XML 23 R12.htm IDEA: XBRL DOCUMENT v3.10.0.1
Allowance for Loan and Lease Losses
6 Months Ended
Jun. 30, 2018
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 classes 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 and class taking into consideration portfolio segment-specific and class-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 interim 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 June 30, 2018

 

 

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

 

$

34,365

 

$

19,254

 

$

5,976

 

$

585

 

$

43,220

 

$

30,998

 

$

4,176

 

$

138,574

Charge-offs

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

(34)

 

 

(6,290)

 

 

 —

 

 

(6,324)

Recoveries

 

 

39

 

 

32

 

 

 —

 

 

 —

 

 

60

 

 

2,200

 

 

 —

 

 

2,331

Increase (decrease) in Provision

 

 

835

 

 

1,221

 

 

1,630

 

 

(28)

 

 

679

 

 

4,601

 

 

(2,918)

 

 

6,020

Balance at end of period

 

$

35,239

 

$

20,507

 

$

7,606

 

$

557

 

$

43,925

 

$

31,509

 

$

1,258

 

$

140,601

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30, 2018

 

 

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

 

$

34,006

 

$

18,044

 

$

6,817

 

$

611

 

$

42,852

 

$

31,249

 

$

3,674

 

$

137,253

Charge-offs

 

 

(475)

 

 

 —

 

 

 —

 

 

 —

 

 

(34)

 

 

(12,915)

 

 

 —

 

 

(13,424)

Recoveries

 

 

103

 

 

154

 

 

 —

 

 

 —

 

 

242

 

 

4,303

 

 

 —

 

 

4,802

Increase (decrease) in Provision

 

 

1,605

 

 

2,309

 

 

789

 

 

(54)

 

 

865

 

 

8,872

 

 

(2,416)

 

 

11,970

Balance at end of period

 

$

35,239

 

$

20,507

 

$

7,606

 

$

557

 

$

43,925

 

$

31,509

 

$

1,258

 

$

140,601

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30, 2017

 

 

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

 

$

31,557

 

$

19,932

 

$

4,532

 

$

813

 

$

43,541

 

$

27,456

 

$

8,016

 

$

135,847

Charge-offs

 

 

(75)

 

 

 —

 

 

 —

 

 

(146)

 

 

 —

 

 

(5,251)

 

 

 —

 

 

(5,472)

Recoveries

 

 

129

 

 

55

 

 

 —

 

 

 —

 

 

150

 

 

1,774

 

 

 —

 

 

2,108

Increase (decrease) in Provision

 

 

1,730

 

 

24

 

 

939

 

 

190

 

 

683

 

 

3,924

 

 

(3,090)

 

 

4,400

Balance at end of period

 

$

33,341

 

$

20,011

 

$

5,471

 

$

857

 

$

44,374

 

$

27,903

 

$

4,926

 

$

136,883

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30, 2017

 

 

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

 

$

33,129

 

$

18,448

 

$

4,513

 

$

847

 

$

43,436

 

$

28,388

 

$

6,733

 

$

135,494

Charge-offs

 

 

(930)

 

 

 —

 

 

 —

 

 

(146)

 

 

(22)

 

 

(10,823)

 

 

 —

 

 

(11,921)

Recoveries

 

 

243

 

 

132

 

 

 —

 

 

 —

 

 

471

 

 

3,564

 

 

 —

 

 

4,410

Increase (decrease) in Provision

 

 

899

 

 

1,431

 

 

958

 

 

156

 

 

489

 

 

6,774

 

 

(1,807)

 

 

8,900

Balance at end of period

 

$

33,341

 

$

20,011

 

$

5,471

 

$

857

 

$

44,374

 

$

27,903

 

$

4,926

 

$

136,883

 

The disaggregation of the Allowance and recorded investment in loans by impairment methodology as of June 30, 2018 and December 31, 2017 were as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2018

 

 

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

 

$

38

 

$

 6

 

$

 —

 

$

 —

 

$

409

 

$

 —

 

$

 —

 

$

453

Collectively evaluated for impairment

 

 

35,201

 

 

20,501

 

 

7,606

 

 

557

 

 

43,516

 

 

31,509

 

 

1,258

 

 

140,148

Balance at end of period

 

$

35,239

 

$

20,507

 

$

7,606

 

$

557

 

$

43,925

 

$

31,509

 

$

1,258

 

$

140,601

Loans and leases:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

16,084

 

$

9,903

 

$

2,238

 

$

 —

 

$

17,495

 

$

 —

 

$

 —

 

$

45,720

Collectively evaluated for impairment

 

 

3,100,061

 

 

2,827,617

 

 

651,846

 

 

161,766

 

 

4,218,588

 

 

1,632,088

 

 

 —

 

 

12,591,966

Balance at end of period

 

$

3,116,145

 

$

2,837,520

 

$

654,084

 

$

161,766

 

$

4,236,083

 

$

1,632,088

 

$

 —

 

$

12,637,686

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2017

 

 

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

 

$

 4

 

$

 6

 

$

 —

 

$

 —

 

$

484

 

$

 —

 

$

 —

 

$

494

Collectively evaluated for impairment

 

 

34,002

 

 

18,038

 

 

6,817

 

 

611

 

 

42,368

 

 

31,249

 

 

3,674

 

 

136,759

Balance at end of period

 

$

34,006

 

$

18,044

 

$

6,817

 

$

611

 

$

42,852

 

$

31,249

 

$

3,674

 

$

137,253

Loans and leases:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

18,183

 

$

10,636

 

$

 —

 

$

 —

 

$

16,530

 

$

 —

 

$

 —

 

$

45,349

Collectively evaluated for impairment

 

 

3,117,083

 

 

2,656,961

 

 

632,911

 

 

165,066

 

 

4,073,523

 

 

1,586,476

 

 

 —

 

 

12,232,020

Balance at end of period

 

$

3,135,266

 

$

2,667,597

 

$

632,911

 

$

165,066

 

$

4,090,053

 

$

1,586,476

 

$

 —

 

$

12,277,369

 

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 the Company’s 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 real estate loans.

 

Residential real estate 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 deserve 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 June 30, 2018 and December 31, 2017 were as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2018

 

 

Commercial

 

Commercial

 

 

 

 

 

 

 

 

 

and

 

Real

 

 

 

Lease

 

 

 

(dollars in thousands)

  

Industrial

  

Estate

  

Construction

  

Financing

  

Total

Grade:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

2,971,359

 

$

2,736,004

 

$

632,379

 

$

159,904

 

$

6,499,646

Special mention

 

 

72,534

 

 

76,822

 

 

18,494

 

 

1,551

 

 

169,401

Substandard

 

 

70,693

 

 

24,694

 

 

3,211

 

 

311

 

 

98,909

Doubtful

 

 

1,559

 

 

 —

 

 

 —

 

 

 —

 

 

1,559

Total

 

$

3,116,145

 

$

2,837,520

 

$

654,084

 

$

161,766

 

$

6,769,515

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2017

 

 

Commercial

 

Commercial

 

 

 

 

 

 

 

 

 

and

 

Real

 

 

 

Lease

 

 

 

(dollars in thousands)

  

Industrial

  

Estate

  

Construction

  

Financing

  

Total

Grade:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

3,035,121

 

$

2,619,494

 

$

628,112

 

$

162,849

 

$

6,445,576

Special mention

 

 

43,435

 

 

26,248

 

 

2,377

 

 

1,816

 

 

73,876

Substandard

 

 

54,996

 

 

21,855

 

 

2,422

 

 

401

 

 

79,674

Doubtful

 

 

1,714

 

 

 —

 

 

 —

 

 

 —

 

 

1,714

Total

 

$

3,135,266

 

$

2,667,597

 

$

632,911

 

$

165,066

 

$

6,600,840

 

There were no loans and leases graded as Loss as of June 30, 2018 and December 31, 2017.

 

The credit risk profiles based on payment activity for loans and leases that were not subject to loan grading as of June 30, 2018 and December 31, 2017 were as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2018

(dollars in thousands)

  

Residential

  

Consumer

  

Consumer - Auto

  

Credit Cards

  

Total

Performing

 

$

4,221,570

 

$

230,141

 

$

1,053,187

 

$

322,273

 

$

5,827,171

Non-performing and delinquent

 

 

14,513

 

 

2,678

 

 

20,621

 

 

3,188

 

 

41,000

Total

 

$

4,236,083

 

$

232,819

 

$

1,073,808

 

$

325,461

 

$

5,868,171

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2017

(dollars in thousands)

  

Residential

  

Consumer

  

Consumer - Auto

  

Credit Cards

  

Total

Performing

 

$

4,073,834

 

$

231,023

 

$

1,001,085

 

$

324,781

 

$

5,630,723

Non-performing and delinquent

 

 

16,219

 

 

3,335

 

 

22,612

 

 

3,640

 

 

45,806

Total

 

$

4,090,053

 

$

234,358

 

$

1,023,697

 

$

328,421

 

$

5,676,529

 

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 June 30, 2018 and December 31, 2017 were as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2018

 

 

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

 

$

495

 

$

621

 

$

163

 

$

1,279

 

$

3,113,045

 

$

3,114,324

 

$

1,821

 

$

3,116,145

Commercial real estate

 

 

567

 

 

180

 

 

 —

 

 

747

 

 

2,833,929

 

 

2,834,676

 

 

2,844

 

 

2,837,520

Construction

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

651,846

 

 

651,846

 

 

2,238

 

 

654,084

Lease financing

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

161,766

 

 

161,766

 

 

 —

 

 

161,766

Residential

 

 

5,607

 

 

784

 

 

1,581

 

 

7,972

 

 

4,221,570

 

 

4,229,542

 

 

6,541

 

 

4,236,083

Consumer

 

 

21,499

 

 

3,537

 

 

1,451

 

 

26,487

 

 

1,605,601

 

 

1,632,088

 

 

 —

 

 

1,632,088

Total

 

$

28,168

 

$

5,122

 

$

3,195

 

$

36,485

 

$

12,587,757

 

$

12,624,242

 

$

13,444

 

$

12,637,686

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2017

 

 

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

 

$

156

 

$

 —

 

$

220

 

$

376

 

$

3,131,958

 

$

3,132,334

 

$

2,932

 

$

3,135,266

Commercial real estate

 

 

 —

 

 

1,099

 

 

1,400

 

 

2,499

 

 

2,663,312

 

 

2,665,811

 

 

1,786

 

 

2,667,597

Construction

 

 

 —

 

 

2,001

 

 

 —

 

 

2,001

 

 

630,910

 

 

632,911

 

 

 —

 

 

632,911

Lease financing

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

165,066

 

 

165,066

 

 

 —

 

 

165,066

Residential

 

 

8,463

 

 

1,289

 

 

1,360

 

 

11,112

 

 

4,073,834

 

 

4,084,946

 

 

5,107

 

 

4,090,053

Consumer

 

 

24,379

 

 

3,814

 

 

1,394

 

 

29,587

 

 

1,556,889

 

 

1,586,476

 

 

 —

 

 

1,586,476

Total

 

$

32,998

 

$

8,203

 

$

4,374

 

$

45,575

 

$

12,221,969

 

$

12,267,544

 

$

9,825

 

$

12,277,369

 

The total carrying amounts and the total unpaid principal balances of impaired loans and leases as of June 30, 2018 and December 31, 2017 were as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2018

 

 

 

 

Unpaid

 

 

 

 

Recorded

 

Principal

 

Related

(dollars in thousands)

  

Investment

  

Balance

  

Allowance

Impaired loans with no related allowance recorded:

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

14,730

 

$

15,252

 

$

 —

Commercial real estate

 

 

9,029

 

 

9,029

 

 

 —

Construction

 

 

2,238

 

 

2,238

 

 

 —

Residential

 

 

10,070

 

 

10,428

 

 

 —

Total

 

$

36,067

 

$

36,947

 

$

 —

Impaired loans with a related allowance recorded:

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

1,354

 

$

1,354

 

$

38

Commercial real estate

 

 

874

 

 

874

 

 

 6

Residential

 

 

7,425

 

 

7,706

 

 

409

Total

 

$

9,653

 

$

9,934

 

$

453

Total impaired loans:

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

16,084

 

$

16,606

 

$

38

Commercial real estate

 

 

9,903

 

 

9,903

 

 

 6

Construction

 

 

2,238

 

 

2,238

 

 

 —

Residential

 

 

17,495

 

 

18,134

 

 

409

Total

 

$

45,720

 

$

46,881

 

$

453

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2017

 

 

 

 

Unpaid

 

 

 

 

Recorded

 

Principal

 

Related

(dollars in thousands)

  

Investment

  

Balance

  

Allowance

Impaired loans with no related allowance recorded:

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

18,036

 

$

18,909

 

$

 —

Commercial real estate

 

 

9,745

 

 

9,745

 

 

 —

Residential

 

 

8,648

 

 

9,006

 

 

 —

Total

 

$

36,429

 

$

37,660

 

$

 —

Impaired loans with a related allowance recorded:

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

147

 

$

147

 

$

 4

Commercial real estate

 

 

891

 

 

891

 

 

 6

Residential

 

 

7,882

 

 

8,162

 

 

484

Total

 

$

8,920

 

$

9,200

 

$

494

Total impaired loans:

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

18,183

 

$

19,056

 

$

 4

Commercial real estate

 

 

10,636

 

 

10,636

 

 

 6

Residential

 

 

16,530

 

 

17,168

 

 

484

Total

 

$

45,349

 

$

46,860

 

$

494

 

The following tables provide information with respect to the Company’s average balances, and of interest income recognized from, impaired loans for the three and six months ended June 30, 2018 and 2017:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Six Months Ended

 

 

June 30, 2018

 

June 30, 2018

 

 

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

 

$

15,815

 

$

171

 

$

16,556

 

$

337

Commercial real estate

 

 

9,144

 

 

72

 

 

9,345

 

 

127

Construction

 

 

2,120

 

 

 —

 

 

1,413

 

 

 —

Residential

 

 

9,475

 

 

110

 

 

9,199

 

 

240

Total

 

$

36,554

 

$

353

 

$

36,513

 

$

704

Impaired loans with a related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

749

 

$

18

 

$

548

 

$

35

Commercial real estate

 

 

878

 

 

10

 

 

882

 

 

20

Residential

 

 

7,456

 

 

113

 

 

7,598

 

 

197

Total

 

$

9,083

 

$

141

 

$

9,028

 

$

252

Total impaired loans:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

16,564

 

$

189

 

$

17,104

 

$

372

Commercial real estate

 

 

10,022

 

 

82

 

 

10,227

 

 

147

Construction

 

 

2,120

 

 

 —

 

 

1,413

 

 

 —

Residential

 

 

16,931

 

 

223

 

 

16,797

 

 

437

Total

 

$

45,637

 

$

494

 

$

45,541

 

$

956

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Six Months Ended

 

 

June 30, 2017

 

June 30, 2017

 

 

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

 

$

20,068

 

$

209

 

$

20,847

 

$

438

Commercial real estate

 

 

9,866

 

 

117

 

 

10,443

 

 

246

Lease financing

 

 

77

 

 

 —

 

 

102

 

 

 —

Residential

 

 

8,187

 

 

144

 

 

8,661

 

 

280

Total

 

$

38,198

 

$

470

 

$

40,053

 

$

964

Impaired loans with a related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

3,697

 

$

 3

 

$

4,187

 

$

50

Commercial real estate

 

 

924

 

 

11

 

 

932

 

 

22

Residential

 

 

9,140

 

 

95

 

 

9,276

 

 

189

Total

 

$

13,761

 

$

109

 

$

14,395

 

$

261

Total impaired loans:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

23,765

 

$

212

 

$

25,034

 

$

488

Commercial real estate

 

 

10,790

 

 

128

 

 

11,375

 

 

268

Lease financing

 

 

77

 

 

 —

 

 

102

 

 

 —

Residential

 

 

17,327

 

 

239

 

 

17,937

 

 

469

Total

 

$

51,959

 

$

579

 

$

54,448

 

$

1,225

 

Modifications

Commercial and industrial loans modified in a troubled debt restructuring (“TDR”) may involve temporary interest-only payments, term extensions, and converting revolving credit lines to term loans. Additional collateral, a co-borrower, or a guarantor may be requested. Modifications of commercial real estate and construction loans in a TDR may 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. Modifications of construction loans in a TDR may also involve extending the interest-only payment period. 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 may be comprised of loans where monthly payments are lowered to accommodate the borrowers' financial needs for a period of time, normally two years. 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 may already be on nonaccrual status and in some cases partial charge-offs may have already been taken against the outstanding loan balance. Loans modified in a TDR are 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 six months ended June 30, 2018 and 2017:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Six Months Ended

 

 

June 30, 2018

 

June 30, 2018

 

 

Number of

 

Recorded

 

Related

 

Number of

 

Recorded

 

Related

(dollars in thousands)

  

Contracts

  

Investment(1)

  

Allowance

  

Contracts

  

Investment(1)

  

Allowance

Commercial and industrial

 

 1

 

$

450

 

$

13

 

 1

 

$

450

 

$

13

Total

 

 1

 

$

450

 

$

13

 

 1

 

$

450

 

$

13

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Six Months Ended

 

 

June 30, 2017

 

June 30, 2017

 

 

Number of

 

Recorded

 

Related

 

Number of

 

Recorded

 

Related

(dollars in thousands)

  

Contracts

  

Investment(1)

  

Allowance

  

Contracts

  

Investment(1)

  

Allowance

Commercial and industrial

 

 —

 

$

 —

 

$

 —

 

 1

 

$

1,150

 

$

 —

Residential

 

 1

 

 

310

 

 

10

 

 2

 

 

663

 

 

21

Total

 

 1

 

$

310

 

$

10

 

 3

 

$

1,813

 

$

21


(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 an extension of maturity dates, temporary interest-only payments, reduced payments, or below-market interest rates.

 

The Company had total remaining loan and lease commitments including standby letters of credit of $5.6 billion and $5.4 billion as of June 30, 2018 and December 31, 2017, respectively. Of the $5.6 billion at June 30, 2018, there were commitments of $2.2 million related to borrowers who had loan terms modified in a TDR. Of the $5.4 billion at December 31, 2017, there were commitments of $1.9 million related 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

 

Six Months Ended

 

Three Months Ended

 

Six Months Ended

 

 

June 30, 2018

 

June 30, 2018

 

June 30, 2017

 

June 30, 2017

 

 

Number of

 

Recorded

 

Number of

 

Recorded

 

Number of

 

Recorded

 

Number of

 

Recorded

(dollars in thousands)

    

Contracts

    

Investment(1)

    

Contracts

    

Investment(1)   

    

Contracts

    

Investment(1)

    

Contracts

    

Investment(1) 

Commercial and industrial(2)

 

 —

 

$

 —

 

 2

 

$

409

 

 1

 

$

2,496

 

 1

 

$

2,496

Commercial real estate(3)

 

 —

 

 

 —

 

 —

 

 

 —

 

 1

 

 

1,393

 

 1

 

 

1,393

Residential(4)

 

 —

 

 

 —

 

 —

 

 

 —

 

 —

 

 

 —

 

 1

 

 

510

Total

 

 —

 

$

 —

 

 2

 

$

409

 

 2

 

$

3,889

 

 3

 

$

4,399


(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 six months ended June 30, 2018, the maturity dates for the commercial and industrial loans that subsequently defaulted were extended. For the three and six months ended June 30, 2017, the maturity date for the commercial and industrial loan that subsequently defaulted was extended.

(3)

For the three and six months ended June 30, 2017, the commercial real estate loan that subsequently defaulted was extended.

(4)

For the six months ended June 30, 2017, the residential real estate loan that subsequently defaulted was modified for interest-only payments.

 

Foreclosure Proceedings

There were no residential mortgage loans collateralized by real estate property that was modified in a TDR that was in process of foreclosure as of June 30, 2018. As of December 31, 2017, there was one residential mortgage loan collateralized by real estate property of $0.3 million that was modified in a TDR that was in process of foreclosure.

 

Foreclosed Property

Residential real estate property held from one foreclosed residential mortgage loan included in other real estate owned and repossessed personal property shown in the unaudited interim consolidated balance sheets was $0.3 million as of June 30, 2018. 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 unaudited interim consolidated balance sheets was $0.3 million as of December 31, 2017.