XML 23 R12.htm IDEA: XBRL DOCUMENT v3.7.0.1
Loans and leases and the allowance for credit losses
6 Months Ended
Jun. 30, 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 June 30, 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)

 

June 30, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial, leasing, etc.

 

$

21,936,863

 

 

 

49,066

 

 

 

1,126

 

 

 

394

 

 

 

2,307

 

 

 

201,295

 

 

$

22,191,051

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

25,237,177

 

 

 

256,218

 

 

 

19,187

 

 

 

11,644

 

 

 

24,518

 

 

 

201,518

 

 

 

25,750,262

 

Residential builder and developer

 

 

1,639,210

 

 

 

11,172

 

 

 

 

 

 

1,805

 

 

 

10,960

 

 

 

7,389

 

 

 

1,670,536

 

Other commercial construction

 

 

5,808,838

 

 

 

83,700

 

 

 

7,481

 

 

 

 

 

 

12,209

 

 

 

15,965

 

 

 

5,928,193

 

Residential

 

 

16,438,548

 

 

 

424,098

 

 

 

233,081

 

 

 

7,970

 

 

 

336,177

 

 

 

236,813

 

 

 

17,676,687

 

Residential — limited documentation

 

 

2,968,241

 

 

 

82,569

 

 

 

300

 

 

 

 

 

 

126,222

 

 

 

106,152

 

 

 

3,283,484

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity lines and loans

 

 

5,337,934

 

 

 

32,378

 

 

 

773

 

 

 

11,632

 

 

 

 

 

 

77,471

 

 

 

5,460,188

 

Automobile

 

 

3,166,912

 

 

 

59,243

 

 

 

 

 

 

1

 

 

 

 

 

 

17,154

 

 

 

3,243,310

 

Other

 

 

3,814,045

 

 

 

26,617

 

 

 

3,513

 

 

 

24,052

 

 

 

 

 

 

8,617

 

 

 

3,876,844

 

Total

 

$

86,347,768

 

 

 

1,025,061

 

 

 

265,461

 

 

 

57,498

 

 

 

512,393

 

 

 

872,374

 

 

$

89,080,555

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 $340 million and $414 million at June 30, 2017 and December 31, 2016, respectively.  Commercial real estate loans held for sale were $208 million at June 30, 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:

 

 

 

June 30,

 

 

December 31,

 

 

 

2017

 

 

2016

 

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

Outstanding principal balance

 

$

1,842,739

 

 

 

2,311,699

 

Carrying amount:

 

 

 

 

 

 

 

 

Commercial, financial, leasing, etc.

 

 

51,728

 

 

 

59,928

 

Commercial real estate

 

 

368,661

 

 

 

456,820

 

Residential real estate

 

 

717,139

 

 

 

799,802

 

Consumer

 

 

240,640

 

 

 

487,721

 

 

 

$

1,378,168

 

 

 

1,804,271

 

 

Purchased impaired loans included in the table above totaled $512 million at June 30, 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 months and six months ended June 30, 2017 and 2016 follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30,

 

 

 

2017

 

 

2016

 

 

 

Purchased

 

 

Other

 

 

Purchased

 

 

Other

 

 

 

Impaired

 

 

Acquired

 

 

Impaired

 

 

Acquired

 

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

143,454

 

 

 

181,310

 

 

$

171,185

 

 

 

269,017

 

Interest income

 

 

(10,806

)

 

 

(20,923

)

 

 

(14,060

)

 

 

(32,898

)

Reclassifications from nonaccretable balance

 

 

884

 

 

 

1,852

 

 

 

4,898

 

 

 

2,933

 

Other (a)

 

 

 

 

 

860

 

 

 

 

 

 

6,143

 

Balance at end of period

 

$

133,532

 

 

 

163,099

 

 

$

162,023

 

 

 

245,195

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30,

 

 

 

2017

 

 

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

 

 

(21,731

)

 

 

(46,441

)

 

 

(28,122

)

 

 

(70,760

)

Reclassifications from nonaccretable balance

 

 

1,030

 

 

 

5,035

 

 

 

5,527

 

 

 

8,597

 

Other (a)

 

 

 

 

 

3,352

 

 

 

 

 

 

10,924

 

Balance at end of period

 

$

133,532

 

 

 

163,099

 

 

$

162,023

 

 

 

245,195

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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 June 30, 2017 were as follows:

  

 

 

Commercial,

Financial,

 

 

Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leasing, etc.

 

 

Commercial

 

 

Residential

 

 

Consumer

 

 

Unallocated

 

 

Total

 

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

347,760

 

 

 

360,010

 

 

 

62,012

 

 

 

153,172

 

 

 

78,476

 

 

$

1,001,430

 

Provision for credit losses

 

 

13,368

 

 

 

7,638

 

 

 

7,163

 

 

 

24,190

 

 

 

(359

)

 

 

52,000

 

Net charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

 

(25,247

)

 

 

(1,853

)

 

 

(5,899

)

 

 

(28,683

)

 

 

 

 

 

(61,682

)

Recoveries

 

 

3,433

 

 

 

434

 

 

 

2,730

 

 

 

9,880

 

 

 

 

 

 

16,477

 

Net charge-offs

 

 

(21,814

)

 

 

(1,419

)

 

 

(3,169

)

 

 

(18,803

)

 

 

 

 

 

(45,205

)

Ending balance

 

$

339,314

 

 

 

366,229

 

 

 

66,006

 

 

 

158,559

 

 

 

78,117

 

 

$

1,008,225

 

 

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

 

 

 

 

Commercial,

Financial,

 

 

Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leasing, etc.

 

 

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) recoveries

 

 

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 six months ended June 30, 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

 

 

42,191

 

 

 

8,900

 

 

 

12,800

 

 

 

43,022

 

 

 

87

 

 

 

107,000

 

Net charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

 

(41,604

)

 

 

(7,298

)

 

 

(12,158

)

 

 

(63,186

)

 

 

 

 

 

(124,246

)

Recoveries

 

 

7,894

 

 

 

1,908

 

 

 

4,237

 

 

 

22,435

 

 

 

 

 

 

36,474

 

Net charge-offs

 

 

(33,710

)

 

 

(5,390

)

 

 

(7,921

)

 

 

(40,751

)

 

 

 

 

 

(87,772

)

Ending balance

 

$

339,314

 

 

 

366,229

 

 

 

66,006

 

 

 

158,559

 

 

 

78,117

 

 

$

1,008,225

 

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

Changes in the allowance for credit losses for the six months ended June 30, 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

 

 

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) recoveries

 

 

2,230

 

 

 

3,007

 

 

 

(8,200

)

 

 

(63,533

)

 

 

 

 

 

(66,496

)

Ending balance

 

$

316,079

 

 

 

349,674

 

 

 

69,660

 

 

 

157,361

 

 

 

77,722

 

 

$

970,496

 

 

Despite the allocation in the preceding tables, 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 June 30, 2017 and December 31, 2016 and for the three-month and six-month periods ended June 30, 2017 and 2016.

 

 

 

June 30, 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.

 

$

162,881

 

 

 

186,158

 

 

 

50,377

 

 

 

168,072

 

 

 

184,432

 

 

 

48,480

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

91,624

 

 

 

107,191

 

 

 

11,047

 

 

 

71,862

 

 

 

86,666

 

 

 

11,620

 

Residential builder and developer

 

 

5,656

 

 

 

5,834

 

 

 

350

 

 

 

7,396

 

 

 

8,361

 

 

 

506

 

Other commercial construction

 

 

1,825

 

 

 

2,102

 

 

 

327

 

 

 

2,475

 

 

 

2,731

 

 

 

448

 

Residential

 

 

96,638

 

 

 

117,969

 

 

 

3,610

 

 

 

86,680

 

 

 

105,944

 

 

 

3,457

 

Residential — limited documentation

 

 

82,086

 

 

 

97,879

 

 

 

4,700

 

 

 

82,547

 

 

 

97,718

 

 

 

6,000

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity lines and loans

 

 

47,890

 

 

 

52,611

 

 

 

8,791

 

 

 

44,693

 

 

 

48,965

 

 

 

8,027

 

Automobile

 

 

14,919

 

 

 

17,153

 

 

 

3,149

 

 

 

16,982

 

 

 

18,272

 

 

 

3,740

 

Other

 

 

3,354

 

 

 

5,656

 

 

 

687

 

 

 

3,791

 

 

 

5,296

 

 

 

776

 

 

 

 

506,873

 

 

 

592,553

 

 

 

83,038

 

 

 

484,498

 

 

 

558,385

 

 

 

83,054

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial, leasing, etc.

 

 

63,884

 

 

 

85,046

 

 

 

 

 

 

100,805

 

 

 

124,786

 

 

 

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

132,061

 

 

 

141,025

 

 

 

 

 

 

113,276

 

 

 

121,846

 

 

 

 

Residential builder and developer

 

 

5,791

 

 

 

13,227

 

 

 

 

 

 

14,368

 

 

 

21,124

 

 

 

 

Other commercial construction

 

 

14,382

 

 

 

33,641

 

 

 

 

 

 

15,933

 

 

 

35,281

 

 

 

 

Residential

 

 

12,672

 

 

 

18,156

 

 

 

 

 

 

16,823

 

 

 

24,161

 

 

 

 

Residential — limited documentation

 

 

10,900

 

 

 

18,313

 

 

 

 

 

 

15,429

 

 

 

24,590

 

 

 

 

 

 

 

239,690

 

 

 

309,408

 

 

 

 

 

 

276,634

 

 

 

351,788

 

 

 

 

Total:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial, leasing, etc.

 

 

226,765

 

 

 

271,204

 

 

 

50,377

 

 

 

268,877

 

 

 

309,218

 

 

 

48,480

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

223,685

 

 

 

248,216

 

 

 

11,047

 

 

 

185,138

 

 

 

208,512

 

 

 

11,620

 

Residential builder and developer

 

 

11,447

 

 

 

19,061

 

 

 

350

 

 

 

21,764

 

 

 

29,485

 

 

 

506

 

Other commercial construction

 

 

16,207

 

 

 

35,743

 

 

 

327

 

 

 

18,408

 

 

 

38,012

 

 

 

448

 

Residential

 

 

109,310

 

 

 

136,125

 

 

 

3,610

 

 

 

103,503

 

 

 

130,105

 

 

 

3,457

 

Residential — limited documentation

 

 

92,986

 

 

 

116,192

 

 

 

4,700

 

 

 

97,976

 

 

 

122,308

 

 

 

6,000

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity lines and loans

 

 

47,890

 

 

 

52,611

 

 

 

8,791

 

 

 

44,693

 

 

 

48,965

 

 

 

8,027

 

Automobile

 

 

14,919

 

 

 

17,153

 

 

 

3,149

 

 

 

16,982

 

 

 

18,272

 

 

 

3,740

 

Other

 

 

3,354

 

 

 

5,656

 

 

 

687

 

 

 

3,791

 

 

 

5,296

 

 

 

776

 

Total

 

$

746,563

 

 

 

901,961

 

 

 

83,038

 

 

 

761,132

 

 

 

910,173

 

 

 

83,054

 

 

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

   

 

 

 

Three Months Ended June 30, 2017

 

 

Three Months Ended June 30, 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.

 

$

230,767

 

 

 

805

 

 

 

805

 

 

 

291,970

 

 

 

5,700

 

 

 

5,700

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

200,005

 

 

 

813

 

 

 

813

 

 

 

175,028

 

 

 

611

 

 

 

611

 

Residential builder and developer

 

 

15,577

 

 

 

467

 

 

 

467

 

 

 

31,751

 

 

 

41

 

 

 

41

 

Other commercial construction

 

 

14,213

 

 

 

86

 

 

 

86

 

 

 

20,955

 

 

 

335

 

 

 

335

 

Residential

 

 

108,036

 

 

 

1,465

 

 

 

606

 

 

 

97,936

 

 

 

1,834

 

 

 

1,139

 

Residential — limited documentation

 

 

95,208

 

 

 

1,449

 

 

 

339

 

 

 

103,795

 

 

 

1,607

 

 

 

640

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity lines and loans

 

 

46,872

 

 

 

422

 

 

 

91

 

 

 

34,234

 

 

 

323

 

 

 

98

 

Automobile

 

 

15,506

 

 

 

262

 

 

 

21

 

 

 

20,542

 

 

 

322

 

 

 

28

 

Other

 

 

3,468

 

 

 

75

 

 

 

3

 

 

 

11,169

 

 

 

121

 

 

 

36

 

Total

 

$

729,652

 

 

 

5,844

 

 

 

3,231

 

 

 

787,380

 

 

 

10,894

 

 

 

8,628

 

 

 

 

Six Months Ended June 30, 2017

 

 

Six Months Ended June 30, 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.

 

$

251,352

 

 

 

1,283

 

 

 

1,283

 

 

 

294,277

 

 

 

6,311

 

 

 

6,311

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

191,935

 

 

 

1,788

 

 

 

1,788

 

 

 

178,741

 

 

 

2,085

 

 

 

2,085

 

Residential builder and developer

 

 

17,552

 

 

 

896

 

 

 

896

 

 

 

32,750

 

 

 

83

 

 

 

83

 

Other commercial construction

 

 

14,922

 

 

 

933

 

 

 

933

 

 

 

18,911

 

 

 

373

 

 

 

373

 

Residential

 

 

106,166

 

 

 

3,101

 

 

 

1,380

 

 

 

97,362

 

 

 

3,206

 

 

 

2,021

 

Residential-limited documentation

 

 

96,033

 

 

 

2,949

 

 

 

723

 

 

 

105,634

 

 

 

3,079

 

 

 

1,270

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity lines and loans

 

 

46,327

 

 

 

821

 

 

 

191

 

 

 

30,127

 

 

 

569

 

 

 

183

 

Automobile

 

 

15,931

 

 

 

537

 

 

 

40

 

 

 

21,252

 

 

 

661

 

 

 

64

 

Other

 

 

3,510

 

 

 

147

 

 

 

6

 

 

 

14,443

 

 

 

299

 

 

 

63

 

Total

 

$

743,728

 

 

 

12,455

 

 

 

7,240

 

 

 

793,497

 

 

 

16,666

 

 

 

12,453

 

 

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

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.  

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)

 

June 30, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

21,096,685

 

 

 

24,830,082

 

 

 

1,592,047

 

 

 

5,757,119

 

Criticized accrual

 

 

893,071

 

 

 

718,662

 

 

 

71,100

 

 

 

155,109

 

Criticized nonaccrual

 

 

201,295

 

 

 

201,518

 

 

 

7,389

 

 

 

15,965

 

Total

 

$

22,191,051

 

 

 

25,750,262

 

 

 

1,670,536

 

 

 

5,928,193

 

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

 

 

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

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 collectability 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 $42 million and $26 million, respectively, at June 30, 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 $37 million, respectively, at June 30, 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)

 

June 30, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

50,377

 

 

 

11,724

 

 

 

8,310

 

 

 

12,627

 

 

$

83,038

 

Collectively evaluated for impairment

 

 

288,937

 

 

 

352,539

 

 

 

49,266

 

 

 

145,932

 

 

 

836,674

 

Purchased impaired

 

 

 

 

 

1,966

 

 

 

8,430

 

 

 

 

 

 

10,396

 

Allocated

 

$

339,314

 

 

 

366,229

 

 

 

66,006

 

 

 

158,559

 

 

 

930,108

 

Unallocated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

78,117

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

1,008,225

 

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)

 

June 30, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

226,765

 

 

 

251,339

 

 

 

202,296

 

 

 

66,163

 

 

$

746,563

 

Collectively evaluated  for impairment

 

 

21,961,979

 

 

 

33,049,965

 

 

 

20,295,476

 

 

 

12,514,179

 

 

 

87,821,599

 

Purchased impaired

 

 

2,307

 

 

 

47,687

 

 

 

462,399

 

 

 

 

 

 

512,393

 

Total

 

$

22,191,051

 

 

 

33,348,991

 

 

 

20,960,171

 

 

 

12,580,342

 

 

$

89,080,555

 

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 tables that follow summarize the Company’s loan modification activities that were considered troubled debt restructurings for the three-month and six-month periods ended June 30, 2017 and 2016:

 

 

 

 

 

 

 

 

 

 

 

Post-modification (a)

 

 

 

Number

 

 

Pre-

modification recorded investment

 

 

Principal Deferral

 

 

Other

 

 

Combination of

Concession Types

 

 

Total

 

Three Months Ended June 30, 2017

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial, leasing, etc.

 

 

63

 

 

$

65,613

 

 

$

8,172

 

 

$

5,556

 

 

$

35,232

 

 

$

48,960

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

30

 

 

 

26,045

 

 

 

11,782

 

 

 

 

 

 

14,276

 

 

 

26,058

 

Other commercial construction

 

 

1

 

 

 

66

 

 

 

66

 

 

 

 

 

 

 

 

 

66

 

Residential

 

 

30

 

 

 

7,956

 

 

 

2,982

 

 

 

 

 

 

5,486

 

 

 

8,468

 

Residential — limited documentation

 

 

7

 

 

 

1,831

 

 

 

235

 

 

 

 

 

 

1,660

 

 

 

1,895

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity lines and loans

 

 

35

 

 

 

3,229

 

 

 

416

 

 

 

 

 

 

2,818

 

 

 

3,234

 

Automobile

 

 

22

 

 

 

428

 

 

 

380

 

 

 

 

 

 

48

 

 

 

428

 

Other

 

 

3

 

 

 

54

 

 

 

54

 

 

 

 

 

 

 

 

 

54

 

Total

 

 

191

 

 

$

105,222

 

 

$

24,087

 

 

$

5,556

 

 

$

59,520

 

 

$

89,163

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial, leasing, etc.

 

 

38

 

 

$

60,990

 

 

$

45,657

 

 

$

 

 

$

14,217

 

 

$

59,874

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

16

 

 

 

14,643

 

 

 

2,710

 

 

 

4,576

 

 

 

7,008

 

 

 

14,294

 

Residential builder and developer

 

 

3

 

 

 

23,905

 

 

 

22,958

 

 

 

 

 

 

 

 

 

22,958

 

Other commercial construction

 

 

2

 

 

 

374

 

 

 

250

 

 

 

 

 

 

124

 

 

 

374

 

Residential

 

 

16

 

 

 

2,006

 

 

 

1,040

 

 

 

 

 

 

1,122

 

 

 

2,162

 

Residential — limited documentation

 

 

2

 

 

 

151

 

 

 

195

 

 

 

 

 

 

 

 

 

195

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity lines and loans

 

 

32

 

 

 

3,806

 

 

 

69

 

 

 

 

 

 

3,737

 

 

 

3,806

 

Automobile

 

 

66

 

 

 

175

 

 

 

158

 

 

 

17

 

 

 

 

 

 

175

 

Other

 

 

41

 

 

 

620

 

 

 

551

 

 

 

20

 

 

 

49

 

 

 

620

 

Total

 

 

216

 

 

$

106,670

 

 

$

73,588

 

 

$

4,613

 

 

$

26,257

 

 

$

104,458

 

 

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

 

 

 

 

 

 

 

 

 

 

 

Post-modification (a)

 

 

 

Number

 

 

Pre-

modification recorded investment

 

 

Principal Deferral

 

 

Other

 

 

Combination of Concession Types

 

 

Total

 

Six Months Ended June 30, 2017

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial, leasing, etc.

 

 

113

 

 

$

77,534

 

 

$

12,561

 

 

$

6,362

 

 

$

37,960

 

 

$

56,883

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

50

 

 

 

32,747

 

 

 

14,773

 

 

 

 

 

 

17,882

 

 

 

32,655

 

Residential builder and developer

 

 

3

 

 

 

12,291

 

 

 

 

 

 

 

 

 

10,879

 

 

 

10,879

 

Other commercial construction

 

 

2

 

 

 

168

 

 

 

168

 

 

 

 

 

 

 

 

 

168

 

Residential

 

 

71

 

 

 

17,336

 

 

 

8,575

 

 

 

 

 

 

9,841

 

 

 

18,416

 

Residential — limited documentation

 

 

13

 

 

 

3,209

 

 

 

235

 

 

 

 

 

 

3,185

 

 

 

3,420

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity lines and loans

 

 

60

 

 

 

5,731

 

 

 

579

 

 

 

491

 

 

 

4,666

 

 

 

5,736

 

Automobile

 

 

42

 

 

 

818

 

 

 

763

 

 

 

 

 

 

55

 

 

 

818

 

Other

 

 

5

 

 

 

80

 

 

 

80

 

 

 

 

 

 

 

 

 

80

 

Total

 

 

359

 

 

$

149,914

 

 

$

37,734

 

 

$

6,853

 

 

$

84,468

 

 

$

129,055

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial, leasing, etc.

 

 

69

 

 

$

78,718

 

 

$

58,378

 

 

$

 

 

$

20,169

 

 

$

78,547

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

37

 

 

 

22,059

 

 

 

6,158

 

 

 

4,576

 

 

 

10,932

 

 

 

21,666

 

Residential builder and developer

 

 

3

 

 

 

23,905

 

 

 

22,958

 

 

 

 

 

 

 

 

 

22,958

 

Other commercial construction

 

 

2

 

 

 

374

 

 

 

250

 

 

 

 

 

 

124

 

 

 

374

 

Residential

 

 

43

 

 

 

6,308

 

 

 

3,231

 

 

 

 

 

 

3,491

 

 

 

6,722

 

Residential — limited documentation

 

 

8

 

 

 

1,588

 

 

 

333

 

 

 

 

 

 

1,379

 

 

 

1,712

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity lines and loans

 

 

58

 

 

 

6,637

 

 

 

404

 

 

 

 

 

 

6,233

 

 

 

6,637

 

Automobile

 

 

138

 

 

 

819

 

 

 

679

 

 

 

55

 

 

 

85

 

 

 

819

 

Other

 

 

77

 

 

 

1,166

 

 

 

925

 

 

 

45

 

 

 

196

 

 

 

1,166

 

Total

 

 

435

 

 

$

141,574

 

 

$

93,316

 

 

$

4,676

 

 

$

42,609

 

 

$

140,601

 

 

(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.

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, 2017 and 2016 and for which there was a subsequent payment default during the six-month periods ended June 30, 2017 and 2016, respectively, were not material.

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

The amount of foreclosed residential real estate property held by the Company totaled $100 million and $129 million at June 30, 2017 and December 31, 2016, respectively.  There were $576 million and $506 million at June 30, 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 June 30, 2017, approximately 51% were classified as purchased impaired and 18% were government guaranteed.