XML 23 R12.htm IDEA: XBRL DOCUMENT v3.5.0.2
Allowance for Loan and Lease Losses
9 Months Ended
Sep. 30, 2016
Allowance for Loan and Lease Losses  
Allowance for Loan and Lease Losses

4. Allowance for Loan and Lease Losses

 

The Company must maintain an allowance for loan and lease losses (the “Allowance”) that is adequate to absorb estimated probable credit losses associated with its loan and lease portfolio. The Allowance consists of an allocated portion, which covers estimated credit losses for specifically identified loans and pools of loans and leases, and an unallocated portion.

 

Segmentation

Management has identified three primary portfolio segments in estimating the Allowance: commercial lending, residential real estate lending and consumer lending. Commercial lending is further segmented into four distinct portfolios based on characteristics relating to the borrower, transaction, and collateral. These portfolio segments are: commercial and industrial, commercial real estate, construction, and lease financing. Residential real estate is not further segmented, but consists of single-family residential mortgages, real estate secured installment loans and home equity lines of credit. Consumer lending is not further segmented, but consists primarily of automobile loans, credit cards, and other installment loans. Management has developed a methodology for each segment taking into consideration portfolio segment-specific factors such as product type, loan portfolio characteristics, management information systems, and other risk factors.

 

Specific Allocation

Commercial

A specific allocation is determined for individually impaired commercial loans. A loan is considered impaired when it is probable that the Company will be unable to collect the full amount of principal and interest according to the contractual terms of the loan agreement.

 

Management identifies material impaired loans based on their size in relation to the Company’s total loan and lease portfolio. Each impaired loan equal to or exceeding a specified threshold requires an analysis to determine the appropriate level of reserve for that specific loan. Impaired loans below the specified threshold are treated as a pool, with specific allocations established based on qualitative factors such as asset quality trends, risk identification, lending policies, portfolio growth, and portfolio concentrations.

 

Residential

A specific allocation is determined for residential real estate loans based on delinquency status. In addition, each impaired loan equal to or exceeding a specified threshold requires analysis to determine the appropriate level of reserve for that specific loan, generally based on the value of the underlying collateral less estimated costs to sell. The specific allocation will be zero for impaired loans in which the value of the underlying collateral, less estimated costs to sell, exceeds the unpaid principal balance of the loan.

 

Consumer

A specific allocation is determined for the consumer loan portfolio using delinquency-based formula allocations. The Company uses a formula approach in determining the consumer loan specific allocation and recognizes the statistical validity of measuring losses predicated on past due status.

 

Pooled Allocation

Commercial

Pooled allocation for pass, special mention, substandard, and doubtful grade commercial loans and leases that share common risk characteristics and properties is determined using a historical loss rate analysis and qualitative factor considerations. Loan grade categories are discussed under “Credit Quality”.

 

Residential and Consumer

Pooled allocation for non-delinquent consumer and residential real estate loans is determined using a historical loss rate analysis and qualitative factor considerations.

 

Qualitative Adjustments

Qualitative adjustments to historical loss rates or other static sources may be necessary since these rates may not be an accurate indicator of losses inherent in the current portfolio. To estimate the level of adjustments, management considers factors including global, national and local economic conditions; levels and trends in problem loans; the effect of credit concentrations; collateral value trends; changes in risk due to changes in lending policies and practices; management expertise; industry and regulatory trends; and volume of loans.

 

Unallocated Allowance

The Company’s Allowance incorporates an unallocated portion to cover risk factors and events that may have occurred as of the evaluation date that have not been reflected in the risk measures utilized due to inherent limitations in the precision of the estimation process. These risk factors, in addition to past and current events based on facts at the unaudited consolidated balance sheet date and realistic courses of action that management expects to take, are assessed in determining the level of unallocated allowance.

 

The Allowance was comprised of the following for the periods indicated:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30, 2016

 

 

 

Commercial Lending

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

and

 

Real

 

 

 

Lease

 

 

 

 

 

 

 

 

 

 

 

 

 

(dollars in thousands)

  

Industrial

  

Estate

  

Construction

  

Financing

  

Residential

  

Consumer

  

Unallocated

  

Total

   

Allowance for loan and lease losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

35,792

 

$

18,260

 

$

4,636

 

$

780

 

$

46,452

 

$

28,386

 

$

2,054

 

$

136,360

 

Charge-offs

 

 

(210)

 

 

 —

 

 

 —

 

 

 —

 

 

(268)

 

 

(4,878)

 

 

 —

 

 

(5,356)

 

Recoveries

 

 

6

 

 

42

 

 

 —

 

 

 —

 

 

350

 

 

1,523

 

 

 —

 

 

1,921

 

Increase (decrease) in Provision

 

 

(1,428)

 

 

221

 

 

596

 

 

(55)

 

 

(492)

 

 

3,183

 

 

75

 

 

2,100

 

Balance at end of period

 

$

34,160

 

$

18,523

 

$

5,232

 

$

725

 

$

46,042

 

$

28,214

 

$

2,129

 

$

135,025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2016

 

 

 

Commercial Lending

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

and

 

Real

 

 

 

Lease

 

 

 

 

 

 

 

 

 

 

 

 

 

(dollars in thousands)

  

Industrial

  

Estate

  

Construction

  

Financing

  

Residential

  

Consumer

  

Unallocated

  

Total

   

Allowance for loan and lease losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

34,025

 

$

18,489

 

$

3,793

 

$

888

 

$

46,099

 

$

28,385

 

$

3,805

 

$

135,484

 

Charge-offs

 

 

(348)

 

 

 —

 

 

 —

 

 

 —

 

 

(796)

 

 

(13,379)

 

 

 —

 

 

(14,523)

 

Recoveries

 

 

228

 

 

3,288

 

 

 —

 

 

1

 

 

1,116

 

 

4,731

 

 

 —

 

 

9,364

 

Increase (decrease) in Provision

 

 

255

 

 

(3,254)

 

 

1,439

 

 

(164)

 

 

(377)

 

 

8,477

 

 

(1,676)

 

 

4,700

 

Balance at end of period

 

$

34,160

 

$

18,523

 

$

5,232

 

$

725

 

$

46,042

 

$

28,214

 

$

2,129

 

$

135,025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30, 2015

 

 

 

Commercial Lending

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

and

 

Real

 

 

 

Lease

 

 

 

 

 

 

 

 

 

 

 

 

 

(dollars in thousands)

  

Industrial

  

Estate

  

Construction

  

Financing

  

Residential

  

Consumer

  

Unallocated

  

Total

   

Allowance for loan and lease losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

32,914

 

$

15,698

 

$

3,626

 

$

1,008

 

$

45,686

 

$

26,840

 

$

10,566

 

$

136,338

 

Charge-offs

 

 

(461)

 

 

 —

 

 

 —

 

 

 —

 

 

(484)

 

 

(4,871)

 

 

 —

 

 

(5,816)

 

Recoveries

 

 

178

 

 

58

 

 

 —

 

 

1

 

 

608

 

 

1,530

 

 

 —

 

 

2,375

 

Increase (decrease) in Provision

 

 

277

 

 

2,618

 

 

(380)

 

 

(39)

 

 

17

 

 

3,916

 

 

(3,859)

 

 

2,550

 

Balance at end of period

 

$

32,908

 

$

18,374

 

$

3,246

 

$

970

 

$

45,827

 

$

27,415

 

$

6,707

 

$

135,447

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2015

 

 

 

Commercial Lending

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

and

 

Real

 

 

 

Lease

 

 

 

 

 

 

 

 

 

 

 

 

 

(dollars in thousands)

  

Industrial

  

Estate

  

Construction

  

Financing

  

Residential

  

Consumer

  

Unallocated

  

Total

   

Allowance for loan and lease losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

31,835

 

$

16,320

 

$

4,725

 

$

1,089

 

$

44,858

 

$

27,041

 

$

8,931

 

$

134,799

 

Charge-offs

 

 

(765)

 

 

 —

 

 

 —

 

 

 —

 

 

(561)

 

 

(13,481)

 

 

 —

 

 

(14,807)

 

Recoveries

 

 

884

 

 

298

 

 

 —

 

 

2

 

 

2,098

 

 

4,773

 

 

 —

 

 

8,055

 

Increase (decrease) in Provision

 

 

954

 

 

1,756

 

 

(1,479)

 

 

(121)

 

 

(568)

 

 

9,082

 

 

(2,224)

 

 

7,400

 

Balance at end of period

 

$

32,908

 

$

18,374

 

$

3,246

 

$

970

 

$

45,827

 

$

27,415

 

$

6,707

 

$

135,447

 

 

The disaggregation of the Allowance and recorded investment in loans by impairment methodology as of September 30, 2016 and December 31, 2015 were as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2016

 

 

 

Commercial Lending

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

and

 

Real

 

 

 

Lease

 

 

 

 

 

 

 

 

 

 

 

 

 

(dollars in thousands)

  

Industrial

  

Estate

  

Construction

  

Financing

  

Residential

  

Consumer

  

Unallocated

  

Total

  

Allowance for loan and lease losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

7

 

$

7

 

$

 —

 

$

 —

 

$

545

 

$

 —

 

$

 —

 

$

559

 

Collectively evaluated for impairment

 

 

34,153

 

 

18,516

 

 

5,232

 

 

725

 

 

45,497

 

 

28,214

 

 

2,129

 

 

134,466

 

Balance at end of period

 

$

34,160

 

$

18,523

 

$

5,232

 

$

725

 

$

46,042

 

$

28,214

 

$

2,129

 

$

135,025

 

Loans and leases:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

29,444

 

$

13,302

 

$

 —

 

$

163

 

$

17,474

 

$

 —

 

$

 —

 

$

60,383

 

Collectively evaluated for impairment

 

 

3,235,847

 

 

2,298,572

 

 

475,333

 

 

187,014

 

 

3,670,186

 

 

1,469,220

 

 

 —

 

 

11,336,172

 

Balance at end of period

 

$

3,265,291

 

$

2,311,874

 

$

475,333

 

$

187,177

 

$

3,687,660

 

$

1,469,220

 

$

 —

 

$

11,396,555

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2015

 

 

 

Commercial Lending

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

and

 

Real

 

 

 

Lease

 

 

 

 

 

 

 

 

 

 

 

 

 

(dollars in thousands)

  

Industrial

  

Estate

  

Construction

  

Financing

  

Residential

  

Consumer

  

Unallocated

  

Total

 

Allowance for loan and lease losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

592

 

$

 —

 

$

 —

 

$

592

 

Collectively evaluated for impairment

 

 

34,025

 

 

18,489

 

 

3,793

 

 

888

 

 

45,507

 

 

28,385

 

 

3,805

 

 

134,892

 

Balance at end of period

 

$

34,025

 

$

18,489

 

$

3,793

 

$

888

 

$

46,099

 

$

28,385

 

$

3,805

 

$

135,484

 

Loans and leases:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

15,845

 

$

5,787

 

$

 —

 

$

181

 

$

22,334

 

$

 —

 

$

 —

 

$

44,147

 

Collectively evaluated for impairment

 

 

3,041,610

 

 

2,158,661

 

 

367,460

 

 

198,498

 

 

3,510,093

 

 

1,401,561

 

 

 —

 

 

10,677,883

 

Balance at end of period

 

$

3,057,455

 

$

2,164,448

 

$

367,460

 

$

198,679

 

$

3,532,427

 

$

1,401,561

 

$

 —

 

$

10,722,030

 

 

Credit Quality

 

The Company performs an internal loan review and grading on an ongoing basis. The review provides management with periodic information as to the quality of the loan portfolio and effectiveness of its lending policies and procedures. The objective of the loan review and grading procedures is to identify, in a timely manner, existing or emerging credit quality problems so that appropriate steps can be initiated to avoid or minimize future losses.

 

Loans subject to grading include: commercial and industrial loans, commercial and standby letters of credit, installment loans to businesses or individuals for business and commercial purposes, commercial real estate loans, overdraft lines of credit, commercial credit cards, and other credits as may be determined. Loans which are not subject to grading include loans that are 100% sold with no recourse to the Company, consumer installment loans, indirect automobile loans, consumer credit cards, business credit cards, home equity lines of credit and residential mortgage loans.

 

Residential and consumer loans are underwritten primarily on the basis of credit bureau scores, debt-service-to-income ratios, and collateral quality and loan to value ratios.

 

A credit risk rating system is used to determine loan grade and is based on borrower credit risk and transactional risk. The loan grading process is a mechanism used to determine the risk of a particular borrower and is based on the following eight factors of a borrower: character, earnings and operating cash flow, asset and liability structure, debt capacity, financial reporting, management and controls, borrowing entity, and industry and operating environment.

 

Pass – “Pass” (uncriticized loans) and leases, are not considered to carry greater than normal risk. The borrower has the apparent ability to satisfy obligations to the Company, and therefore no loss in ultimate collection is anticipated.

 

Special Mention – Loans and leases that have potential weaknesses that deserves management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for assets or in the institution’s credit position at some future date. Special mention assets are not adversely classified and do not expose an institution to sufficient risk to warrant adverse classification.

 

Substandard – Loans and leases that are inadequately protected by the current financial condition and paying capacity of the obligor or by any collateral pledged. Loans and leases so classified must have a well-defined weakness or weaknesses that jeopardize the collection of the debt. They are characterized by the distinct possibility that the bank may sustain some loss if the deficiencies are not corrected.

 

Doubtful – Loans and leases that have weaknesses found in substandard borrowers with the added provision that the weaknesses make collection of debt in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.

 

Loss – Loans and leases classified as loss are considered uncollectible and of such little value that their continuance as an asset is not warranted. This classification does not mean that the loan or lease has absolutely no recovery or salvage value, but rather that it is not practical or desirable to defer writing off this basically worthless asset even though partial recovery may be effected in the future.

 

The credit risk profiles by internally assigned grade for loans and leases as of September 30, 2016 and December 31, 2015 were as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2016

 

 

 

Commercial

 

Commercial

 

 

 

 

 

 

 

 

 

 

and

 

Real

 

 

 

Lease

 

 

 

 

(dollars in thousands)

  

Industrial

  

Estate

  

Construction

  

Financing

  

Total

 

Grade:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

3,203,811

 

$

2,265,279

 

$

470,459

 

$

186,823

 

$

6,126,372

 

Special mention

 

 

39,980

 

 

30,302

 

 

3,789

 

 

191

 

 

74,262

 

Substandard

 

 

19,710

 

 

16,293

 

 

1,085

 

 

 —

 

 

37,088

 

Doubtful

 

 

1,790

 

 

 —

 

 

 —

 

 

163

 

 

1,953

 

Total

 

$

3,265,291

 

$

2,311,874

 

$

475,333

 

$

187,177

 

$

6,239,675

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2015

 

 

 

Commercial

 

Commercial

 

 

 

 

 

 

 

 

 

 

and

 

Real

 

 

 

Lease

 

 

 

 

(dollars in thousands)

  

Industrial

  

Estate

  

Construction

  

Financing

  

Total

 

Grade:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

2,995,180

 

$

2,119,933

 

$

366,695

 

$

198,296

 

$

5,680,104

 

Special mention

 

 

46,097

 

 

24,695

 

 

765

 

 

28

 

 

71,585

 

Substandard

 

 

12,220

 

 

19,682

 

 

 —

 

 

174

 

 

32,076

 

Doubtful

 

 

3,958

 

 

138

 

 

 —

 

 

181

 

 

4,277

 

Total

 

$

3,057,455

 

$

2,164,448

 

$

367,460

 

$

198,679

 

$

5,788,042

 

 

There were no loans and leases graded as Loss as of September 30, 2016 and December 31, 2015.

 

The credit risk profiles based on payment activity for loans and leases that were not subject to loan grading as of September 30, 2016 and December 31, 2015 were as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2016

 

(dollars in thousands)

  

Residential

  

Consumer

  

Consumer - Auto

  

Credit Cards

  

Total

   

Performing

 

$

3,673,122

 

$

228,882

 

$

889,611

 

$

331,442

 

$

5,123,057

 

Nonperforming and delinquent

 

 

14,538

 

 

3,087

 

 

12,400

 

 

3,798

 

 

33,823

 

Total

 

$

3,687,660

 

$

231,969

 

$

902,011

 

$

335,240

 

$

5,156,880

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2015

 

(dollars in thousands)

  

Residential

  

Consumer

  

Consumer - Auto

  

Credit Cards

  

Total

 

Performing

 

$

3,507,756

 

$

236,207

 

$

794,692

 

$

350,962

 

$

4,889,617

 

Nonperforming and delinquent

 

 

24,671

 

 

2,691

 

 

13,265

 

 

3,744

 

 

44,371

 

Total

 

$

3,532,427

 

$

238,898

 

$

807,957

 

$

354,706

 

$

4,933,988

 

 

Impaired and Nonaccrual Loans and Leases

The Company evaluates certain loans and leases individually for impairment. A loan or lease is considered to be impaired when it is probable that the Company will be unable to collect all amounts due according to the contractual terms of the loan or lease. An allowance for impaired commercial loans, including commercial real estate and construction loans, is measured based on the present value of expected future cash flows discounted at the loan’s effective interest rate, the loan’s observable market price or the estimated fair value of the collateral, less any selling costs, if the loan is collateral dependent. An allowance for impaired residential loans is measured based on the estimated fair value of the collateral, less any selling costs. Management exercises significant judgment in developing these estimates.

 

The Company generally places a loan on nonaccrual status when management believes that collection of principal or interest has become doubtful or when a loan or lease becomes 90 days past due as to principal or interest, unless it is well secured and in the process of collection.

 

It is the Company’s policy to charge off a loan when the facts indicate that the loan is considered uncollectible.

 

The aging analyses of past due loans and leases as of September 30, 2016 and December 31, 2015 were as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2016

 

 

 

Accruing Loans and Leases

 

 

 

 

 

 

 

 

 

 

 

 

 

Greater

 

 

 

 

 

 

 

Total Non

 

 

 

 

 

 

 

 

 

Than or

 

 

 

 

 

Total

 

Accruing

 

 

 

 

 

30-59

 

60-89

 

Equal to

 

Total

 

 

 

Accruing

 

Loans

 

 

 

 

 

Days

 

Days

 

90 Days

 

Past

 

 

 

Loans and

 

and

 

Total

 

(dollars in thousands)

  

Past Due

  

Past Due

  

Past Due

  

Due

  

Current

  

Leases

  

Leases

  

Outstanding

   

Commercial and industrial

 

$

1,685

 

$

 —

 

$

177

 

$

1,862

 

$

3,260,496

 

$

3,262,358

 

$

2,933

 

$

3,265,291

 

Commercial real estate

 

 

475

 

 

 —

 

 

 —

 

 

475

 

 

2,311,399

 

 

2,311,874

 

 

 —

 

 

2,311,874

 

Construction

 

 

251

 

 

 —

 

 

 —

 

 

251

 

 

475,082

 

 

475,333

 

 

 —

 

 

475,333

 

Lease financing

 

 

 —

 

 

82

 

 

 —

 

 

82

 

 

186,932

 

 

187,014

 

 

163

 

 

187,177

 

Residential

 

 

4,436

 

 

2,188

 

 

1,638

 

 

8,262

 

 

3,673,124

 

 

3,681,386

 

 

6,274

 

 

3,687,660

 

Consumer

 

 

13,855

 

 

3,396

 

 

2,036

 

 

19,287

 

 

1,449,933

 

 

1,469,220

 

 

 —

 

 

1,469,220

 

Total

 

$

20,702

 

$

5,666

 

$

3,851

 

$

30,219

 

$

11,356,966

 

$

11,387,185

 

$

9,370

 

$

11,396,555

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2015

 

 

 

Accruing Loans and Leases

 

 

 

 

 

 

 

 

 

 

 

 

 

Greater

 

 

 

 

 

 

 

Total Non

 

 

 

 

 

 

 

 

 

Than or

 

 

 

 

 

Total

 

Accruing

 

 

 

 

 

30-59

 

60-89

 

Equal to

 

Total

 

 

 

Accruing

 

Loans

 

 

 

 

 

Days

 

Days

 

90 Days

 

Past

 

 

 

Loans and

 

and

 

Total

 

(dollars in thousands)

  

Past Due

  

Past Due

  

Past Due

  

Due

  

Current

  

Leases

  

Leases

  

Outstanding

 

Commercial and industrial

 

$

198

 

$

72

 

$

2,496

 

$

2,766

 

$

3,050,731

 

$

3,053,497

 

$

3,958

 

$

3,057,455

 

Commercial real estate

 

 

 —

 

 

190

 

 

161

 

 

351

 

 

2,163,959

 

 

2,164,310

 

 

138

 

 

2,164,448

 

Construction

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

367,460

 

 

367,460

 

 

 —

 

 

367,460

 

Lease financing

 

 

41

 

 

 —

 

 

174

 

 

215

 

 

198,283

 

 

198,498

 

 

181

 

 

198,679

 

Residential

 

 

10,143

 

 

1,447

 

 

737

 

 

12,327

 

 

3,507,756

 

 

3,520,083

 

 

12,344

 

 

3,532,427

 

Consumer

 

 

15,191

 

 

3,056

 

 

1,454

 

 

19,701

 

 

1,381,860

 

 

1,401,561

 

 

 —

 

 

1,401,561

 

Total

 

$

25,573

 

$

4,765

 

$

5,022

 

$

35,360

 

$

10,670,049

 

$

10,705,409

 

$

16,621

 

$

10,722,030

 

 

The total carrying amounts and the total unpaid principal balances of impaired loans and leases as of September 30, 2016 and December 31, 2015 were as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2016

 

 

 

 

 

Unpaid

 

 

 

 

 

Recorded

 

Principal

 

Related

 

(dollars in thousands)

    

Investment

    

Balance

    

Allowance

   

Impaired loans with no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

29,246

 

$

29,897

 

$

 —

 

Commercial real estate

 

 

12,344

 

 

12,344

 

 

 —

 

Lease financing

 

 

163

 

 

163

 

 

 —

 

Residential

 

 

9,341

 

 

10,524

 

 

 —

 

Total

 

$

51,094

 

$

52,928

 

$

 —

 

Impaired loans with a related allowance recorded:

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

198

 

$

198

 

$

7

 

Commercial real estate

 

 

958

 

 

958

 

 

7

 

Residential

 

 

8,133

 

 

8,414

 

 

545

 

Total

 

$

9,289

 

$

9,570

 

$

559

 

Total impaired loans:

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

29,444

 

$

30,095

 

$

7

 

Commercial real estate

 

 

13,302

 

 

13,302

 

 

7

 

Lease financing

 

 

163

 

 

163

 

 

 —

 

Residential

 

 

17,474

 

 

18,938

 

 

545

 

Total

 

$

60,383

 

$

62,498

 

$

559

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2015

 

 

 

 

 

Unpaid

 

 

 

 

 

Recorded

 

Principal

 

Related

 

(dollars in thousands)

    

Investment

    

Balance

    

Allowance

   

Impaired loans with no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

15,845

 

$

16,516

 

$

 —

 

Commercial real estate

 

 

5,787

 

 

5,853

 

 

 —

 

Lease financing

 

 

181

 

 

181

 

 

 —

 

Residential

 

 

15,247

 

 

16,692

 

 

 —

 

Total

 

$

37,060

 

$

39,242

 

$

 —

 

Impaired loans with a related allowance recorded:

 

 

 

 

 

 

 

 

 

 

Residential

 

$

7,087

 

$

7,140

 

$

592

 

Total

 

$

7,087

 

$

7,140

 

$

592

 

Total impaired loans:

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

15,845

 

$

16,516

 

$

 —

 

Commercial real estate

 

 

5,787

 

 

5,853

 

 

 —

 

Lease financing

 

 

181

 

 

181

 

 

 —

 

Residential

 

 

22,334

 

 

23,832

 

 

592

 

Total

 

$

44,147

 

$

46,382

 

$

592

 

 

The following table provides information with respect to the Company’s average balances, and of interest income recognized from, impaired loans for the three and nine months ended September 30, 2016 and 2015:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30, 2016

 

September 30, 2016

 

 

 

Average

 

Interest

 

Average

 

Interest

 

 

 

Recorded

 

Income

 

Recorded

 

Income

 

(dollars in thousands)

    

Investment

    

Recognized

    

Investment

    

Recognized

   

Impaired loans with no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

29,018

 

$

335

 

$

30,044

 

$

1,207

 

Commercial real estate

 

 

11,752

 

 

176

 

 

9,713

 

 

556

 

Construction

 

 

 —

 

 

 —

 

 

188

 

 

 —

 

Lease financing

 

 

168

 

 

3

 

 

171

 

 

4

 

Residential

 

 

11,312

 

 

192

 

 

12,197

 

 

453

 

Total

 

$

52,250

 

$

706

 

$

52,313

 

$

2,220

 

Impaired loans with a related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

991

 

$

3

 

$

661

 

$

11

 

Commercial real estate

 

 

479

 

 

11

 

 

319

 

 

33

 

Residential

 

 

8,487

 

 

96

 

 

8,616

 

 

298

 

Total

 

$

9,957

 

$

110

 

$

9,596

 

$

342

 

Total impaired loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

30,009

 

$

338

 

$

30,705

 

$

1,218

 

Commercial real estate

 

 

12,231

 

 

187

 

 

10,032

 

 

589

 

Construction

 

 

 —

 

 

 —

 

 

188

 

 

 —

 

Lease financing

 

 

168

 

 

3

 

 

171

 

 

4

 

Residential

 

 

19,799

 

 

288

 

 

20,813

 

 

751

 

Total

 

$

62,207

 

$

816

 

$

61,909

 

$

2,562

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30, 2015

 

September 30, 2015

 

 

 

Average

 

Interest

 

Average

 

Interest

 

 

 

Recorded

 

Income

 

Recorded

 

Income

 

(dollars in thousands)

    

Investment

    

Recognized

    

Investment

    

Recognized

   

Impaired loans with no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

13,241

 

$

85

 

$

14,263

 

$

285

 

Commercial real estate

 

 

7,110

 

 

124

 

 

6,031

 

 

370

 

Construction

 

 

2,738

 

 

 —

 

 

3,345

 

 

 —

 

Lease financing

 

 

187

 

 

 —

 

 

187

 

 

 —

 

Residential

 

 

17,470

 

 

180

 

 

18,255

 

 

585

 

Total

 

$

40,746

 

$

389

 

$

42,081

 

$

1,240

 

Impaired loans with a related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

3,396

 

$

61

 

$

2,570

 

$

185

 

Commercial real estate

 

 

700

 

 

 —

 

 

933

 

 

 —

 

Residential

 

 

7,031

 

 

72

 

 

6,773

 

 

217

 

Total

 

$

11,127

 

$

133

 

$

10,276

 

$

402

 

Total impaired loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

16,637

 

$

146

 

$

16,833

 

$

470

 

Commercial real estate

 

 

7,810

 

 

124

 

 

6,964

 

 

370

 

Construction

 

 

2,738

 

 

 —

 

 

3,345

 

 

 —

 

Lease financing

 

 

187

 

 

 —

 

 

187

 

 

 —

 

Residential

 

 

24,501

 

 

252

 

 

25,028

 

 

802

 

Total

 

$

51,873

 

$

522

 

$

52,357

 

$

1,642

 

 

Modifications

Commercial and industrial loans modified in a troubled debt restructuring (“TDR”) often involve temporary interest-only payments, term extensions, and converting revolving credit lines to term loans. Additional collateral, a co-borrower, or a guarantor is often requested. Commercial real estate and construction loans modified in a TDR often involve reducing the interest rate for the remaining term of the loan, extending the maturity date at an interest rate lower than the current market rate for new debt with similar risk, or substituting or adding a new borrower or guarantor. Construction loans modified in a TDR may also involve extending the interest-only payment period. Lease financing modifications generally involve a short-term forbearance period, usually about three months, after which the missed payments are added to the end of the lease term, thereby extending the maturity date. Interest continues to accrue on the missed payments and as a result, the effective yield on the lease remains unchanged. As the forbearance period usually involves an insignificant payment delay, lease financing modifications typically do not meet the reporting criteria for a TDR. Residential real estate loans modified in a TDR are primarily comprised of loans where monthly payments are lowered to accommodate the borrowers' financial needs for a period of time, normally two years. During that time, the borrower's entire monthly payment is applied to principal. After the lowered monthly payment period ends, the borrower reverts back to paying principal and interest per the original terms with the maturity date adjusted accordingly. Generally, consumer loans are not classified as a TDR as they are normally charged off upon reaching a predetermined delinquency status that ranges from 120 to 180 days and varies by product type.

 

Loans modified in a TDR are typically already on nonaccrual status and partial charge-offs have in some cases already been taken against the outstanding loan balance. Loans modified in a TDR will have to be evaluated for impairment. As a result, this may have a financial effect of increasing the specific Allowance associated with the loan. An Allowance for impaired commercial loans, including commercial real estate and construction loans, that have been modified in a TDR is measured based on the present value of expected future cash flows discounted at the loan's effective interest rate, the loan's observable market price, or the estimated fair value of the collateral, less any selling costs, if the loan is collateral dependent. An Allowance for impaired residential loans that have been modified in a TDR is measured based on the estimated fair value of the collateral, less any selling costs. Management exercises significant judgment in developing these estimates.

 

The following presents, by class, information related to loans modified in a TDR during the three and nine months ended September 30, 2016 and 2015:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30, 2016

 

September 30, 2016

 

 

 

 

 

Unpaid

 

Unpaid

 

 

 

 

 

 

 

 

 

 

 

 

Number

 

Principal

 

Principal

 

 

 

 

Number

 

 

 

 

 

 

 

 

of

 

Pre-

 

Post-

 

Related

 

of

 

Recorded

 

Related

 

(dollars in thousands)

  

Contracts

  

Modification

  

Modification

  

Allowance

    

Contracts

  

Investment(1)

  

Allowance

  

Commercial and industrial

 

2

 

$

98

 

$

98

 

$

4

 

6

 

$

16,015

 

$

4

 

Commercial real estate

 

4

 

 

5,044

 

 

5,044

 

 

7

 

6

 

 

10,450

 

 

7

 

Residential

 

3

 

 

577

 

 

577

 

 

7

 

10

 

 

3,709

 

 

53

 

Total

 

9

 

$

5,719

 

$

5,719

 

$

18

 

22

 

$

30,174

 

$

64

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30, 2015

 

September 30, 2015

 

 

 

 

 

Unpaid

 

Unpaid

 

 

 

 

 

 

 

 

 

 

 

 

Number

 

Principal

 

Principal

 

 

 

 

Number

 

 

 

 

 

 

 

 

of

 

Pre-

 

Post-

 

Related

 

of

 

Recorded

 

Related

 

(dollars in thousands)

  

Contracts

  

Modification

  

Modification

  

Allowance

    

Contracts

  

Investment(1)

  

Allowance

  

Commercial and industrial

 

1

 

$

100

 

$

100

 

$

 —

 

1

 

$

100

 

$

 —

 

Commercial real estate

 

 —

 

 

 —

 

 

 —

 

 

 —

 

1

 

 

2,755

 

 

 —

 

Residential

 

1

 

 

885

 

 

885

 

 

57

 

4

 

 

2,303

 

 

86

 

Total

 

2

 

$

985

 

$

985

 

$

57

 

6

 

$

5,158

 

$

86

 


(1)

The recorded investment balances reflect all partial paydowns and charge-offs since the modification date and do not include TDRs that have been fully paid off, charged off, or foreclosed upon by the end of the period.

The above loans were modified in a TDR through temporary interest-only payments or reduced payments.

 

The Company had total remaining loan and lease commitments including standby letters of credit of $5.2 billion as of both September 30, 2016 and December 31, 2015. Of the $5.2 billion at September 30, 2016, there were commitments of $6.3 million related to borrowers who had loan terms modified in a TDR. Of the $5.2 billion at December 31, 2015, there were no commitments to borrowers who had loan terms modified in a TDR.

 

The following table presents, by class, loans modified in TDRs that have defaulted in the current period within 12 months of their permanent modification date for the periods indicated. The Company is reporting these defaulted TDRs based on a payment default definition of 30 days past due:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30, 2015

 

September 30, 2015

 

 

 

Number of

 

Recorded

 

Number of

 

Recorded

 

(dollars in thousands)

    

Contracts

    

Investment(1)

    

Contracts

    

Investment(1)

 

Commercial and industrial (2)

 

6

 

$

9,783

 

6

 

$

9,783

 

Commercial real estate (3)

 

1

 

 

1,400

 

1

 

 

1,400

 

Residential (4)

 

 —

 

 

 —

 

1

 

 

146

 

Total

 

7

 

$

11,183

 

8

 

$

11,329

 


(1)

The recorded investment balances reflect all partial paydowns and charge-offs since the modification date and do not include TDRs that have been fully paid off, charged off, or foreclosed upon by the end of the period.

(2)

For the three and nine months ended September 30, 2015,  five commercial and industrial loans that subsequently defaulted were refinanced and one was extended with a reduced interest rate.

(3)

For the three and nine months ended September 30, 2015, the commercial real estate loan that subsequently defaulted was refinanced.

(4)

For the three and nine months ended September 30, 2015, the residential real estate loan that subsequently defaulted was modified by reducing the interest rate.

 

There were no loans modified in TDRs that have defaulted for the three and nine months ended September 30, 2016 within 12 months of the loan’s permanent modification date.

 

Foreclosure Proceedings

There was one residential mortgage loan of $0.5 million collateralized by real estate property that was modified in a TDR that was in the process of foreclosure at September 30, 2016 and two that were in process of foreclosure at September 30, 2015 totaling $0.8 million.

 

Foreclosed Property

Residential real estate property held from one foreclosed TDR of a residential mortgage loan included in other real estate owned and repossessed personal property shown in the consolidated balance sheets was $0.3 million at September 30, 2016. There were no holdings of real estate properties from foreclosed TDRs at September 30, 2015.