XML 28 R13.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Allowance for Loan and Lease Losses
12 Months Ended
Dec. 31, 2019
Allowance for Loan and Lease Losses  
Allowance for Loan and Lease Losses

5. 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 residential mortgages including 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 consolidated balance sheets 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 years indicated:

Year Ended December 31, 2019

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 year

$

34,501

$

19,725

$

5,813

$

432

$

44,906

$

35,813

$

528

$

141,718

Charge-offs

(2,718)

(24)

(438)

(32,807)

(35,987)

Recoveries

410

263

967

9,359

10,999

Increase (decrease) in Provision

(3,218)

2,337

(969)

16

(6,256)

22,279

(389)

13,800

Balance at end of year

$

28,975

$

22,325

$

4,844

$

424

$

39,179

$

34,644

$

139

$

130,530

Individually evaluated for impairment

46

27

130

203

Collectively evaluated for impairment

28,929

22,298

4,844

424

39,049

34,644

139

130,327

Loans and leases:

Individually evaluated for impairment

$

4,951

$

723

$

$

$

14,964

$

$

$

20,638

Collectively evaluated for impairment

2,738,291

3,463,230

519,241

202,483

4,647,211

1,620,556

13,191,012

Balance at end of year

$

2,743,242

$

3,463,953

$

519,241

$

202,483

$

4,662,175

$

1,620,556

$

$

13,211,650

Year Ended December 31, 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 year

$

34,006

$

18,044

$

6,817

$

611

$

42,852

$

31,249

$

3,674

$

137,253

Charge-offs

(778)

(165)

(26,630)

(27,573)

Recoveries

232

216

940

8,470

9,858

Increase (decrease) in Provision

1,041

1,465

(1,004)

(179)

1,279

22,724

(3,146)

22,180

Balance at end of year

$

34,501

$

19,725

$

5,813

$

432

$

44,906

$

35,813

$

528

$

141,718

Individually evaluated for impairment

108

32

396

536

Collectively evaluated for impairment

34,393

19,693

5,813

432

44,510

35,813

528

141,182

Loans and leases:

Individually evaluated for impairment

$

8,719

$

5,743

$

$

$

16,114

$

$

$

30,576

Collectively evaluated for impairment

3,200,041

2,985,040

626,757

147,769

4,423,504

1,662,504

13,045,615

Balance at end of year

$

3,208,760

$

2,990,783

$

626,757

$

147,769

$

4,439,618

$

1,662,504

$

$

13,076,191

Year Ended 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:

Balance at beginning of year

$

33,129

$

18,448

$

4,513

$

847

$

43,436

$

28,388

$

6,733

$

135,494

Charge-offs

(1,519)

(147)

(408)

(23,851)

(25,925)

Recoveries

844

596

687

7,057

9,184

Increase (decrease) in Provision

1,552

(1,000)

2,304

(89)

(863)

19,655

(3,059)

18,500

Balance at end of year

$

34,006

$

18,044

$

6,817

$

611

$

42,852

$

31,249

$

3,674

$

137,253

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

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 year

$

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 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, credit cards, home equity lines of credit and residential mortgage 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 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 December 31, 2019 and 2018 were as follows:

December 31, 2019

Commercial

Commercial

and

Real

Lease

(dollars in thousands)

  

Industrial

  

Estate

  

Construction

  

Financing

  

Total

Grade:

Pass

$

2,585,908

$

3,327,659

$

515,993

$

201,461

$

6,631,021

Special mention

91,365

106,331

127

1,022

198,845

Substandard

65,969

29,963

3,121

99,053

Total

$

2,743,242

$

3,463,953

$

519,241

$

202,483

$

6,928,919

December 31, 2018

Commercial

Commercial

and

Real

Lease

(dollars in thousands)

    

Industrial

    

Estate

    

Construction

    

Financing

    

Total

Grade:

Pass

$

3,069,546

$

2,876,907

$

625,607

$

146,356

$

6,718,416

Special mention

57,012

91,298

200

1,223

149,733

Substandard

82,010

22,578

950

190

105,728

Doubtful

192

192

Total

$

3,208,760

$

2,990,783

$

626,757

$

147,769

$

6,974,069

There were no loans and leases graded as Loss as of December 31, 2019 and 2018.

The credit risk profiles based on payment activity for loans and leases that were not subject to loan grading as of December 31, 2019 and 2018 were as follows:

December 31, 2019

(dollars in thousands)

  

Residential Mortgage

  

Home Equity Line

  

Consumer

  

Consumer - Auto

  

Credit Cards

  

Total

Performing

$

3,759,799

$

886,879

$

219,046

$

1,016,142

$

347,264

$

6,229,130

Non-performing and delinquent

9,137

6,360

7,258

24,326

6,520

53,601

Total

$

3,768,936

$

893,239

$

226,304

$

1,040,468

$

353,784

$

6,282,731

December 31, 2018

(dollars in thousands)

  

Residential Mortgage

  

Home Equity Line

  

Consumer

  

Consumer - Auto

  

Credit Cards

  

Total

Performing

$

3,519,172

$

903,284

$

234,458

$

1,044,393

$

339,162

$

6,040,469

Non-performing and delinquent

7,929

9,233

5,448

33,739

5,304

61,653

Total

$

3,527,101

$

912,517

$

239,906

$

1,078,132

$

344,466

$

6,102,122

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 December 31, 2019 and 2018 were as follows:

December 31, 2019

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

$

1,525

$

808

$

1,429

$

3,762

$

2,739,448

$

2,743,210

$

32

$

2,743,242

Commercial real estate

1,664

1,125

1,013

3,802

3,460,121

3,463,923

30

3,463,953

Construction

2,367

2,367

516,874

519,241

519,241

Lease financing

202,483

202,483

202,483

Residential mortgage

3,258

399

74

3,731

3,759,799

3,763,530

5,406

3,768,936

Home equity line

2,971

394

2,995

6,360

886,879

893,239

893,239

Consumer

26,810

7,022

4,272

38,104

1,582,452

1,620,556

1,620,556

Total

$

36,228

$

9,748

$

12,150

$

58,126

$

13,148,056

$

13,206,182

$

5,468

$

13,211,650

December 31, 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

$

1,293

$

$

141

$

1,434

$

3,207,052

$

3,208,486

$

274

$

3,208,760

Commercial real estate

2,989,125

2,989,125

1,658

2,990,783

Construction

91

91

626,666

626,757

626,757

Lease financing

47

47

147,722

147,769

147,769

Residential mortgage

2,274

1,012

32

3,318

3,519,172

3,522,490

4,611

3,527,101

Home equity line

5,616

775

2,842

9,233

903,284

912,517

912,517

Consumer

32,406

8,712

3,373

44,491

1,618,013

1,662,504

1,662,504

Total

$

41,727

$

10,499

$

6,388

$

58,614

$

13,011,034

$

13,069,648

$

6,543

$

13,076,191

The total carrying amounts and the total unpaid principal balances of impaired loans and leases as of December 31, 2019 and 2018 were as follows:

December 31, 2019

Unpaid

Recorded

Principal

Related

(dollars in thousands)

  

Investment

  

Balance

  

Allowance

Impaired loans with no related allowance recorded:

Commercial and industrial

$

3,825

$

3,841

$

Commercial real estate

30

30

Residential mortgage

10,425

10,718

Total

$

14,280

$

14,589

$

Impaired loans with a related allowance recorded:

Commercial and industrial

$

1,126

$

1,126

$

46

Commercial real estate

693

693

27

Residential mortgage

4,539

4,819

130

Total

$

6,358

$

6,638

$

203

Total impaired loans:

Commercial and industrial

$

4,951

$

4,967

$

46

Commercial real estate

723

723

27

Residential mortgage

14,964

15,537

130

Total

$

20,638

$

21,227

$

203

December 31, 2018

Unpaid

Recorded

Principal

Related

(dollars in thousands)

  

Investment

  

Balance

  

Allowance

Impaired loans with no related allowance recorded:

Commercial and industrial

$

4,449

$

4,498

$

Commercial real estate

5,016

5,016

Residential mortgage

9,112

9,426

Total

$

18,577

$

18,940

$

Impaired loans with a related allowance recorded:

Commercial and industrial

$

4,270

$

4,270

$

108

Commercial real estate

727

727

32

Residential mortgage

7,002

7,387

396

Total

$

11,999

$

12,384

$

536

Total impaired loans:

Commercial and industrial

$

8,719

$

8,768

$

108

Commercial real estate

5,743

5,743

32

Residential mortgage

16,114

16,813

396

Total

$

30,576

$

31,324

$

536

The following tables provide information with respect to the Company’s average balances, and of interest income recognized from, impaired loans for the years ended December 31, 2019, 2018, and 2017:

Year Ended

December 31, 2019

Average

Interest

Recorded

Income

(dollars in thousands)

  

Investment

  

Recognized

Impaired loans with no related allowance recorded:

Commercial and industrial

$

3,687

$

431

Commercial real estate

2,825

481

Residential mortgage

8,777

440

Consumer

40

Total

$

15,329

$

1,352

Impaired loans with a related allowance recorded:

Commercial and industrial

$

4,485

$

85

Commercial real estate

710

40

Residential mortgage

6,413

339

Total

$

11,608

$

464

Total impaired loans:

Commercial and industrial

$

8,172

$

516

Commercial real estate

3,535

521

Residential mortgage

15,190

779

Consumer

40

Total

$

26,937

$

1,816

Year Ended

December 31, 2018

Average

Interest

Recorded

Income

(dollars in thousands)

  

Investment

  

Recognized

Impaired loans with no related allowance recorded:

Commercial and industrial

$

11,409

$

408

Commercial real estate

7,873

231

Construction

1,248

91

Residential mortgage

9,356

529

Total

$

29,886

$

1,259

Impaired loans with a related allowance recorded:

Commercial and industrial

$

3,154

$

273

Commercial real estate

942

67

Residential mortgage

7,369

335

Total

$

11,465

$

675

Total impaired loans:

Commercial and industrial

$

14,563

$

681

Commercial real estate

8,815

298

Construction

1,248

91

Residential mortgage

16,725

864

Total

$

41,351

$

1,934

Year Ended

December 31, 2017

Average

Interest

Recorded

Income

(dollars in thousands)

  

Investment

  

Recognized

Impaired loans with no related allowance recorded:

Commercial and industrial

$

19,929

$

890

Commercial real estate

9,846

417

Lease financing

61

Residential mortgage

8,582

567

Total

$

38,418

$

1,874

Impaired loans with a related allowance recorded:

Commercial and industrial

$

2,572

$

10

Commercial real estate

918

42

Residential mortgage

8,897

344

Total

$

12,387

$

396

Total impaired loans:

Commercial and industrial

$

22,501

$

900

Commercial real estate

10,764

459

Lease financing

61

Residential mortgage

17,479

911

Total

$

50,805

$

2,270

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. 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 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 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 years ended December 31, 2019, 2018 and 2017:

Year Ended December 31, 2019

Number of

Recorded

Related

(dollars in thousands)

  

Contracts(1)

  

Investment(2)

  

Allowance

Commercial and industrial

2

$

571

$

25

Residential mortgage

1

609

Total

3

$

1,180

$

25

Year Ended December 31, 2018

Number of

Recorded

Related

(dollars in thousands)

  

Contracts(1)

  

Investment(2)

  

Allowance

Commercial and industrial

1

$

369

$

10

Residential mortgage

3

875

29

Total

4

$

1,244

$

39

Year Ended December 31, 2017

Number of

Recorded

Related

(dollars in thousands)

  

Contracts(1)

  

Investment(2)

  

Allowance

Commercial and industrial

1

$

1,075

$

Residential mortgage

2

659

23

Total

3

$

1,734

$

23

(1)The number of contracts does not include TDRs that have been fully paid off, charged off or foreclosed upon by the end of the period.
(2)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 $6.1 billion and $5.8 billion as of December 31, 2019 and 2018, respectively. Of the $6.1 billion at December 31, 2019, there were commitments of $4.5 million related to borrowers who had loan terms modified in a TDR. Of the $5.8 billion at December 31, 2018, there were commitments of $1.8 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:

Year Ended December 31, 

2019

  

2018

    

2017

 

Number of

Recorded

Number of

Recorded

Number of

Recorded

(dollars in thousands)

    

Contracts(1)

Investment(2)

  

Contracts(1)

  

Investment(2)

    

Contracts(1)

    

Investment(2)

 

Commercial and industrial(3)

2

$

571

$

1

$

2,480

Commercial real estate(4)

1

1,393

Total

2

$

571

$

2

$

3,873

(1)The number of contracts does not include TDRs that have been fully paid off, charged off or foreclosed upon by the end of the period.
(2)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.
(3)In 2019, the commercial and industrial loans that subsequent defaulted were temporarily modified to interest-only payments. In 2017, the maturity date for the commercial and industrial loan that subsequently defaulted was extended.
(4)In 2017, the commercial real estate loan that subsequently defaulted was extended.

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 both December 31, 2019 and December 31, 2018.

Foreclosed Property

Residential real estate properties held from two foreclosed residential mortgage loans included in other real estate owned and repossessed personal property shown in the consolidated balance sheets were $0.3 million as of December 31, 2019. Residential real estate properties held from one foreclosed residential mortgage loan and one foreclosed home equity line included in other real estate owned and repossessed personal property shown in the consolidated balance sheets were $0.8 million as of December 31, 2018.