XML 72 R13.htm IDEA: XBRL DOCUMENT v3.2.0.727
Allowance for Loan and Lease Losses
6 Months Ended
Jun. 30, 2015
Loans and Leases Receivable, Allowance [Abstract]  
Allowance
NOTE E - ALLOWANCE FOR LOAN AND LEASE LOSSES ("ALLL")

The following tables present the activity in the ALLL for non-PCI loan and lease losses by loan class for the three months ended June 30, 2015 and June 30, 2014:
 
Three months ended June 30, 2015
(Dollars in thousands)
Construction
and land
development
- commercial
 
Commercial
mortgage
 
Other commercial real estate
 
Commercial
and industrial
 
Lease
financing
 
Other
 
Residential
mortgage
 
Revolving
mortgage
 
Construction
and land
development
- non-
commercial
 
Consumer
 
Total
Non-PCI Loans
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Allowance for loan and lease losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance at April 1
$
13,108

 
$
82,038

 
$
1,031

 
$
36,954

 
$
4,293

 
$
2,981

 
$
11,328

 
$
17,529

 
$
1,056

 
$
17,616

 
$
187,934

Provision
88

 
(1,878
)
 
(227
)
 
4,547

 
408

 
(1,824
)
 
1,162

 
31

 
74

 
6,613

 
8,994

Charge-offs
(221
)
 
(47
)
 
(9
)
 
(2,318
)
 
(6
)
 

 
(90
)
 
(616
)
 

 
(2,743
)
 
(6,050
)
Recoveries
104

 
323

 
9

 
209

 
11

 
31

 
305

 
346

 
3

 
630

 
1,971

Balance at June 30
$
13,079

 
$
80,436

 
$
804

 
$
39,392

 
$
4,706

 
$
1,188

 
$
12,705

 
$
17,290

 
$
1,133

 
$
22,116

 
$
192,849

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three months ended June 30, 2014
 
Construction
and land
development
- commercial
 
Commercial
mortgage
 
Other commercial real estate
 
Commercial
and industrial
 
Lease
financing
 
Other
 
Residential
mortgage
 
Revolving
mortgage
 
Construction
and land
development
- non-
commercial
 
Consumer
 
Total
Balance at April 1
$
12,246

 
$
94,217

 
$
945

 
$
24,021

 
$
4,183

 
$
454

 
$
10,944

 
$
16,408

 
$
1,249

 
$
13,282

 
$
177,949

Provision
(1,135
)
 
(1,961
)
 
(155
)
 
3,033

 
176

 
163

 
(1,557
)
 
1,252

 
(323
)
 
2,737

 
2,230

Charge-offs

 
(272
)
 

 
(531
)
 
(14
)
 
(5
)
 
(234
)
 
(1,064
)
 
(23
)
 
(2,628
)
 
(4,771
)
Recoveries
5

 
145

 
16

 
386

 
20

 

 
148

 
201

 
2

 
584

 
1,507

Balance at June 30
$
11,116

 
$
92,129

 
$
806

 
$
26,909

 
$
4,365

 
$
612

 
$
9,301

 
$
16,797

 
$
905

 
$
13,975

 
$
176,915

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Six months ended June 30, 2015
 
Construction
and land
development
- commercial
 
Commercial
mortgage
 
Other commercial real estate
 
Commercial
and  industrial
 
Lease
financing
 
Other
 
Residential
mortgage
 
Revolving
mortgage
 
Construction
and land
development
- non-
commercial
 
Consumer
 
Total
Balance at January 1
$
11,961

 
$
85,189

 
$
732

 
$
30,727

 
$
4,286

 
$
3,184

 
$
10,661

 
$
18,650

 
$
892

 
$
16,555

 
$
182,837

Provision
1,191

 
(5,557
)
 
231

 
12,093

 
419

 
(2,042
)
 
1,975

 
(431
)
 
192

 
9,579

 
17,650

Charge-offs
(239
)
 
(280
)
 
(178
)
 
(4,031
)
 
(21
)
 

 
(374
)
 
(1,409
)
 
(22
)
 
(5,526
)
 
(12,080
)
Recoveries
166

 
1,084

 
19

 
603

 
22

 
46

 
443

 
480

 
71

 
1,508

 
4,442

Balance at June 30
$
13,079

 
$
80,436

 
$
804

 
$
39,392

 
$
4,706

 
$
1,188

 
$
12,705

 
$
17,290

 
$
1,133

 
$
22,116

 
$
192,849

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Six months ended June 30, 2014
 
Construction
and land
development
- commercial
 
Commercial
mortgage
 
Other commercial real estate
 
Commercial
and  industrial
 
Lease
financing
 
Other
 
Residential
mortgage
 
Revolving
mortgage
 
Construction
and land
development
- non-
commercial
 
Consumer
 
Total
Balance at January 1
$
10,335

 
$
100,257

 
$
1,009

 
$
22,362

 
$
4,749

 
$
190

 
$
10,511

 
$
16,239

 
$
681

 
$
13,541

 
$
179,874

Provision
750

 
(8,940
)
 
(229
)
 
5,009

 
(348
)
 
435

 
(948
)
 
2,605

 
254

 
4,012

 
2,600

Charge-offs

 
(440
)
 

 
(1,027
)
 
(72
)
 
(13
)
 
(418
)
 
(2,324
)
 
(94
)
 
(4,805
)
 
(9,193
)
Recoveries
31

 
1,252

 
26

 
565

 
36

 

 
156

 
277

 
64

 
1,227

 
3,634

Balance at June 30
$
11,116

 
$
92,129

 
$
806

 
$
26,909

 
$
4,365

 
$
612

 
$
9,301

 
$
16,797

 
$
905

 
$
13,975

 
$
176,915


The provision expense for commercial and industrial loans totaled $4.5 million and $12.1 million for the three and six months ended June 30, 2015, respectively, compared to $3.0 million and $5.0 million for the same respective periods of 2014. Loan growth during 2015 was higher than the prior year causing the increases in provision expense.
The other loan class had a net provision credit of $1.8 million and $2.0 million for the three and six months ended June 30, 2015, respectively, compared to provision expense of $163 thousand and $435 thousand for the same respective periods of 2014. The current net provision credits were the result of the reversal of previously identified impairment on individually impaired loans due to credit quality improvement.
The provision for the residential mortgage loan class totaled $1.2 million and $2.0 million for the three and six months ended June 30, 2015, respectively, compared to net provision credits of $1.6 million and $948 thousand for the same respective periods of 2014. The increases in the provision expense were attributable to newly originated non-PCI loans and stable credit quality in the current periods. In 2014, improved credit quality trends resulted in a release of reserves for the three and six months ended June 30, 2014.
Revolving mortgage loans had net provision expense of $31 thousand and a net provision credit of $431 thousand for the three and six months ended June 30, 2015, respectively, compared to net provision expense of $1.3 million and $2.6 million for the three and six months ended June 30, 2014, respectively. The decline in provision expense for both periods was due to lower net charge-offs and improved credit quality trends within the loan class.
The provision for consumer loans totaled $6.6 million and $9.6 million for the three and six months ended June 30, 2015, respectively. Provision expense for the three and six month periods ended June 30, 2014 totaled $2.7 million and $4.0 million, respectively. The increase in provision expense was primarily due to higher loan growth in newly originated non-PCI loans in 2015.
The following tables present the allowance for non-PCI loan losses and the recorded investment in loans, by loan class, based on impairment method as of June 30, 2015 and December 31, 2014:
 
June 30, 2015
(Dollars in thousands)
Construction
and land
development
- commercial
 
Commercial
mortgage
 
Other
commercial
real estate
 
Commercial and industrial
 
Lease
financing
 
Other
 
Residential
mortgage
 
Revolving
mortgage
 
Construction
and land
development
- non-commercial
 
Consumer
 
Total
Allowance for loan and lease losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ALLL for loans and leases individually evaluated for impairment
$
445

 
$
7,744

 
$
101

 
$
1,771

 
$
146

 
$
17

 
$
1,623

 
$
168

 
$

 
$
577

 
$
12,592

ALLL for loans and leases collectively evaluated for impairment
12,634

 
72,692

 
703

 
37,621

 
4,560

 
1,171

 
11,082

 
17,122

 
1,133

 
21,539

 
180,257

Total allowance for loan and lease losses
$
13,079

 
$
80,436

 
$
804

 
$
39,392

 
$
4,706

 
$
1,188

 
$
12,705

 
$
17,290

 
$
1,133

 
$
22,116

 
$
192,849

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans and leases:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans and leases individually evaluated for impairment
$
3,092

 
$
83,555

 
$
401

 
$
12,416

 
$
1,448

 
$
1,732

 
$
16,424

 
$
3,961

 
$
860

 
$
1,117

 
$
125,006

Loans and leases collectively evaluated for impairment
544,059

 
7,778,035

 
287,813

 
2,187,175

 
642,060

 
336,657

 
2,580,640

 
2,525,975

 
226,420

 
1,163,106

 
18,271,940

Total loan and leases
$
547,151

 
$
7,861,590

 
$
288,214

 
$
2,199,591

 
$
643,508

 
$
338,389

 
$
2,597,064

 
$
2,529,936

 
$
227,280

 
$
1,164,223

 
$
18,396,946

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2014
(Dollars in thousands)
Construction
and land
development
- commercial
 
Commercial
mortgage
 
Other
commercial
real estate
 
Commercial and industrial
 
Lease
financing
 
Other
 
Residential
mortgage
 
Revolving
mortgage
 
Construction
and land
development
- non-commercial
 
Consumer
 
Total
Allowance for loan and lease losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ALLL for loans and leases individually evaluated for impairment
$
92

 
$
8,610

 
$
112

 
$
1,743

 
$
150

 
$
1,972

 
$
1,360

 
$
1,052

 
$
71

 
$
555

 
$
15,717

ALLL for loans and leases collectively evaluated for impairment
11,869

 
76,579

 
620

 
28,984

 
4,136

 
1,212

 
9,301

 
17,598

 
821

 
16,000

 
167,120

Total allowance for loan and lease losses
$
11,961

 
$
85,189

 
$
732

 
$
30,727

 
$
4,286

 
$
3,184

 
$
10,661

 
$
18,650

 
$
892

 
$
16,555

 
$
182,837

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans and leases:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans and leases individually evaluated for impairment
$
1,620

 
$
82,803

 
$
584

 
$
11,040

 
$
623

 
$
2,000

 
$
14,913

 
$
3,675

 
$
1,340

 
$
995

 
$
119,593

Loans and leases collectively evaluated for impairment
491,513

 
7,470,145

 
244,291

 
1,977,894

 
571,293

 
351,833

 
2,478,145

 
2,558,125

 
203,676

 
1,116,459

 
17,463,374

Total loan and leases
$
493,133

 
$
7,552,948

 
$
244,875

 
$
1,988,934

 
$
571,916

 
$
353,833

 
$
2,493,058

 
$
2,561,800

 
$
205,016

 
$
1,117,454

 
$
17,582,967



The following tables show the activity in the allowance for PCI loan and lease losses by loan class for the three months and six months ended June 30, 2015 and June 30, 2014.
 
Three months ended June 30, 2015
(Dollars in thousands)
Construction
and land
development -
commercial
 
Commercial
mortgage
 
Other
commercial
real estate
 
Commercial
and
industrial
 
Residential
mortgage
 
Revolving
mortgage
 
Construction
and land
development -
noncommercial
 
Consumer
and other
 
Total
PCI Loans
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Allowance for loan and lease losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance at April 1
$
341

 
$
8,876

 
$
194

 
$
11

 
$
4,872

 
$
3,271

 
$
31

 
$
23

 
$
17,619

Provision
325

 
(2,065
)
 
(125
)
 
399

 
1,165

 
(1,112
)
 
(31
)
 
169

 
(1,275
)
Charge-offs
(97
)
 
(383
)
 

 
(87
)
 
(195
)
 
(108
)
 

 
(6
)
 
(876
)
Recoveries

 

 

 

 

 

 

 

 

Balance at June 30
$
569

 
$
6,428

 
$
69

 
$
323

 
$
5,842

 
$
2,051

 
$

 
$
186

 
$
15,468

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three months ended June 30, 2014
(Dollars in thousands)
Construction
and land
development -
commercial
 
Commercial
mortgage
 
Other
commercial
real estate
 
Commercial
and
industrial
 
Residential
mortgage
 
Revolving
mortgage
 
Construction
and land
development -
noncommercial
 
Consumer
and other
 
Total
Balance at April 1
$
4,476

 
$
23,003

 
$
1,204

 
$
2,256

 
$
9,764

 
$
3,493

 
$
583

 
$
214

 
$
44,993

Provision
(77
)
 
(1,185
)
 
(797
)
 
(1,729
)
 
(2,176
)
 
(3,031
)
 
(583
)
 
49

 
(9,529
)
Charge-offs
(596
)
 
(4,503
)
 

 
(152
)
 
(495
)
 
(381
)
 

 
(6
)
 
(6,133
)
Recoveries

 

 

 

 

 

 

 

 

Balance at June 30
$
3,803

 
$
17,315

 
$
407

 
$
375

 
$
7,093

 
$
81

 
$

 
$
257

 
$
29,331

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Six months ended June 30, 2015
(Dollars in thousands)
Construction
and land
development -
commercial
 
Commercial
mortgage
 
Other
commercial
real estate
 
Commercial
and
industrial
 
Residential
mortgage
 
Revolving
mortgage
 
Construction
and land
development -
noncommercial
 
Consumer
and other
 
Total
Balance at January 1
$
150

 
$
10,135

 
$
75

 
$
1,240

 
$
5,820

 
$
3,999

 
$
183

 
$
27

 
$
21,629

Provision
516

 
(2,990
)
 
(6
)
 
(632
)
 
302

 
(1,767
)
 
(183
)
 
621

 
(4,139
)
Charge-offs
(97
)
 
(717
)
 

 
(285
)
 
(280
)
 
(181
)
 

 
(462
)
 
(2,022
)
Recoveries

 

 

 

 

 

 

 

 

Balance at June 30
$
569

 
$
6,428

 
$
69

 
$
323

 
$
5,842

 
$
2,051

 
$

 
$
186

 
$
15,468

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Six months ended June 30, 2014
(Dollars in thousands)
Construction
and land
development -
commercial
 
Commercial
mortgage
 
Other
commercial
real estate
 
Commercial
and
industrial
 
Residential
mortgage
 
Revolving
mortgage
 
Construction
and land
development -
noncommercial
 
Consumer
and other
 
Total
Balance at January 1
$
1,320

 
$
29,906

 
$
1,354

 
$
5,275

 
$
11,802

 
$
2,959

 
$
682

 
$
222

 
$
53,520

Provision
3,278

 
(4,571
)
 
(947
)
 
(2,065
)
 
(4,476
)
 
(2,397
)
 
(682
)
 
58

 
(11,802
)
Charge-offs
(795
)
 
(8,020
)
 

 
(2,835
)
 
(233
)
 
(481
)
 

 
(23
)
 
(12,387
)
Recoveries

 

 

 

 

 

 

 

 

Balance at June 30
$
3,803

 
$
17,315

 
$
407

 
$
375

 
$
7,093

 
$
81

 
$

 
$
257

 
$
29,331



The following tables show the ending balances of PCI loans and leases and related allowance by class of loans as of June 30, 2015 and December 31, 2014:
 
June 30, 2015
(Dollars in thousands)
Construction
and land
development -
commercial
 
Commercial
mortgage
 
Other
commercial
real estate
 
Commercial
and
industrial
 
Residential
mortgage
 
Revolving
mortgage
 
Construction
and land
development -
noncommercial
 
Consumer
and other
 
Total
ALLL for loans and leases acquired with deteriorated credit quality
$
569

 
$
6,428

 
$
69

 
$
323

 
$
5,842

 
$
2,051

 
$

 
$
186

 
$
15,468

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans and leases acquired with deteriorated credit quality
48,208

 
611,505

 
14,353

 
20,382

 
358,307

 
64,340

 
345

 
5,799

 
1,123,239

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2014
(Dollars in thousands)
Construction
and land
development -
commercial
 
Commercial
mortgage
 
Other
commercial
real estate
 
Commercial
and
industrial
 
Residential
mortgage
 
Revolving
mortgage
 
Construction
and land
development -
noncommercial
 
Consumer
and other
 
Total
ALLL for loans and leases acquired with deteriorated credit quality
$
150

 
$
10,135

 
$
75

 
$
1,240

 
$
5,820

 
$
3,999

 
$
183

 
$
27

 
$
21,629

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans and leases acquired with deteriorated credit quality
78,079

 
577,518

 
40,193

 
27,254

 
382,340

 
74,109

 
912

 
6,093

 
1,186,498


As of June 30, 2015, and December 31, 2014, $570.6 million and $285.6 million, respectively, in PCI loans experienced an adverse change in expected cash flows since the date of acquisition. The corresponding valuation reserve was $15.5 million and $21.6 million, respectively.
The following tables provide information on non-PCI impaired loans and leases, exclusive of loans and leases evaluated collectively as a homogenous group, as of June 30, 2015 and December 31, 2014 including interest income recognized in the period during which the loans and leases were considered impaired.
 
June 30, 2015
(Dollars in thousands)
With a
recorded
allowance
 
With no
recorded
allowance
 
Total
 
Unpaid
principal
balance
 
Related
allowance
recorded
Non-PCI impaired loans and leases:
 
 
 
 
 
 
 
 
 
Construction and land development - commercial
$
2,620

 
$
472

 
$
3,092

 
$
8,514

 
$
445

Commercial mortgage
53,733

 
29,822

 
83,555

 
89,251

 
7,744

Other commercial real estate
101

 
300

 
401

 
848

 
101

Commercial and industrial
9,162

 
3,254

 
12,416

 
15,816

 
1,771

Lease financing
1,177

 
271

 
1,448

 
1,448

 
146

Other
1,732

 

 
1,732

 
1,732

 
17

Residential mortgage
8,760

 
7,664

 
16,424

 
17,118

 
1,623

Revolving mortgage
1,458

 
2,503

 
3,961

 
5,403

 
168

Construction and land development - noncommercial

 
860

 
860

 
860

 

Consumer
994

 
123

 
1,117

 
1,194

 
577

Total non-PCI impaired loans and leases
$
79,737

 
$
45,269

 
$
125,006

 
$
142,184

 
$
12,592

 
 
 
 
 
 
 
 
 
 
 
December 31, 2014
(Dollars in thousands)
With a
recorded
allowance
 
With no
recorded
allowance
 
Total
 
Unpaid
principal
balance
 
Related
allowance
recorded
Non-PCI impaired loans and leases:
 
 
 
 
 
 
 
 
 
Construction and land development - commercial
$
996

 
$
624

 
$
1,620

 
$
6,945

 
$
92

Commercial mortgage
57,324

 
25,479

 
82,803

 
87,702

 
8,610

Other commercial real estate
112

 
472

 
584

 
913

 
112

Commercial and industrial
10,319

 
721

 
11,040

 
12,197

 
1,743

Lease financing
319

 
304

 
623

 
623

 
150

Other
2,000

 

 
2,000

 
2,000

 
1,972

Residential mortgage
10,198

 
4,715

 
14,913

 
15,746

 
1,360

Revolving mortgage
3,675

 

 
3,675

 
4,933

 
1,052

Construction and land development - noncommercial
1,077

 
263

 
1,340

 
1,340

 
71

Consumer
987

 
8

 
995

 
1,067

 
555

Total non-PCI impaired loans and leases
$
87,007

 
$
32,586

 
$
119,593

 
$
133,466

 
$
15,717


The following tables show the average non-PCI impaired loan balance and the interest income recognized by loan class for the three and six months ended June 30, 2015 and June 30, 2014:
 
Three months ended June 30, 2015
 
Three months ended June 30, 2014
(Dollars in thousands)
Average
balance
 
Interest income recognized
 
Average
balance
 
Interest income recognized
Non-PCI impaired loans and leases:
 
 
 
 
 
 
 
Construction and land development - commercial
$
3,134

 
$
35

 
$
2,592

 
$
28

Commercial mortgage
86,253

 
840

 
87,687

 
799

Other commercial real estate
403

 

 
1,981

 
7

Commercial and industrial
14,088

 
146

 
11,208

 
113

Lease financing
1,463

 
16

 
384

 
4

Other
1,835

 

 
48

 
1

Residential mortgage
16,819

 
135

 
15,592

 
107

Revolving mortgage
4,015

 
23

 
3,779

 
29

Construction and land development - noncommercial
779

 
9

 
2,061

 
26

Consumer
1,154

 
20

 
986

 
17

Total non-PCI impaired loans and leases
$
129,943

 
$
1,224

 
$
126,318

 
$
1,131

 
 
 
 
 
 
 
 
 
Six months ended June 30, 2015
 
Six months ended June 30, 2014
(Dollars in thousands)
Average
balance
 
Interest income recognized
 
Average
balance
 
Interest income recognized
Non-PCI impaired loans and leases:
 
 
 
 
 
 
 
Construction and land development - commercial
$
3,093

 
$
70

 
$
1,413

 
$
31

Commercial mortgage
83,115

 
1,602

 
84,359

 
1,716

Other commercial real estate
477

 
1

 
2,731

 
60

Commercial and industrial
12,220

 
249

 
15,690

 
353

Lease financing
1,527

 
34

 
732

 
21

Other
1,913

 

 
24

 
1

Residential mortgage
16,092

 
260

 
15,824

 
284

Revolving mortgage
3,501

 
39

 
4,262

 
76

Construction and land development - noncommercial
719

 
16

 
1,946

 
50

Consumer
1,088

 
39

 
2,058

 
51

Total non-PCI impaired loans and leases
$
123,745

 
$
2,310

 
$
129,039

 
$
2,643



Troubled Debt Restructurings

BancShares accounts for certain loan modifications or restructurings as troubled debt restructurings ("TDRs"). In general, the modification or restructuring of a loan is considered a TDR if, for economic reasons or legal reasons related to a borrower's financial difficulties, a concession is granted to the borrower that creditors would not otherwise grant. Concessions may relate to the contractual interest rate, maturity date, payment structure or other actions. In accordance with GAAP, acquired loans accounted for under ASC 310-30, Loans and Debt Securities Acquired with Deteriorated Credit Quality, are not initially considered to be TDRs, but can be classified as such if a modification is made subsequent to acquisition. Subsequent modifications of a PCI loan accounted for in a pool that would otherwise meet the definition of a TDR is not reported, or accounted for, as a TDR since pooled PCI loans are excluded from the scope of TDR accounting.

The following table provides a summary of total TDRs by accrual status.
 
June 30, 2015
 
December 31, 2014
(Dollars in thousands)
Accruing
 
 Nonaccruing
 
 Total
 
 Accruing
 
 Nonaccruing
 
 Total
Commercial loans
 
 
 
 
 
 
 
 
 
 
 
Construction and land development -
commercial
$
3,500

 
$
633

 
$
4,133

 
$
2,591

 
$
446

 
$
3,037

Commercial mortgage
83,059

 
12,588

 
95,647

 
92,184

 
8,937

 
101,121

Other commercial real estate
1,898

 
401

 
2,299

 
2,374

 
449

 
2,823

Commercial and industrial
8,689

 
2,970

 
11,659

 
9,864

 
664

 
10,528

Lease
1,122

 
325

 
1,447

 
258

 
365

 
623

Other

 

 

 
34

 

 
34

Total commercial TDRs
98,268

 
16,917

 
115,185

 
107,305

 
10,861

 
118,166

Noncommercial
 
 
 
 
 
 
 
 
 
 
 
Residential mortgage
23,268

 
5,663

 
28,931

 
22,597

 
4,655

 
27,252

Revolving mortgage
2,412

 
1,361

 
3,773

 
3,675

 

 
3,675

Construction and land development -
noncommercial
860

 

 
860

 
1,391

 

 
1,391

Consumer and other
2,774

 
54

 
2,828

 
995

 

 
995

Total noncommercial TDRs
29,314

 
7,078

 
36,392

 
28,658

 
4,655

 
33,313

Total TDRs
$
127,582

 
$
23,995

 
$
151,577

 
$
135,963

 
$
15,516

 
$
151,479

The majority of TDRs are included in the special mention, substandard or doubtful grading categories. When a restructured loan subsequently defaults, it is evaluated and downgraded if appropriate. The more severely graded the loan, the lower the estimated expected cash flows and the greater the allowance recorded. Further, TDRs over $500,000 and graded substandard or lower are evaluated individually for impairment through a review of collateral values.
The following table shows the accrual status of non-PCI and PCI TDRs.
(Dollars in thousands)
June 30, 2015
 
December 31, 2014
Accruing TDRs:
 
 
 
PCI
$
41,355

 
$
44,647

Non-PCI
86,227

 
91,316

Total accruing TDRs
127,582

 
135,963

Nonaccruing TDRs:
 
 
 
PCI
1,975

 
2,225

Non-PCI
22,020

 
13,291

Total nonaccruing TDRs
23,995

 
15,516

All TDRs:
 
 
 
PCI
43,330

 
46,872

Non-PCI
108,247

 
104,607

Total TDRs
$
151,577

 
$
151,479


The following tables provide the types of TDRs made during the three and six months ended June 30, 2015 and June 30, 2014, as well as a summary of loans that were modified as a TDR during the twelve months ended June 30, 2015 and June 30, 2014 that subsequently defaulted during the three and six months ended June 30, 2015 and June 30, 2014. BancShares defines payment default as movement of the TDR to nonaccrual status, which is generally 90 days past due for TDRs, foreclosure or charge-off, whichever occurs first.
 
Three months ended June 30, 2015
 
Three months ended June 30, 2014
 
All restructurings
 
Restructurings with payment default
 
All restructurings
 
Restructurings with payment default
(Dollars in thousands)
Number of Loans
Recorded investment at period end
 
Number of Loans
Recorded investment at period end
 
Number of Loans
Recorded investment at period end
 
Number of Loans
Recorded investment at period end
Non-PCI loans and leases
 
 
 
 
 
 
 
 
 
 
 
Interest only period provided
 
 
 
 
 
 
 
 
 
 
 
Commercial mortgage
2

$
69

 

$

 
2

$
720

 
1

$
494

Other


 


 
1

46

 


Total interest only
2

69

 


 
3

766

 
1

494

 
 
 
 
 
 
 
 
 
 
 
 
Loan term extension
 
 
 
 
 
 
 
 
 
 
 
Construction and land development - commercial


 


 
2

191

 


Commercial mortgage
2

840

 


 


 


Commercial and industrial


 


 
4

2,069

 


Residential mortgage


 


 
6

260

 


Consumer


 


 
1

10

 


Total loan term extension
2

840

 


 
13

2,530

 


 
 
 
 
 
 
 
 
 
 
 
 
Below market interest rate
 
 
 
 
 
 
 
 
 
 
 
Construction and land development - commercial
3

251

 


 


 


Commercial mortgage
6

1,510

 


 
3

1,991

 
5

1,563

Commercial and industrial
4

521

 
1

142

 


 


Other commercial real estate


 


 
1

365

 


Residential mortgage
15

646

 
1

15

 
10

427

 


Consumer
3

40

 


 


 


Total below market interest rate
31

2,968

 
2

157

 
14

2,783

 
5

1,563

 
 
 
 
 
 
 
 
 
 
 
 
Discharged from bankruptcy
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
1

17

 


 


 

Residential mortgage
2

35

 


 
1

13

 


Revolving mortgage
7

203

 
3

60

 
2

39

 


Consumer
3

45

 


 
2

8

 


Total discharged from bankruptcy
13

300

 
3

60

 
5

60

 


Total non-PCI restructurings
48

$
4,177

 
5

$
217

 
35

$
6,139

 
6

$
2,057

 
Six months ended June 30, 2015
 
Six months ended June 30, 2014
 
All restructurings
 
Restructurings with payment default
 
All restructurings
 
Restructurings with payment default
(Dollars in thousands)
Number of Loans
Recorded investment at period end
 
Number of Loans
Recorded investment at period end
 
Number of Loans
Recorded investment at period end
 
Number of Loans
Recorded investment at period end
Non-PCI loans and leases
 
 
 
 
 
 
 
 
 
 
 
Interest only period provided
 
 
 
 
 
 
 
 
 
 
 
Commercial mortgage
2

$
69

 

$

 
6

$
2,600

 
2

$
708

Commercial and industrial
1

1,872

 
1

1,872

 
1

196

 


Lease financing


 


 
2

144

 


Other


 


 
1

46

 


Total interest only
3

1,941

 
1

1,872

 
10

2,986

 
2

708

 
 
 
 
 
 
 
 
 
 
 
 
Loan term extension
 
 
 
 
 
 
 
 
 
 
 
Construction and land development - commercial
1

212

 
1

212

 
2

191

 


Commercial mortgage
5

1,371

 


 
5

2,584

 


Commercial and industrial


 


 
4

2,069

 


Lease financing


 


 
2

224

 


Residential mortgage


 


 
11

593

 


Revolving mortgage
1

9

 


 


 


Consumer
1

5

 


 
3

44

 


Total loan term extension
8

1,597

 
1

212

 
27

5,705

 


 
 
 
 
 
 
 
 
 
 
 
 
Below market interest rate
 
 
 
 
 
 
 
 
 
 
 
Construction and land development - commercial
5

296

 


 
10

363

 


Commercial mortgage
16

5,226

 
1

498

 
15

6,591

 
6

2,011

Commercial and industrial
7

673

 
1

142

 
6

143

 


Other commercial real estate


 


 
1

365

 


Residential mortgage
42

1,698

 
3

58

 
18

820

 
1

140

Revolving mortgage
3

63

 


 
5

274

 


Construction & land development - noncommercial
2

253

 


 
8

1,248

 


Consumer
7

85

 


 


 


Other
1

1,732

 


 


 


Total below market interest rate
83

10,026

 
5

698

 
63

9,804

 
7

2,151

 
 
 
 
 
 
 
 
 
 
 
 
Discharged from bankruptcy
 
 
 
 
 
 
 
 
 
 
 
Commercial mortgage
1

622

 


 
1

983

 


Commercial and industrial
1

17

 


 


 


Residential mortgage
8

434

 


 
8

649

 
2

85

Revolving mortgage
16

632

 
5

158

 
7

442

 


Construction & land development - noncommercial


 


 
1

62

 


Consumer
4

48

 


 
3

26

 


Total discharged from bankruptcy
30

1,753

 
5

158

 
20

2,162

 
2

85

Total non-PCI restructurings
124

$
15,317

 
12

$
2,940

 
120

$
20,657

 
11

$
2,944

 
 
 
 
 
 
 
 
 
 
 
 



 
Three months ended June 30, 2015
 
Three months ended June 30, 2014
 
All restructurings
 
Restructurings with payment default
 
All restructurings
 
Restructurings with payment default
(Dollars in thousands)
Number of loans
Recorded investment at period end
 
Number of loans
Recorded investment at period end
 
Number of loans
Recorded investment at period end
 
Number of loans
Recorded investment at period end
PCI loans
 
 
 
 
 
 
 
 
 
 
 
Loan term extension
 
 
 
 
 
 
 
 
 
 
 
Residential mortgage

$

 

$

 
1

$
53

 
1

$
53

Total loan term extension


 


 
1

53

 
1

53

 
 
 
 
 
 
 
 
 
 
 
 
Below market interest rate
 
 
 
 
 
 
 
 
 
 
 
Construction and land development - commercial


 


 
1

273

 


Commercial mortgage


 


 
5

1,811

 


Commercial and industrial


 


 
1

23

 


Residential mortgage
1

60

 


 
23

2,963

 
1

23

Total below market interest rate
1

60

 


 
30

5,070

 
1

23

 
 
 
 
 
 
 
 
 
 
 
 
Discharged from bankruptcy
 
 
 
 
 
 
 
 
 
 
 
Residential mortgage


 


 
26

1,828

 
2

94

Total discharged from bankruptcy


 


 
26

1,828

 
2

94

Total PCI restructurings
1

$
60

 

$

 
31

$
5,123

 
2

$
76



 
Six months ended June 30, 2015
 
Six months ended June 30, 2014
 
All restructurings
 
Restructurings with payment default
 
All restructurings
 
Restructurings with payment default
(Dollars in thousands)
Number of loans
Recorded investment at period end
 
Number of loans
Recorded investment at period end
 
Number of loans
Recorded investment at period end
 
Number of loans
Recorded investment at period end
PCI loans
 
 
 
 
 
 
 
 
 
 
 
Interest only period provided
 
 
 
 
 
 
 
 
 
 
 
Commercial mortgage

$

 

$

 
2

$

 
2

$
44

Total interest only


 


 
2


 
2

44

 
 
 
 
 
 
 
 
 
 
 
 
Loan term extension
 
 
 
 
 
 
 
 
 
 
 
Construction and land development - commercial


 


 
1

276

 


Residential mortgage


 


 
1

53

 
1

53

Total loan term extension


 


 
2

329

 
1

53

 
 
 
 
 
 
 
 
 
 
 
 
Below market interest rate
 
 
 
 
 
 
 
 
 
 
 
Construction and land development - commercial


 


 
2

308

 


Commercial mortgage


 


 
9

5,060

 
1

39

Commercial and industrial


 


 
1

23

 


Residential mortgage
8

545

 


 
25

3,066

 
2

23

Total below market interest rate
8

545

 


 
37

8,457

 
3

62

 
 
 
 
 
 
 
 
 
 
 
 
Discharged from bankruptcy
 
 
 
 
 
 
 
 
 
 
 
Residential mortgage
1

78

 


 
26

1,828

 
2

94

Total discharged from bankruptcy
1

78

 


 
26

1,828

 
2

94

Total PCI restructurings
9

$
623

 

$

 
67

$
10,614

 
8

$
253

 
 
 
 
 
 
 
 
 
 
 
 

For the three and six months ended June 30, 2015 and June 30, 2014, the recorded investment in TDRs subsequent to modification was not materially impacted by the modification since forgiveness of principal is not a restructuring option frequently used by BancShares.