XML 22 R11.htm IDEA: XBRL DOCUMENT v3.10.0.1
Loans and leases and the allowance for credit losses
9 Months Ended
Sep. 30, 2018
Receivables [Abstract]  
Loans and leases and the allowance for credit losses

3. Loans and leases and the allowance for credit losses

A summary of current, past due and nonaccrual loans as of  September 30, 2018 and December 31, 2017 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)

 

September 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial, leasing, etc.

 

$

21,317,925

 

 

 

81,323

 

 

 

1,390

 

 

 

100

 

 

 

 

 

 

234,656

 

 

$

21,635,394

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

24,650,660

 

 

 

97,630

 

 

 

52,436

 

 

 

4,277

 

 

 

9,948

 

 

 

207,584

 

 

 

25,022,535

 

Residential builder and developer

 

 

1,631,501

 

 

 

7,354

 

 

 

1,656

 

 

 

114

 

 

 

 

 

 

2,786

 

 

 

1,643,411

 

Other commercial construction

 

 

6,792,917

 

 

 

39,598

 

 

 

440

 

 

 

16

 

 

 

571

 

 

 

18,887

 

 

 

6,852,429

 

Residential

 

 

13,989,937

 

 

 

437,170

 

 

 

193,604

 

 

 

7,065

 

 

 

224,618

 

 

 

227,619

 

 

 

15,080,013

 

Residential — limited documentation

 

 

2,373,778

 

 

 

93,582

 

 

 

729

 

 

 

 

 

 

90,843

 

 

 

82,454

 

 

 

2,641,386

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity lines and loans

 

 

4,850,989

 

 

 

35,212

 

 

 

 

 

 

4,694

 

 

 

 

 

 

66,303

 

 

 

4,957,198

 

Automobile

 

 

3,527,867

 

 

 

71,184

 

 

 

 

 

 

 

 

 

 

 

 

20,949

 

 

 

3,620,000

 

Other

 

 

5,144,471

 

 

 

41,992

 

 

 

4,105

 

 

 

27,957

 

 

 

 

 

 

9,594

 

 

 

5,228,119

 

Total

 

$

84,280,045

 

 

 

905,045

 

 

 

254,360

 

 

 

44,223

 

 

 

325,980

 

 

 

870,832

 

 

$

86,680,485

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2017

 

 

 

Commercial, financial, leasing, etc.

 

$

21,332,234

 

 

 

167,756

 

 

 

1,322

 

 

 

327

 

 

 

21

 

 

 

240,991

 

 

$

21,742,651

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

24,910,381

 

 

 

166,305

 

 

 

4,444

 

 

 

6,016

 

 

 

16,815

 

 

 

184,982

 

 

 

25,288,943

 

Residential builder and developer

 

 

1,618,973

 

 

 

5,159

 

 

 

 

 

 

 

 

 

1,135

 

 

 

6,451

 

 

 

1,631,718

 

Other commercial construction

 

 

6,407,451

 

 

 

23,467

 

 

 

 

 

 

 

 

 

4,706

 

 

 

10,088

 

 

 

6,445,712

 

Residential

 

 

15,376,759

 

 

 

474,372

 

 

 

233,437

 

 

 

7,582

 

 

 

282,102

 

 

 

235,834

 

 

 

16,610,086

 

Residential — limited documentation

 

 

2,718,019

 

 

 

83,898

 

 

 

 

 

 

 

 

 

105,236

 

 

 

96,105

 

 

 

3,003,258

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity lines and loans

 

 

5,171,345

 

 

 

38,546

 

 

 

 

 

 

9,391

 

 

 

 

 

 

74,500

 

 

 

5,293,782

 

Automobile

 

 

3,441,371

 

 

 

78,511

 

 

 

 

 

 

 

 

 

 

 

 

23,781

 

 

 

3,543,663

 

Other

 

 

4,349,071

 

 

 

40,929

 

 

 

5,202

 

 

 

24,102

 

 

 

 

 

 

9,866

 

 

 

4,429,170

 

Total

 

$

85,325,604

 

 

 

1,078,943

 

 

 

244,405

 

 

 

47,418

 

 

 

410,015

 

 

 

882,598

 

 

$

87,988,983

 

(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.

 

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

One-to-four family residential mortgage loans held for sale were $258 million and $356 million at September 30, 2018 and December 31, 2017, respectively.  Commercial real estate loans held for sale were $381 million at September 30, 2018 and $22 million at December 31, 2017.

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:

 

 

 

September 30,

 

 

December 31,

 

 

 

2018

 

 

2017

 

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

Outstanding principal balance

 

$

1,124,232

 

 

 

1,394,188

 

Carrying amount:

 

 

 

 

 

 

 

 

Commercial, financial, leasing, etc.

 

 

26,473

 

 

 

31,105

 

Commercial real estate

 

 

165,431

 

 

 

228,054

 

Residential real estate

 

 

507,475

 

 

 

620,827

 

Consumer

 

 

97,125

 

 

 

123,413

 

 

 

$

796,504

 

 

 

1,003,399

 

 

Purchased impaired loans included in the table above totaled $326 million at September 30, 2018 and $410 million at December 31, 2017, 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 nine months ended September 30, 2018 and 2017 follows:

 

 

 

Three Months Ended September 30

 

 

 

2018

 

 

2017

 

 

 

Purchased

 

 

Other

 

 

Purchased

 

 

Other

 

 

 

Impaired

 

 

Acquired

 

 

Impaired

 

 

Acquired

 

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

149,388

 

 

$

117,715

 

 

$

133,532

 

 

$

163,099

 

Interest income

 

 

(8,105

)

 

 

(18,001

)

 

 

(10,815

)

 

 

(20,064

)

Reclassifications from nonaccretable balance

 

 

8,445

 

 

 

25

 

 

 

30,799

 

 

 

6,041

 

Other (a)

 

 

 

 

 

2,001

 

 

 

 

 

 

1,545

 

Balance at end of period

 

$

149,728

 

 

 

101,740

 

 

$

153,516

 

 

$

150,621

 

 

 

 

Nine Months Ended September 30

 

 

 

2018

 

 

2017

 

 

 

Purchased

 

 

Other

 

 

Purchased

 

 

Other

 

 

 

Impaired

 

 

Acquired

 

 

Impaired

 

 

Acquired

 

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

157,918

 

 

$

133,162

 

 

$

154,233

 

 

$

201,153

 

Interest income

 

 

(25,893

)

 

 

(48,507

)

 

 

(32,546

)

 

 

(66,505

)

Reclassifications from nonaccretable balance

 

 

17,703

 

 

 

11,230

 

 

 

31,829

 

 

 

11,076

 

Other (a)

 

 

 

 

 

5,855

 

 

 

 

 

 

4,897

 

Balance at end of period

 

$

149,728

 

 

$

101,740

 

 

$

153,516

 

 

 

150,621

 

(a)

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

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

Changes in the allowance for credit losses for the three months ended September 30, 2018 were as follows:

 

 

 

Commercial,

Financial,

 

 

Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leasing, etc.

 

 

Commercial

 

 

Residential

 

 

Consumer

 

 

Unallocated

 

 

Total

 

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

328,830

 

 

 

353,761

 

 

 

76,123

 

 

 

182,987

 

 

 

77,547

 

 

$

1,019,248

 

Provision for credit losses

 

 

(6,972

)

 

 

(11,394

)

 

 

741

 

 

 

32,887

 

 

 

738

 

 

 

16,000

 

Net charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

 

(11,792

)

 

 

(1,941

)

 

 

(3,338

)

 

 

(34,995

)

 

 

 

 

 

(52,066

)

Recoveries

 

 

7,123

 

 

 

14,577

 

 

 

1,655

 

 

 

12,951

 

 

 

 

 

 

36,306

 

Net (charge-offs) recoveries

 

 

(4,669

)

 

 

12,636

 

 

 

(1,683

)

 

 

(22,044

)

 

 

 

 

 

(15,760

)

Ending balance

 

$

317,189

 

 

 

355,003

 

 

 

75,181

 

 

 

193,830

 

 

 

78,285

 

 

$

1,019,488

 

 

Changes in the allowance for credit losses for the three months ended September 30, 2017 were as follows:

 

 

 

Commercial, Financial,

 

 

Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leasing, etc.

 

 

Commercial

 

 

Residential

 

 

Consumer

 

 

Unallocated

 

 

Total

 

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

339,314

 

 

$

366,229

 

 

 

66,006

 

 

 

158,559

 

 

 

78,117

 

 

$

1,008,225

 

Provision for credit losses

 

 

2,451

 

 

 

(7,699

)

 

 

1,267

 

 

 

33,886

 

 

 

95

 

 

 

30,000

 

Net charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

 

(9,714

)

 

 

(258

)

 

 

(4,206

)

 

 

(32,874

)

 

 

 

 

 

(47,052

)

Recoveries

 

 

4,423

 

 

 

5,895

 

 

 

2,028

 

 

 

9,807

 

 

 

 

 

 

22,153

 

Net (charge-offs) recoveries

 

 

(5,291

)

 

 

5,637

 

 

 

(2,178

)

 

 

(23,067

)

 

 

 

 

 

(24,899

)

Ending balance

 

$

336,474

 

 

$

364,167

 

 

 

65,095

 

 

 

169,378

 

 

 

78,212

 

 

$

1,013,326

 

 

Changes in the allowance for credit losses for the nine months ended September 30, 2018 were as follows:

 

 

 

Commercial, Financial,

 

 

Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leasing, etc.

 

 

Commercial

 

 

Residential

 

 

Consumer

 

 

Unallocated

 

 

Total

 

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

328,599

 

 

 

374,085

 

 

 

65,405

 

 

 

170,809

 

 

 

78,300

 

 

$

1,017,198

 

Provision for credit losses

 

 

11,508

 

 

 

(27,464

)

 

 

16,469

 

 

 

93,502

 

 

 

(15

)

 

 

94,000

 

Net charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

 

(41,273

)

 

 

(7,855

)

 

 

(11,658

)

 

 

(105,479

)

 

 

 

 

 

(166,265

)

Recoveries

 

 

18,355

 

 

 

16,237

 

 

 

4,965

 

 

 

34,998

 

 

 

 

 

 

74,555

 

Net (charge-offs) recoveries

 

 

(22,918

)

 

 

8,382

 

 

 

(6,693

)

 

 

(70,481

)

 

 

 

 

 

(91,710

)

Ending balance

 

$

317,189

 

 

 

355,003

 

 

 

75,181

 

 

 

193,830

 

 

 

78,285

 

 

$

1,019,488

 

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

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

 

 

44,642

 

 

 

1,201

 

 

 

14,067

 

 

 

76,908

 

 

 

182

 

 

 

137,000

 

Net charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

 

(51,318

)

 

 

(7,556

)

 

 

(16,364

)

 

 

(96,060

)

 

 

 

 

 

(171,298

)

Recoveries

 

 

12,317

 

 

 

7,803

 

 

 

6,265

 

 

 

32,242

 

 

 

 

 

 

58,627

 

Net (charge-offs) recoveries

 

 

(39,001

)

 

 

247

 

 

 

(10,099

)

 

 

(63,818

)

 

 

 

 

 

(112,671

)

Ending balance

 

$

336,474

 

 

 

364,167

 

 

 

65,095

 

 

 

169,378

 

 

 

78,212

 

 

$

1,013,326

 

 

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 targeted 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 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.

 

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

Information with respect to loans and leases that were considered impaired as of September 30, 2018 and December 31, 2017 and for the three-month and nine-month periods ended September 30, 2018 and 2017 follows.

 

 

 

September 30, 2018

 

 

December 31, 2017

 

 

 

Recorded

Investment

 

 

Unpaid

Principal

Balance

 

 

Related

Allowance

 

 

Recorded

Investment

 

 

Unpaid

Principal

Balance

 

 

Related

Allowance

 

 

 

(In thousands)

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial, leasing, etc.

 

$

171,272

 

 

 

193,161

 

 

 

46,554

 

 

 

177,250

 

 

 

194,257

 

 

 

45,488

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

123,451

 

 

 

135,167

 

 

 

11,851

 

 

 

67,199

 

 

 

75,084

 

 

 

9,140

 

Residential builder and developer

 

 

6,248

 

 

 

6,782

 

 

 

352

 

 

 

5,320

 

 

 

5,641

 

 

 

308

 

Other commercial construction

 

 

11,287

 

 

 

11,650

 

 

 

878

 

 

 

4,817

 

 

 

20,357

 

 

 

647

 

Residential

 

 

122,627

 

 

 

145,231

 

 

 

5,695

 

 

 

101,724

 

 

 

122,602

 

 

 

4,000

 

Residential — limited documentation

 

 

75,183

 

 

 

91,149

 

 

 

4,000

 

 

 

77,277

 

 

 

92,439

 

 

 

3,900

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity lines and loans

 

 

48,711

 

 

 

53,869

 

 

 

9,269

 

 

 

48,847

 

 

 

53,914

 

 

 

8,812

 

Automobile

 

 

3,445

 

 

 

4,118

 

 

 

705

 

 

 

13,498

 

 

 

15,737

 

 

 

2,811

 

Other

 

 

11,536

 

 

 

17,010

 

 

 

2,365

 

 

 

3,220

 

 

 

5,872

 

 

 

656

 

 

 

 

573,760

 

 

 

658,137

 

 

 

81,669

 

 

 

499,152

 

 

 

585,903

 

 

 

75,762

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial, leasing, etc.

 

 

84,235

 

 

 

115,654

 

 

 

 

 

 

89,126

 

 

 

115,327

 

 

 

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

104,753

 

 

 

114,998

 

 

 

 

 

 

138,356

 

 

 

149,716

 

 

 

 

Residential builder and developer

 

 

1,174

 

 

 

1,174

 

 

 

 

 

 

5,057

 

 

 

5,296

 

 

 

 

Other commercial construction

 

 

7,698

 

 

 

11,428

 

 

 

 

 

 

5,456

 

 

 

9,130

 

 

 

 

Residential

 

 

14,651

 

 

 

19,742

 

 

 

 

 

 

13,574

 

 

 

18,980

 

 

 

 

Residential — limited documentation

 

 

5,873

 

 

 

10,190

 

 

 

 

 

 

9,588

 

 

 

16,138

 

 

 

 

 

 

 

218,384

 

 

 

273,186

 

 

 

 

 

 

261,157

 

 

 

314,587

 

 

 

 

Total:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial, leasing, etc.

 

 

255,507

 

 

 

308,815

 

 

 

46,554

 

 

 

266,376

 

 

 

309,584

 

 

 

45,488

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

228,204

 

 

 

250,165

 

 

 

11,851

 

 

 

205,555

 

 

 

224,800

 

 

 

9,140

 

Residential builder and developer

 

 

7,422

 

 

 

7,956

 

 

 

352

 

 

 

10,377

 

 

 

10,937

 

 

 

308

 

Other commercial construction

 

 

18,985

 

 

 

23,078

 

 

 

878

 

 

 

10,273

 

 

 

29,487

 

 

 

647

 

Residential

 

 

137,278

 

 

 

164,973

 

 

 

5,695

 

 

 

115,298

 

 

 

141,582

 

 

 

4,000

 

Residential — limited documentation

 

 

81,056

 

 

 

101,339

 

 

 

4,000

 

 

 

86,865

 

 

 

108,577

 

 

 

3,900

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity lines and loans

 

 

48,711

 

 

 

53,869

 

 

 

9,269

 

 

 

48,847

 

 

 

53,914

 

 

 

8,812

 

Automobile

 

 

3,445

 

 

 

4,118

 

 

 

705

 

 

 

13,498

 

 

 

15,737

 

 

 

2,811

 

Other

 

 

11,536

 

 

 

17,010

 

 

 

2,365

 

 

 

3,220

 

 

 

5,872

 

 

 

656

 

Total

 

$

792,144

 

 

 

931,323

 

 

 

81,669

 

 

 

760,309

 

 

 

900,490

 

 

 

75,762

 

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

 

 

 

Three Months Ended September 30, 2018

 

 

Three Months Ended September 30, 2017

 

 

 

 

 

 

 

Interest Income

Recognized

 

 

 

 

 

 

Interest Income

Recognized

 

 

 

Average

Recorded

Investment

 

 

Total

 

 

Cash

Basis

 

 

Average

Recorded

Investment

 

 

Total

 

 

Cash

Basis

 

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial, leasing, etc.

 

$

256,196

 

 

 

1,985

 

 

 

1,985

 

 

$

224,526

 

 

 

391

 

 

 

391

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

204,315

 

 

 

1,489

 

 

 

1,489

 

 

 

233,572

 

 

 

1,425

 

 

 

1,425

 

Residential builder and developer

 

 

9,000

 

 

 

 

 

 

 

 

 

8,550

 

 

 

895

 

 

 

895

 

Other commercial construction

 

 

9,623

 

 

 

3,379

 

 

 

3,379

 

 

 

16,578

 

 

 

25

 

 

 

25

 

Residential

 

 

133,337

 

 

 

1,959

 

 

 

773

 

 

 

113,892

 

 

 

1,903

 

 

 

905

 

Residential — limited documentation

 

 

81,729

 

 

 

1,607

 

 

 

481

 

 

 

91,974

 

 

 

1,624

 

 

 

569

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity lines and loans

 

 

48,542

 

 

 

421

 

 

 

62

 

 

 

47,831

 

 

 

419

 

 

 

99

 

Automobile

 

 

7,805

 

 

 

181

 

 

 

20

 

 

 

14,588

 

 

 

251

 

 

 

22

 

Other

 

 

7,450

 

 

 

126

 

 

 

6

 

 

 

3,269

 

 

 

80

 

 

 

2

 

Total

 

$

757,997

 

 

 

11,147

 

 

 

8,195

 

 

 

754,780

 

 

 

7,013

 

 

 

4,333

 

 

 

 

 

Nine Months Ended September 30, 2018

 

 

Nine Months Ended September 30, 2017

 

 

 

 

 

 

 

Interest Income

Recognized

 

 

 

 

 

 

Interest Income

Recognized

 

 

 

Average

Recorded

Investment

 

 

Total

 

 

Cash

Basis

 

 

Average

Recorded

Investment

 

 

Total

 

 

Cash

Basis

 

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial, leasing, etc.

 

$

266,594

 

 

 

4,101

 

 

 

4,101

 

 

 

242,410

 

 

 

1,674

 

 

 

1,674

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

184,795

 

 

 

8,447

 

 

 

8,447

 

 

 

205,814

 

 

 

3,213

 

 

 

3,213

 

Residential builder and developer

 

 

9,111

 

 

 

1,682

 

 

 

1,682

 

 

 

14,551

 

 

 

1,791

 

 

 

1,791

 

Other commercial construction

 

 

9,056

 

 

 

3,438

 

 

 

3,438

 

 

 

15,474

 

 

 

958

 

 

 

958

 

Residential

 

 

126,910

 

 

 

6,190

 

 

 

2,612

 

 

 

108,741

 

 

 

5,004

 

 

 

2,285

 

Residential — limited documentation

 

 

83,700

 

 

 

4,763

 

 

 

1,494

 

 

 

94,680

 

 

 

4,573

 

 

 

1,292

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity lines and loans

 

 

48,661

 

 

 

1,268

 

 

 

220

 

 

 

46,829

 

 

 

1,240

 

 

 

290

 

Automobile

 

 

11,189

 

 

 

630

 

 

 

49

 

 

 

15,483

 

 

 

788

 

 

 

62

 

Other

 

 

4,545

 

 

 

299

 

 

 

12

 

 

 

3,430

 

 

 

227

 

 

 

8

 

Total

 

$

744,561

 

 

 

30,818

 

 

 

22,055

 

 

 

747,412

 

 

 

19,468

 

 

 

11,573

 

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. 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.

3. 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)

 

September 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

20,498,610

 

 

 

24,190,472

 

 

 

1,499,791

 

 

 

6,709,973

 

Criticized accrual

 

 

902,128

 

 

 

624,479

 

 

 

140,834

 

 

 

123,569

 

Criticized nonaccrual

 

 

234,656

 

 

 

207,584

 

 

 

2,786

 

 

 

18,887

 

Total

 

$

21,635,394

 

 

 

25,022,535

 

 

 

1,643,411

 

 

 

6,852,429

 

December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

20,490,486

 

 

 

24,380,184

 

 

 

1,485,148

 

 

 

6,270,812

 

Criticized accrual

 

 

1,011,174

 

 

 

723,777

 

 

 

140,119

 

 

 

164,812

 

Criticized nonaccrual

 

 

240,991

 

 

 

184,982

 

 

 

6,451

 

 

 

10,088

 

Total

 

$

21,742,651

 

 

 

25,288,943

 

 

 

1,631,718

 

 

 

6,445,712

 

 

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 $29 million and $23 million, respectively, at September 30, 2018 and $34 million and $25 million, respectively, at December 31, 2017. 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 $29 million, respectively, at September 30, 2018 and $20 million and $32 million, respectively, at December 31, 2017.

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

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

changing market conditions, the introduction of new loan and lease product types, and other risks associated with the Company’s loan portfolio that may not be specifically identifiable.

The allocation of the allowance for credit losses summarized on the basis of the Company’s impairment methodology was as follows:

 

 

 

Commercial,

Financial,

 

 

Real Estate

 

 

 

 

 

 

 

 

 

 

 

Leasing, etc.

 

 

Commercial

 

 

Residential

 

 

Consumer

 

 

Total

 

 

 

(In thousands)

 

September 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

46,554

 

 

 

13,081

 

 

 

9,695

 

 

 

12,339

 

 

$

81,669

 

Collectively evaluated for impairment

 

 

270,635

 

 

 

341,922

 

 

 

50,576

 

 

 

181,491

 

 

 

844,624

 

Purchased impaired

 

 

 

 

 

 

 

 

14,910

 

 

 

 

 

 

14,910

 

Allocated

 

$

317,189

 

 

 

355,003

 

 

 

75,181

 

 

 

193,830

 

 

$

941,203

 

Unallocated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

78,285

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

1,019,488

 

December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

45,488

 

 

 

10,095

 

 

 

7,900

 

 

 

12,279

 

 

$

75,762

 

Collectively evaluated for impairment

 

 

283,111

 

 

 

363,990

 

 

 

47,645

 

 

 

158,530

 

 

 

853,276

 

Purchased impaired

 

 

 

 

 

 

 

 

9,860

 

 

 

 

 

 

9,860

 

Allocated

 

$

328,599

 

 

 

374,085

 

 

 

65,405

 

 

 

170,809

 

 

 

938,898

 

Unallocated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

78,300

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

1,017,198

 

 

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

 

 

 

Commercial,

Financial,

 

 

Real Estate

 

 

 

 

 

 

 

 

 

 

 

Leasing, etc.

 

 

Commercial

 

 

Residential

 

 

Consumer

 

 

Total

 

 

 

(In thousands)

 

September 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

255,507

 

 

 

254,611

 

 

 

218,334

 

 

 

63,692

 

 

$

792,144

 

Collectively evaluated  for impairment

 

 

21,379,887

 

 

 

33,253,245

 

 

 

17,187,604

 

 

 

13,741,625

 

 

 

85,562,361

 

Purchased impaired

 

 

 

 

 

10,519

 

 

 

315,461

 

 

 

 

 

 

325,980

 

Total

 

$

21,635,394

 

 

 

33,518,375

 

 

 

17,721,399

 

 

 

13,805,317

 

 

$

86,680,485

 

December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

266,376

 

 

 

226,205

 

 

 

202,163

 

 

 

65,565

 

 

$

760,309

 

Collectively evaluated for impairment

 

 

21,476,254

 

 

 

33,117,512

 

 

 

19,023,843

 

 

 

13,201,050

 

 

 

86,818,659

 

Purchased impaired

 

 

21

 

 

 

22,656

 

 

 

387,338

 

 

 

 

 

 

410,015

 

Total

 

$

21,742,651

 

 

 

33,366,373

 

 

 

19,613,344

 

 

 

13,266,615

 

 

$

87,988,983

 

 

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.

3. 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-month and nine-month periods ended September 30, 2018 and 2017:

 

 

 

 

 

 

 

 

 

 

 

Post-modification (a)

 

 

 

Number

 

 

Pre-

modification Recorded Investment

 

 

Principal Deferral

 

 

Interest Rate Reduction

 

 

Other

 

 

Combination of Concession Types

 

 

Total

 

Three Months Ended September 30, 2018

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial, leasing, etc.

 

47

 

 

$

6,837

 

 

$

1,683

 

 

$

5

 

 

$

 

 

$

5,018

 

 

$

6,706

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

18

 

 

 

11,581

 

 

 

1,493

 

 

 

 

 

 

3,475

 

 

 

6,297

 

 

 

11,265

 

Residential

 

 

34

 

 

 

8,182

 

 

 

6,026

 

 

 

 

 

 

 

 

 

3,002

 

 

 

9,028

 

Residential — limited documentation

 

 

3

 

 

 

716

 

 

 

 

 

 

 

 

 

 

 

 

847

 

 

 

847

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity lines and loans

 

 

17

 

 

 

1,651

 

 

 

220

 

 

 

 

 

 

 

 

 

1,450

 

 

 

1,670

 

Automobile

 

 

30

 

 

 

526

 

 

 

526

 

 

 

 

 

 

 

 

 

 

 

 

526

 

Other

 

 

2

 

 

 

44

 

 

 

44

 

 

 

 

 

 

 

 

 

 

 

 

44

 

Total

 

 

151

 

 

$

29,537

 

 

$

9,992

 

 

$

5

 

 

$

3,475

 

 

$

16,614

 

 

$

30,086

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial, leasing, etc.

 

 

49

 

 

$

15,812

 

 

$

5,888

 

 

$

 

 

$

97

 

 

$

9,251

 

 

$

15,236

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

17

 

 

 

5,861

 

 

 

1,420

 

 

 

 

 

 

868

 

 

 

3,450

 

 

 

5,738

 

Residential

 

 

34

 

 

 

5,123

 

 

 

3,033

 

 

 

 

 

 

 

 

 

2,716

 

 

 

5,749

 

Residential — limited documentation

 

 

4

 

 

 

515

 

 

 

383

 

 

 

 

 

 

 

 

 

167

 

 

 

550

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity lines and loans

 

 

25

 

 

 

2,154

 

 

 

461

 

 

 

 

 

 

 

 

 

1,776

 

 

 

2,237

 

Automobile

 

 

17

 

 

 

342

 

 

 

326

 

 

 

 

 

 

 

 

 

16

 

 

 

342

 

Other

 

 

1

 

 

 

5

 

 

 

5

 

 

 

 

 

 

 

 

 

 

 

 

5

 

Total

 

 

147

 

 

$

29,812

 

 

$

11,516

 

 

$

 

 

$

965

 

 

$

17,376

 

 

$

29,857

 

 

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

 

 

 

 

 

 

 

 

 

 

Post-modification (a)

 

Nine Months Ended September 30, 2018

 

Number

 

 

Pre-

modification Recorded Investment

 

 

Principal Deferral

 

 

Interest Rate Reduction

 

 

Other

 

 

Combination of Concession Types

 

 

Total

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial, leasing, etc.

 

 

150

 

 

$

96,221

 

 

$

47,029

 

 

$

658

 

 

$

6,111

 

 

$

43,086

 

 

$

96,884

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

66

 

 

 

25,561

 

 

 

14,693

 

 

 

175

 

 

 

3,869

 

 

 

7,224

 

 

 

25,961

 

Other commercial construction

 

 

1

 

 

 

752

 

 

 

746

 

 

 

 

 

 

 

 

 

 

 

 

746

 

Residential

 

 

111

 

 

 

28,769

 

 

 

15,785

 

 

 

 

 

 

 

 

 

15,670

 

 

 

31,455

 

Residential — limited documentation

 

 

8

 

 

 

1,595

 

 

 

467

 

 

 

 

 

 

 

 

 

1,423

 

 

 

1,890

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity lines and loans

 

 

41

 

 

 

3,554

 

 

 

224

 

 

 

 

 

 

 

 

 

3,357

 

 

 

3,581

 

Automobile

 

 

57

 

 

 

1,007

 

 

 

995

 

 

 

 

 

 

 

 

 

12

 

 

 

1,007

 

Other

 

 

4

 

 

 

93

 

 

 

93

 

 

 

 

 

 

 

 

 

 

 

 

93

 

Total

 

 

438

 

 

$

157,552

 

 

$

80,032

 

 

$

833

 

 

$

9,980

 

 

$

70,772

 

 

$

161,617

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial, leasing, etc.

 

 

162

 

 

$

93,346

 

 

$

18,449

 

 

$

 

 

$

6,459

 

 

$

47,211

 

 

$

72,119

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

67

 

 

 

38,608

 

 

 

16,193

 

 

 

 

 

 

868

 

 

 

21,332

 

 

 

38,393

 

Residential builder and developer

 

 

3

 

 

 

12,291

 

 

 

 

 

 

 

 

 

 

 

 

10,879

 

 

 

10,879

 

Other commercial construction

 

 

2

 

 

 

168

 

 

 

168

 

 

 

 

 

 

 

 

 

 

 

 

168

 

Residential

 

 

105

 

 

 

22,459

 

 

 

11,608

 

 

 

 

 

 

 

 

 

12,557

 

 

 

24,165

 

Residential — limited documentation

 

 

17

 

 

 

3,724

 

 

 

618

 

 

 

 

 

 

 

 

 

3,352

 

 

 

3,970

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity lines and loans

 

 

85

 

 

 

7,885

 

 

 

1,040

 

 

 

 

 

 

491

 

 

 

6,442

 

 

 

7,973

 

Automobile

 

 

59

 

 

 

1,160

 

 

 

1,089

 

 

 

 

 

 

 

 

 

71

 

 

 

1,160

 

Other

 

 

6

 

 

 

85

 

 

 

85

 

 

 

 

 

 

 

 

 

 

 

 

85

 

Total

 

 

506

 

 

$

179,726

 

 

$

49,250

 

 

$

 

 

$

7,818

 

 

$

101,844

 

 

$

158,912

 

(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 September 30, 2018 and 2017 and for which there was a subsequent payment default during the nine-month periods ended September 30, 2018 and 2017, respectively, were not material.

The amount of foreclosed residential real estate property held by the Company was $85 million and $108 million at September 30, 2018 and December 31, 2017, respectively.  There were $404 million and $497 million at September 30, 2018 and December 31, 2017, respectively, in loans secured by residential real estate that were in the process of foreclosure. Of all loans in the process of foreclosure at September 30, 2018, approximately 40% were classified as purchased impaired and 20% were government guaranteed.