1,757,705

 

 

 

5,799,649

 

December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

21,398,581

 

 

 

24,570,269

 

 

 

1,789,071

 

 

 

5,912,351

 

Criticized accrual

 

 

950,032

 

 

 

741,274

 

 

 

116,548

 

 

 

165,862

 

Criticized nonaccrual

 

 

261,434

 

 

 

176,201

 

 

 

16,707

 

 

 

18,111

 

Total

 

$

22,610,047

 

 

 

25,487,744

 

 

 

1,922,326

 

 

 

6,096,324

 

 

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 totaled $43 million and $30 million, respectively, at March 31, 2017 and $44 million and $32 million, respectively, at December 31, 2016. 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 were $18 million and $39 million, respectively, at March 31, 2017 and $16 million and $39 million, respectively, at December 31, 2016.

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.

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

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)

 

March 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

64,056

 

 

 

11,342

 

 

 

8,738

 

 

 

12,622

 

 

$

96,758

 

Collectively evaluated for impairment

 

 

283,704

 

 

 

346,795

 

 

 

49,902

 

 

 

140,550

 

 

 

820,951

 

Purchased impaired

 

 

 

 

 

1,873

 

 

 

3,372

 

 

 

 

 

 

5,245

 

Allocated

 

$

347,760

 

 

 

360,010

 

 

 

62,012

 

 

 

153,172

 

 

 

922,954

 

Unallocated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

78,476

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

1,001,430

 

December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

48,480

 

 

 

12,500

 

 

 

9,457

 

 

 

12,543

 

 

$

82,980

 

Collectively evaluated for impairment

 

 

282,353

 

 

 

348,301

 

 

 

47,993

 

 

 

143,745

 

 

 

822,392

 

Purchased impaired

 

 

 

 

 

1,918

 

 

 

3,677

 

 

 

 

 

 

5,595

 

Allocated

 

$

330,833

 

 

 

362,719

 

 

 

61,127

 

 

 

156,288

 

 

 

910,967

 

Unallocated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

78,030

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

988,997

 

 

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)

 

March 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

269,547

 

 

 

224,033

 

 

 

202,411

 

 

 

65,741

 

 

$

761,732

 

Collectively evaluated  for impairment

 

 

22,024,004

 

 

 

32,794,553

 

 

 

21,024,038

 

 

 

12,155,740

 

 

 

87,998,335

 

Purchased impaired

 

 

1,825

 

 

 

53,068

 

 

 

498,042

 

 

 

 

 

 

552,935

 

Total

 

$

22,295,376

 

 

 

33,071,654

 

 

 

21,724,491

 

 

 

12,221,481

 

 

$

89,313,002

 

December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

268,877

 

 

 

224,630

 

 

 

201,479

 

 

 

65,466

 

 

$

760,452

 

Collectively evaluated for impairment

 

 

22,340,529

 

 

 

33,222,080

 

 

 

21,871,726

 

 

 

12,080,597

 

 

 

89,514,932

 

Purchased impaired

 

 

641

 

 

 

59,684

 

 

 

517,707

 

 

 

 

 

 

578,032

 

Total

 

$

22,610,047

 

 

 

33,506,394

 

 

 

22,590,912

 

 

 

12,146,063

 

 

$

90,853,416

 

 

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.

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

The table that follows summarizes the Company’s loan modification activities that were considered troubled debt restructurings for the three months ended March 31, 2017 and 2016:

 

 

 

 

 

 

 

 

 

 

 

Post-modification (a)

 

 

 

Number

 

 

Pre-

modification recorded investment

 

 

Principal Deferral

 

 

Other

 

 

Combination of Concession Types

 

 

Total

 

Three Months Ended March 31, 2017

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial, leasing, etc.

 

50

 

 

$

11,921

 

 

$

4,389

 

 

$

806

 

 

$

2,728

 

 

$

7,923

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

20

 

 

 

6,702

 

 

 

2,991

 

 

 

 

 

 

3,606

 

 

 

6,597

 

Residential builder and developer

 

3

 

 

 

12,291

 

 

 

 

 

 

 

 

 

10,879

 

 

 

10,879

 

Other commercial construction

 

1

 

 

 

102

 

 

 

102

 

 

 

 

 

 

 

 

 

102

 

Residential

 

41

 

 

 

9,380

 

 

 

5,593

 

 

 

 

 

 

4,355

 

 

 

9,948

 

Residential — limited documentation

 

6

 

 

 

1,378

 

 

 

-

 

 

 

 

 

 

1,525

 

 

 

1,525

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity lines and loans

 

25

 

 

 

2,502

 

 

 

163

 

 

 

491

 

 

 

1,848

 

 

 

2,502

 

Automobile

 

20

 

 

 

390

 

 

 

383

 

 

 

 

 

 

7

 

 

 

390

 

Other

 

2

 

 

 

26

 

 

 

26

 

 

 

 

 

 

 

 

 

26

 

Total

 

 

168

 

 

$

44,692

 

 

$

13,647

 

 

$

1,297

 

 

$

24,948

 

 

$

39,892

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial, leasing, etc.

 

 

31

 

 

$

17,728

 

 

$

12,721

 

 

$

 

 

$

5,952

 

 

$

18,673

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

21

 

 

 

7,416

 

 

 

3,448

 

 

 

 

 

 

3,924

 

 

 

7,372

 

Residential

 

 

27

 

 

 

4,302

 

 

 

2,191

 

 

 

 

 

 

2,369

 

 

 

4,560

 

Residential — limited documentation

 

 

6

 

 

 

1,437

 

 

 

138

 

 

 

 

 

 

1,379

 

 

 

1,517

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity lines and loans

 

 

26

 

 

 

2,831

 

 

 

335

 

 

 

 

 

 

2,496

 

 

 

2,831

 

Automobile

 

 

72

 

 

 

644

 

 

 

521

 

 

 

38

 

 

 

85

 

 

 

644

 

Other

 

 

36

 

 

 

546

 

 

 

374

 

 

 

25

 

 

 

147

 

 

 

546

 

Total

 

 

219

 

 

$

34,904

 

 

$

19,728

 

 

$

63

 

 

$

16,352

 

 

$

36,143

 

(a)

Financial effects impacting the recorded investment included principal payments or advances, charge-offs and capitalized escrow arrearages.  The present value of interest rate concessions, discounted at the effective rate of the original loan, was not material.

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

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 March 31, 2017 and 2016 and for which there was a subsequent payment default during the three-month periods ended March  31, 2017 and 2016, respectively, were not material.

The amount of foreclosed residential real estate property held by the Company totaled $112 million and $129 million at March 31, 2017 and December 31, 2016, respectively.  There were $538 million and $506 million at March 31, 2017 and December 31, 2016, respectively, in loans secured by residential real estate that were in the process of foreclosure. Of all loans in the process of foreclosure at March 31, 2017, approximately 53% were classified as purchased impaired and 20% were government guaranteed.