XML 35 R24.htm IDEA: XBRL DOCUMENT v3.10.0.1
Loans and Leases (Tables)
6 Months Ended
Jun. 30, 2018
Certain Loans Acquired in Transfer Not Accounted for as Debt Securities Acquired During Period [Line Items]  
Loans And Leases Outstanding
Loans and leases outstanding included the following at June 30, 2018 and December 31, 2017:
(Dollars in thousands)
June 30, 2018
 
December 31, 2017
Non-PCI loans and leases:
 
 
 
Commercial:
 
 
 
Construction and land development
$
715,011

 
$
669,215

Commercial mortgage
10,278,741

 
9,729,022

Other commercial real estate
473,452

 
473,433

Commercial and industrial
3,097,541

 
2,730,407

Lease financing
613,377

 
894,801

Other
296,614

 
302,176

Total commercial loans
15,474,736

 
14,799,054

Noncommercial:
 
 
 
Residential mortgage
3,980,845

 
3,523,786

Revolving mortgage
2,604,955

 
2,701,525

Construction and land development
250,704

 
248,289

Consumer
1,552,928

 
1,561,173

Total noncommercial loans
8,389,432

 
8,034,773

Total non-PCI loans and leases
23,864,168

 
22,833,827

PCI loans:
 
 
 
Total PCI loans
674,269

 
762,998

Total loans and leases
$
24,538,437

 
$
23,596,825

Composition Of The Loans And Leases Outstanding By Credit Quality Indicator
Non-PCI loans and leases outstanding at June 30, 2018 and December 31, 2017 by credit quality indicator are provided below:
 
June 30, 2018
(Dollars in thousands)
Non-PCI commercial loans and leases
Grade:
Construction  and land
development
 
Commercial
mortgage
 
Other
commercial real estate
 
Commercial  and
industrial
 
Lease financing
 
Other
 
Total non-PCI commercial loans and leases
Pass
$
703,034

 
$
10,083,382

 
$
470,236

 
$
2,868,180

 
$
603,760

 
$
293,804

 
$
15,022,396

Special mention
352

 
88,157

 
1,159

 
35,636

 
3,916

 
1,258

 
130,478

Substandard
3,195

 
105,647

 
2,057

 
21,265

 
5,701

 
1,552

 
139,417

Doubtful

 
999

 

 
365

 

 

 
1,364

Ungraded
8,430

 
556

 

 
172,095

 

 

 
181,081

Total
$
715,011

 
$
10,278,741

 
$
473,452

 
$
3,097,541

 
$
613,377

 
$
296,614

 
$
15,474,736

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2017
 
Non-PCI commercial loans and leases
 
Construction  and land
development
 
Commercial
mortgage
 
Other
commercial real estate
 
Commercial  and
industrial
 
Lease financing
 
Other
 
Total non-PCI commercial loans and leases
Pass
$
665,197

 
$
9,521,019

 
$
468,942

 
$
2,511,307

 
$
883,779

 
$
298,064

 
$
14,348,308

Special mention
691

 
78,643

 
1,260

 
44,130

 
4,340

 
2,919

 
131,983

Substandard
3,327

 
128,848

 
3,224

 
18,617

 
6,585

 
1,193

 
161,794

Doubtful

 
262

 

 
385

 

 

 
647

Ungraded

 
250

 
7

 
155,968

 
97

 

 
156,322

Total
$
669,215

 
$
9,729,022

 
$
473,433

 
$
2,730,407

 
$
894,801

 
$
302,176

 
$
14,799,054


 
June 30, 2018
 
Non-PCI noncommercial loans and leases
(Dollars in thousands)
Residential
mortgage
 
Revolving
mortgage
 
Construction
and land
development
 
Consumer
 
Total non-PCI noncommercial
loans and leases
Current
$
3,936,065

 
$
2,581,818

 
$
248,343

 
$
1,541,465

 
$
8,307,691

30-59 days past due
21,032

 
9,864

 
1,839

 
6,013

 
38,748

60-89 days past due
6,291

 
3,367

 
51

 
2,729

 
12,438

90 days or greater past due
17,457

 
9,906

 
471

 
2,721

 
30,555

Total
$
3,980,845

 
$
2,604,955

 
$
250,704

 
$
1,552,928

 
$
8,389,432

 
 
 
 
 
 
 
 
 
 
 
December 31, 2017
 
Non-PCI noncommercial loans and leases
 
Residential
mortgage
 
Revolving
mortgage
 
Construction
and land
development
 
Consumer
 
Total non-PCI noncommercial
loans and leases
Current
$
3,465,935

 
$
2,674,390

 
$
239,648

 
$
1,546,473

 
$
7,926,446

30-59 days past due
27,886

 
13,428

 
7,154

 
8,812

 
57,280

60-89 days past due
8,064

 
3,485

 
108

 
2,893

 
14,550

90 days or greater past due
21,901

 
10,222

 
1,379

 
2,995

 
36,497

Total
$
3,523,786

 
$
2,701,525

 
$
248,289

 
$
1,561,173

 
$
8,034,773



 PCI loans outstanding at June 30, 2018 and December 31, 2017 by credit quality indicator are provided below:
 
June 30, 2018
 
December 31, 2017
(Dollars in thousands)
PCI commercial loans
Grade:

 
 
Pass
$
165,578

 
$
201,332

Special mention
58,024

 
63,257

Substandard
105,937

 
117,068

Doubtful
6,536

 
11,735

Ungraded
34

 
27

Total
$
336,109

 
$
393,419


 
June 30, 2018
 
December 31, 2017
 
PCI noncommercial loans
(Dollars in thousands)

 
 
Current
$
299,579

 
$
318,632

30-59 days past due
12,146

 
13,343

60-89 days past due
4,167

 
6,212

90 days or greater past due
22,268

 
31,392

Total
$
338,160

 
$
369,579

Aging Of The Outstanding Loans And Leases By Class Excluding Loans Impaired At Acquisition Date
The aging of the outstanding non-PCI loans and leases, by class, at June 30, 2018 and December 31, 2017 are provided in the tables below. Loans and leases 30 days or less past due are considered current as various grace periods allow borrowers to make payments within a stated period after the due date and still remain in compliance with the loan agreement.
 
June 30, 2018
(Dollars in thousands)
30-59 days
past due
 
60-89 days
past due
 
90 days or greater
 
Total past
due
 
Current
 
Total loans
and leases
Non-PCI loans and leases:
 
 
 
 
 
 
 
 
 
 
 
Construction and land development - commercial
$
466

 
$
264

 
$
132

 
$
862

 
$
714,149

 
$
715,011

Commercial mortgage
10,120

 
5,021

 
5,599

 
20,740

 
10,258,001

 
10,278,741

Other commercial real estate
1,568

 

 
18

 
1,586

 
471,866

 
473,452

Commercial and industrial
6,445

 
3,743

 
1,155

 
11,343

 
3,086,198

 
3,097,541

Lease financing
3,062

 
1,167

 
951

 
5,180

 
608,197

 
613,377

Residential mortgage
21,032

 
6,291

 
17,457

 
44,780

 
3,936,065

 
3,980,845

Revolving mortgage
9,864

 
3,367

 
9,906

 
23,137

 
2,581,818

 
2,604,955

Construction and land development - noncommercial
1,839

 
51

 
471

 
2,361

 
248,343

 
250,704

Consumer
6,013

 
2,729

 
2,721

 
11,463

 
1,541,465

 
1,552,928

Other
42

 
17

 

 
59

 
296,555

 
296,614

Total non-PCI loans and leases
$
60,451

 
$
22,650

 
$
38,410

 
$
121,511

 
$
23,742,657

 
$
23,864,168

 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2017
 
30-59 days
past due
 
60-89 days
past due
 
90 days or greater
 
Total past
due
 
Current
 
Total loans
and leases
Non-PCI loans and leases:
 
 
 
 
 
 
 
 
 
 
 
Construction and land development - commercial
$
491

 
$
442

 
$
357

 
$
1,290

 
$
667,925

 
$
669,215

Commercial mortgage
12,288

 
2,375

 
6,490

 
21,153

 
9,707,869

 
9,729,022

Other commercial real estate
107

 

 
75

 
182

 
473,251

 
473,433

Commercial and industrial
6,694

 
1,510

 
1,266

 
9,470

 
2,720,937

 
2,730,407

Lease financing
2,983

 
167

 
973

 
4,123

 
890,678

 
894,801

Residential mortgage
27,886

 
8,064

 
21,901

 
57,851

 
3,465,935

 
3,523,786

Revolving mortgage
13,428

 
3,485

 
10,222

 
27,135

 
2,674,390

 
2,701,525

Construction and land development - noncommercial
7,154

 
108

 
1,379

 
8,641

 
239,648

 
248,289

Consumer
8,812

 
2,893

 
2,995

 
14,700

 
1,546,473

 
1,561,173

Other
188

 
6

 
133

 
327

 
301,849

 
302,176

Total non-PCI loans and leases
$
80,031

 
$
19,050

 
$
45,791

 
$
144,872

 
$
22,688,955

 
$
22,833,827

Recorded Investment, By Class, In Loans And Leases On Nonaccrual Status And Loans And Leases Greater Than 90 Days Past Due And Still Accruing
The recorded investment, by class, in loans and leases on nonaccrual status, and loans and leases greater than 90 days past due and still accruing at June 30, 2018 and December 31, 2017 for non-PCI loans and leases, were as follows:
 
June 30, 2018
 
December 31, 2017
(Dollars in thousands)
Nonaccrual
loans and
leases
 
Loans and
leases > 90
days and
accruing
 
Nonaccrual
loans and
leases
 
Loans and
leases > 90
days and
accruing
Non-PCI loans and leases:
 
 
 
 
 
 
 
Construction and land development - commercial
$
420

 
$

 
$
1,040

 
$

Commercial mortgage
18,457

 
839

 
22,625

 
397

Other commercial real estate
103

 

 
916

 

Commercial and industrial
3,168

 
319

 
2,884

 
428

Lease financing
1,755

 

 
1,992

 

Residential mortgage
35,173

 

 
38,942

 

Revolving mortgage
22,500

 

 
19,990

 

Construction and land development - noncommercial
1,012

 

 
1,989

 

Consumer
2,390

 
2,021

 
1,992

 
2,153

Other
77

 

 
164

 

Total non-PCI loans and leases
$
85,055

 
$
3,179

 
$
92,534

 
$
2,978

Schedule of Contractually Required Payments Including Principal and Interest Expected Cash Flows to be Collected and Fair Values [Table Text Block]
The following table relates to PCI loans acquired in the HomeBancorp transaction and summarizes the contractually required payments, which include principal and interest, expected cash flows to be collected and the fair value of PCI loans at the acquisition date.
(Dollars in thousands)
 
Contractually required payments
$
26,651

Cash flows expected to be collected
$
19,697

Fair value of loans at acquisition
$
15,555

Changes In Carrying Value Of PCI Loans
The recorded fair values of PCI loans acquired in the HomeBancorp transaction as of the acquisition date are as follows:
(Dollars in thousands)
 
Commercial:
 
Commercial mortgage
$
7,815

Commercial and industrial
423

Total commercial loans
8,238

Noncommercial:
 
Residential mortgage
7,317

Total noncommercial loans
7,317

Total PCI loans
$
15,555


The following table provides changes in the carrying value of all PCI loans during the six months ended June 30, 2018 and June 30, 2017:
(Dollars in thousands)
2018
 
2017
Balance at January 1
$
762,998

 
$
809,169

Fair value of acquired loans
15,555

 
199,682

Accretion
32,188

 
39,798

Payments received and other changes, net
(136,472
)
 
(153,786
)
Balance at June 30
$
674,269

 
$
894,863

Unpaid principal balance at June 30
$
1,044,148

 
$
1,199,358

Changes in Carrying Value of Accretable Yield for PCI Loans
The following table documents changes to the amount of accretable yield for the first six months of 2018 and 2017.
(Dollars in thousands)
2018
 
2017
Balance at January 1
$
316,679

 
$
335,074

Additions from acquisitions
4,142

 
44,120

Accretion
(32,188
)
 
(39,798
)
Reclassifications from nonaccretable difference
6,899

 
12,328

Changes in expected cash flows that do not affect nonaccretable difference
48,988

 
(1,405
)
Balance at June 30
$
344,520

 
$
350,319

Changes In Carrying Value of Accretable Yield for PCI Loans
The following table relates to purchased non-PCI loans acquired in the HomeBancorp transaction and provides the contractually required payments, estimate of contractual cash flows not expected to be collected and fair value of the acquired loans at the acquisition date.

(Dollars in thousands)
 
Contractually required payments
$
710,876

Contractual cash flows not expected to be collected
$
9,845

Fair value at acquisition date
$
550,618


The recorded fair values of purchased non-PCI loans acquired in the HomeBancorp transaction as of the acquisition date are as follows:
(Dollars in thousands)
 
Commercial:
 
Construction and land development
$
525

Commercial mortgage
188,688

Other commercial real estate
55,183

Commercial and industrial
7,931

Total commercial loans
252,327

Noncommercial:
 
Residential mortgage
296,273

Revolving mortgage
51

Consumer
1,967

Total noncommercial loans
298,291

Total non-PCI loans
$
550,618