XML 27 R12.htm IDEA: XBRL DOCUMENT v3.10.0.1
Allowance for Loan and Lease Losses
9 Months Ended
Sep. 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 September 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

 

$

35,239

 

$

20,507

 

$

7,606

 

$

557

 

$

43,925

 

$

31,509

 

$

1,258

 

$

140,601

Charge-offs

 

 

(303)

 

 

 —

 

 

 —

 

 

 —

 

 

(125)

 

 

(5,700)

 

 

 —

 

 

(6,128)

Recoveries

 

 

51

 

 

21

 

 

 —

 

 

 —

 

 

442

 

 

1,803

 

 

 —

 

 

2,317

Increase (decrease) in Provision

 

 

(1,551)

 

 

286

 

 

(1,388)

 

 

(29)

 

 

147

 

 

6,381

 

 

614

 

 

4,460

Balance at end of period

 

$

33,436

 

$

20,814

 

$

6,218

 

$

528

 

$

44,389

 

$

33,993

 

$

1,872

 

$

141,250

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 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

 

 

(778)

 

 

 —

 

 

 —

 

 

 —

 

 

(159)

 

 

(18,615)

 

 

 —

 

 

(19,552)

Recoveries

 

 

154

 

 

175

 

 

 —

 

 

 —

 

 

684

 

 

6,106

 

 

 —

 

 

7,119

Increase (decrease) in Provision

 

 

54

 

 

2,595

 

 

(599)

 

 

(83)

 

 

1,012

 

 

15,253

 

 

(1,802)

 

 

16,430

Balance at end of period

 

$

33,436

 

$

20,814

 

$

6,218

 

$

528

 

$

44,389

 

$

33,993

 

$

1,872

 

$

141,250

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 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

 

$

33,341

 

$

20,011

 

$

5,471

 

$

857

 

$

44,374

 

$

27,903

 

$

4,926

 

$

136,883

Charge-offs

 

 

(408)

 

 

 —

 

 

 —

 

 

(1)

 

 

(293)

 

 

(6,263)

 

 

 —

 

 

(6,965)

Recoveries

 

 

582

 

 

336

 

 

 —

 

 

 —

 

 

139

 

 

1,852

 

 

 —

 

 

2,909

Increase (decrease) in Provision

 

 

(1,677)

 

 

234

 

 

353

 

 

(36)

 

 

657

 

 

5,107

 

 

(138)

 

 

4,500

Balance at end of period

 

$

31,838

 

$

20,581

 

$

5,824

 

$

820

 

$

44,877

 

$

28,599

 

$

4,788

 

$

137,327

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 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

 

 

(1,338)

 

 

 —

 

 

 —

 

 

(147)

 

 

(315)

 

 

(17,086)

 

 

 —

 

 

(18,886)

Recoveries

 

 

825

 

 

468

 

 

 —

 

 

 —

 

 

610

 

 

5,416

 

 

 —

 

 

7,319

Increase (decrease) in Provision

 

 

(778)

 

 

1,665

 

 

1,311

 

 

120

 

 

1,146

 

 

11,881

 

 

(1,945)

 

 

13,400

Balance at end of period

 

$

31,838

 

$

20,581

 

$

5,824

 

$

820

 

$

44,877

 

$

28,599

 

$

4,788

 

$

137,327

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 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

 

$

448

 

$

57

 

$

 —

 

$

 —

 

$

409

 

$

 —

 

$

 —

 

$

914

Collectively evaluated for impairment

 

 

32,988

 

 

20,757

 

 

6,218

 

 

528

 

 

43,980

 

 

33,993

 

 

1,872

 

 

140,336

Balance at end of period

 

$

33,436

 

$

20,814

 

$

6,218

 

$

528

 

$

44,389

 

$

33,993

 

$

1,872

 

$

141,250

Loans and leases:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

12,785

 

$

7,650

 

$

2,001

 

$

 —

 

$

17,118

 

$

 —

 

$

 —

 

$

39,554

Collectively evaluated for impairment

 

 

2,956,452

 

 

2,884,103

 

 

610,793

 

 

161,314

 

 

4,296,371

 

 

1,651,877

 

 

 —

 

 

12,560,910

Balance at end of period

 

$

2,969,237

 

$

2,891,753

 

$

612,794

 

$

161,314

 

$

4,313,489

 

$

1,651,877

 

$

 —

 

$

12,600,464

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2018

 

 

Commercial

 

Commercial

 

 

 

 

 

 

 

 

 

and

 

Real

 

 

 

Lease

 

 

 

(dollars in thousands)

  

Industrial

  

Estate

  

Construction

  

Financing

  

Total

Grade:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

2,831,415

 

$

2,797,282

 

$

608,201

 

$

159,501

 

$

6,396,399

Special mention

 

 

64,966

 

 

69,992

 

 

1,630

 

 

1,544

 

 

138,132

Substandard

 

 

72,664

 

 

24,479

 

 

2,963

 

 

269

 

 

100,375

Doubtful

 

 

192

 

 

 —

 

 

 —

 

 

 —

 

 

192

Total

 

$

2,969,237

 

$

2,891,753

 

$

612,794

 

$

161,314

 

$

6,635,098

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2018

(dollars in thousands)

  

Residential

  

Consumer

  

Consumer - Auto

  

Credit Cards

  

Total

Performing

 

$

4,297,918

 

$

235,072

 

$

1,049,219

 

$

325,317

 

$

5,907,526

Non-performing and delinquent

 

 

15,571

 

 

5,505

 

 

33,082

 

 

3,682

 

 

57,840

Total

 

$

4,313,489

 

$

240,577

 

$

1,082,301

 

$

328,999

 

$

5,965,366

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 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

 

$

2,911

 

$

217

 

$

141

 

$

3,269

 

$

2,965,487

 

$

2,968,756

 

$

481

 

$

2,969,237

Commercial real estate

 

 

457

 

 

284

 

 

172

 

 

913

 

 

2,888,054

 

 

2,888,967

 

 

2,786

 

 

2,891,753

Construction

 

 

232

 

 

 —

 

 

 —

 

 

232

 

 

610,561

 

 

610,793

 

 

2,001

 

 

612,794

Lease financing

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

161,314

 

 

161,314

 

 

 —

 

 

161,314

Residential

 

 

5,927

 

 

1,178

 

 

2,788

 

 

9,893

 

 

4,297,918

 

 

4,307,811

 

 

5,678

 

 

4,313,489

Consumer

 

 

32,943

 

 

6,513

 

 

2,813

 

 

42,269

 

 

1,609,608

 

 

1,651,877

 

 

 —

 

 

1,651,877

Total

 

$

42,470

 

$

8,192

 

$

5,914

 

$

56,576

 

$

12,532,942

 

$

12,589,518

 

$

10,946

 

$

12,600,464

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2018

 

 

 

 

Unpaid

 

 

 

 

Recorded

 

Principal

 

Related

(dollars in thousands)

  

Investment

  

Balance

  

Allowance

Impaired loans with no related allowance recorded:

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

2,929

 

$

3,044

 

$

 —

Commercial real estate

 

 

6,312

 

 

6,412

 

 

 —

Construction

 

 

2,001

 

 

2,001

 

 

 —

Residential

 

 

10,068

 

 

10,383

 

 

 —

Total

 

$

21,310

 

$

21,840

 

$

 —

Impaired loans with a related allowance recorded:

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

9,856

 

$

9,856

 

$

448

Commercial real estate

 

 

1,338

 

 

1,338

 

 

57

Residential

 

 

7,050

 

 

7,435

 

 

409

Total

 

$

18,244

 

$

18,629

 

$

914

Total impaired loans:

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

12,785

 

$

12,900

 

$

448

Commercial real estate

 

 

7,650

 

 

7,750

 

 

57

Construction

 

 

2,001

 

 

2,001

 

 

 —

Residential

 

 

17,118

 

 

17,818

 

 

409

Total

 

$

39,554

 

$

40,469

 

$

914

 

 

 

 

 

 

 

 

 

 

 

 

 

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 nine months ended September 30, 2018 and 2017:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

September 30, 2018

 

September 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

 

$

8,830

 

$

38

 

$

13,149

 

$

141

Commercial real estate

 

 

7,671

 

 

47

 

 

8,587

 

 

116

Construction

 

 

2,120

 

 

12

 

 

1,560

 

 

12

Residential

 

 

10,069

 

 

132

 

 

9,416

 

 

399

Total

 

$

28,690

 

$

229

 

$

32,712

 

$

668

Impaired loans with a related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

5,605

 

$

136

 

$

2,875

 

$

402

Commercial real estate

 

 

1,106

 

 

17

 

 

996

 

 

51

Residential

 

 

7,238

 

 

77

 

 

7,461

 

 

248

Total

 

$

13,949

 

$

230

 

$

11,332

 

$

701

Total impaired loans:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

14,435

 

$

174

 

$

16,024

 

$

543

Commercial real estate

 

 

8,777

 

 

64

 

 

9,583

 

 

167

Construction

 

 

2,120

 

 

12

 

 

1,560

 

 

12

Residential

 

 

17,307

 

 

209

 

 

16,877

 

 

647

Total

 

$

42,639

 

$

459

 

$

44,044

 

$

1,369

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

September 30, 2017

 

September 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

 

$

19,100

 

$

204

 

$

20,402

 

$

642

Commercial real estate

 

 

8,252

 

 

92

 

 

9,871

 

 

338

Lease financing

 

 

 —

 

 

 —

 

 

77

 

 

 —

Residential

 

 

8,291

 

 

139

 

 

8,566

 

 

419

Total

 

$

35,643

 

$

435

 

$

38,916

 

$

1,399

Impaired loans with a related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

154

 

$

 2

 

$

3,179

 

$

52

Commercial real estate

 

 

910

 

 

10

 

 

925

 

 

32

Residential

 

 

8,875

 

 

96

 

 

9,150

 

 

285

Total

 

$

9,939

 

$

108

 

$

13,254

 

$

369

Total impaired loans:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

19,254

 

$

206

 

$

23,581

 

$

694

Commercial real estate

 

 

9,162

 

 

102

 

 

10,796

 

 

370

Lease financing

 

 

 —

 

 

 —

 

 

77

 

 

 —

Residential

 

 

17,166

 

 

235

 

 

17,716

 

 

704

Total

 

$

45,582

 

$

543

 

$

52,170

 

$

1,768

 

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 loan 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 nine months ended September 30, 2018 and 2017:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

September 30, 2018

 

September 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

 

$

12

Residential

 

 3

 

 

883

 

 

30

 

 3

 

 

883

 

 

30

Total

 

 3

 

$

883

 

$

30

 

 4

 

$

1,333

 

$

42

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

September 30, 2017

 

September 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

 

$

1,120

 

$

 —

Residential

 

 —

 

 

 —

 

 

 —

 

 2

 

 

661

 

 

21

Total

 

 —

 

$

 —

 

$

 —

 

 3

 

$

1,781

 

$

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 commitments to extend credit, standby letters of credit, and commercial letters of credit totaling $5.9 billion and $5.6 billion as of September 30, 2018 and December 31, 2017, respectively. Of the $5.9 billion at September 30, 2018, there were commitments of $0.9 million related to borrowers who had loan terms modified in a TDR. Of the $5.6 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

 

Nine Months Ended

 

Three Months Ended

 

Nine Months Ended

 

 

September 30, 2018

 

September 30, 2018

 

September 30, 2017

 

September 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

 

$

254

 

 —

 

$

 —

 

 1

 

$

2,496

Commercial real estate(3)

 

 —

 

 

 —

 

 —

 

 

 —

 

 —

 

 

 —

 

 1

 

 

1,393

Residential(4)

 

 —

 

 

 —

 

 —

 

 

 —

 

 —

 

 

 —

 

 1

 

 

510

Total

 

 —

 

$

 —

 

 2

 

$

254

 

 —

 

$

 —

 

 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 both the nine months ended September 30, 2018 and 2017, the maturity dates for the commercial and industrial loans that subsequently defaulted were extended.

(3)

For the nine months ended September 30, 2017, the commercial real estate loan that subsequently defaulted was extended.

(4)

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

 

Foreclosure Proceedings

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 as of September 30, 2018.  As of December 31, 2017, there was one separate 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 two foreclosed residential mortgage loans included in other real estate owned and repossessed personal property shown in the unaudited interim consolidated balance sheet was $0.4 million as of September 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 consolidated balance sheet was $0.3 million as of December 31, 2017.