XML 74 R26.htm IDEA: XBRL DOCUMENT v2.4.0.6
Loans and Allowances for Credit Losses (Tables)
6 Months Ended
Jun. 30, 2012
Loans Receivable, Net [Abstract]  
Schedule of the components of loan portfolio
Portfolio segments of the loan portfolio are as follows (in thousands):

 
 
June 30, 2012
 
December 31, 2011
 
 
Fixed
Rate
 
Variable
Rate
 
Non-accrual
 
Total
 
Fixed
Rate
 
Variable
Rate
 
Non-accrual
 
Total
Commercial
 
$
3,536,199

 
$
3,481,816

 
$
34,529

 
$
7,052,544

 
$
3,261,344

 
$
3,224,915

 
$
68,811

 
$
6,555,070

Commercial real estate
 
864,077

 
1,181,923

 
80,214

 
2,126,214

 
896,820

 
1,295,290

 
99,193

 
2,291,303

Residential mortgage
 
1,708,252

 
274,118

 
22,727

 
2,005,097

 
1,646,554

 
298,206

 
29,767

 
1,974,527

Consumer
 
200,897

 
184,667

 
7,012

 
392,576

 
245,711

 
199,617

 
3,515

 
448,843

Total
 
$
6,309,425

 
$
5,122,524

 
$
144,482

 
$
11,576,431

 
$
6,050,429

 
$
5,018,028

 
$
201,286

 
$
11,269,743

Accruing loans past due (90 days)1
 
 

 
 

 
 

 
$
691

 
 

 
 

 
 

 
$
2,496

 
 
June 30, 2011
 
 
Fixed
Rate
 
Variable
Rate
 
Non-accrual
 
Total
Commercial
 
$
2,847,559

 
$
3,269,321

 
$
53,365

 
$
6,170,245

Commercial real estate
 
868,513

 
1,209,155

 
110,363

 
2,188,031

Residential mortgage
 
1,517,676

 
322,585

 
31,693

 
1,871,954

Consumer
 
296,595

 
205,970

 
4,749

 
507,314

Total
 
$
5,530,343

 
$
5,007,031

 
$
200,170

 
$
10,737,544

Accruing loans past due (90 days)1
 
 

 
 

 
 

 
$
2,341

1 
Excludes residential mortgage loans guaranteed by agencies of the U.S. government
Schedule of Allowance For Loan Losses And Recorded Investment by Impairment Methodology
The allowance for loan losses and recorded investment of the related loans by portfolio segment for each impairment measurement method at June 30, 2012 is as follows (in thousands):

 
 
Collectively Measured
for Impairment
 
Individually Measured
for Impairment
 
Total
 
 
Recorded Investment
 
Related Allowance
 
Recorded Investment
 
Related Allowance
 
Recorded Investment
 
Related
Allowance
Commercial
 
$
7,018,115

 
$
83,199

 
$
34,429

 
$
278

 
$
7,052,544

 
$
83,477

Commercial real estate
 
2,046,006

 
54,526

 
80,208

 
1,280

 
2,126,214

 
55,806

Residential mortgage
 
1,997,887

 
42,453

 
7,210

 
235

 
2,005,097

 
42,688

Consumer
 
388,106

 
8,798

 
4,470

 
42

 
392,576

 
8,840

Total
 
11,450,114

 
188,976

 
126,317

 
1,835

 
11,576,431

 
190,811

 
 
 
 
 
 
 
 
 
 
 
 
 
Nonspecific allowance
 

 

 

 

 

 
40,858

 
 
 
 
 
 
 
 
 
 
 
 
 
Total
 
$
11,450,114

 
$
188,976

 
$
126,317

 
$
1,835

 
$
11,576,431

 
$
231,669


The allowance for loan losses and recorded investment of the related loans by portfolio segment for each impairment measurement method at December 31, 2011 is as follows (in thousands):

 
 
Collectively Measured
for Impairment
 
Individually Measured
for Impairment
 
Total
 
 
Recorded Investment
 
Related Allowance
 
Recorded Investment
 
Related Allowance
 
Recorded Investment
 
Related
Allowance
Commercial
 
$
6,486,311

 
$
81,907

 
$
68,759

 
$
1,536

 
$
6,555,070

 
$
83,443

Commercial real estate
 
2,192,110

 
63,092

 
99,193

 
3,942

 
2,291,303

 
67,034

Residential mortgage
 
1,967,086

 
46,178

 
7,441

 
298

 
1,974,527

 
46,476

Consumer
 
447,747

 
10,178

 
1,096

 

 
448,843

 
10,178

Total
 
11,093,254

 
201,355

 
176,489

 
5,776

 
11,269,743

 
207,131

 
 
 
 
 
 
 
 
 
 
 
 
 
Nonspecific allowance
 

 

 

 

 

 
46,350

 
 
 
 
 
 
 
 
 
 
 
 
 
Total
 
$
11,093,254

 
$
201,355

 
$
176,489

 
$
5,776

 
$
11,269,743

 
$
253,481


The allowance for loan losses and recorded investment of the related loans by portfolio segment for each impairment measurement method at June 30, 2011 is as follows (in thousands):

 
 
Collectively Measured
for Impairment
 
Individually Measured
for Impairment
 
Total
 
 
Recorded Investment
 
Related Allowance
 
Recorded Investment
 
Related Allowance
 
Recorded Investment
 
Related
Allowance
Commercial
 
$
6,117,083

 
$
111,131

 
$
53,162

 
$
2,440

 
$
6,170,245

 
$
113,571

Commercial real estate
 
2,077,668

 
88,611

 
110,363

 
3,139

 
2,188,031

 
91,750

Residential mortgage
 
1,861,069

 
44,254

 
10,885

 
989

 
1,871,954

 
45,243

Consumer
 
505,393

 
8,807

 
1,921

 
115

 
507,314

 
8,922

Total
 
10,561,213

 
252,803

 
176,331

 
6,683

 
10,737,544

 
259,486

 
 
 
 
 
 
 
 
 
 
 
 
 
Nonspecific allowance
 

 

 

 

 

 
27,125

 
 
 
 
 
 
 
 
 
 
 
 
 
Total
 
$
10,561,213

 
$
252,803

 
$
176,331

 
$
6,683

 
$
10,737,544

 
$
286,611


Schedule Of Allowance For Loan Losses and Recorded Investment By Portfolio Segment For Risk Graded and Non-risk Graded Loans
The following table summarizes the Company’s loan portfolio at June 30, 2012 by the risk grade categories (in thousands): 
 
 
Internally Risk Graded
 
Non-Graded
 
 
 
 
Performing
 
Potential Problem
 
Nonaccrual
 
Performing
 
Nonaccrual
 
Total
Commercial:
 
 
 
 
 
 
 
 
 
 
 
 
Energy
 
$
2,264,290

 
$
10,959

 
$
3,087

 
$

 
$

 
$
2,278,336

Services
 
1,881,143

 
40,254

 
10,123

 

 

 
1,931,520

Wholesale/retail
 
944,412

 
11,597

 
4,175

 

 

 
960,184

Manufacturing
 
340,815

 
9,832

 
12,230

 

 

 
362,877

Healthcare
 
1,004,773

 
1,045

 
3,310

 

 

 
1,009,128

Integrated food services
 
216,282

 
696

 

 

 

 
216,978

Other commercial and industrial
 
274,082

 
325

 
1,504

 
17,510

 
100

 
293,521

Total commercial
 
6,925,797

 
74,708

 
34,429

 
17,510

 
100

 
7,052,544

 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 

 
 

 
 

 
 

 
 

 
 

Construction and land development
 
214,263

 
26,746

 
46,050

 

 

 
287,059

Retail
 
476,179

 
8,290

 
7,908

 

 

 
492,377

Office
 
361,451

 
12,352

 
10,589

 

 

 
384,392

Multifamily
 
352,269

 
6,677

 
3,219

 

 

 
362,165

Industrial
 
230,760

 
273

 

 

 

 
231,033

Other commercial real estate
 
342,815

 
13,925

 
12,442

 

 
6

 
369,188

Total commercial real estate
 
1,977,737

 
68,263

 
80,208

 

 
6

 
2,126,214

 
 
 
 
 
 
 
 
 
 
 
 
 
Residential mortgage:
 
 

 
 

 
 

 
 

 
 

 
 

Permanent mortgage
 
262,423

 
13,398

 
7,210

 
847,414

 
10,926

 
1,141,371

Permanent mortgages guaranteed by U.S. government agencies
 

 

 

 
168,059

 

 
168,059

Home equity
 

 

 

 
691,076

 
4,591

 
695,667

Total residential mortgage
 
262,423

 
13,398

 
7,210

 
1,706,549

 
15,517

 
2,005,097

 
 
 
 
 
 
 
 
 
 
 
 
 
Consumer:
 
 

 
 

 
 

 
 

 
 

 
 

Indirect automobile
 

 

 

 
60,667

 
2,257

 
62,924

Other consumer
 
193,521

 
3,053

 
4,470

 
128,323

 
285

 
329,652

Total consumer
 
193,521

 
3,053

 
4,470

 
188,990

 
2,542

 
392,576

 
 
 
 
 
 
 
 
 
 
 
 
 
Total
 
$
9,359,478

 
$
159,422

 
$
126,317

 
$
1,913,049

 
$
18,165

 
$
11,576,431


The following table summarizes the Company’s loan portfolio at December 31, 2011 by the risk grade categories (in thousands): 
 
 
Internally Risk Graded
 
Non-Graded
 
 
 
 
Performing
 
Potential Problem
 
Nonaccrual
 
Performing
 
Nonaccrual
 
Total
Commercial:
 
 
 
 
 
 
 
 
 
 
 
 
Energy
 
$
2,003,288

 
$
1,417

 
$
336

 
$

 
$

 
$
2,005,041

Services
 
1,713,232

 
31,338

 
16,968

 

 

 
1,761,538

Wholesale/retail
 
912,090

 
34,156

 
21,180

 

 

 
967,426

Manufacturing
 
311,292

 
2,390

 
23,051

 

 

 
336,733

Healthcare
 
969,260

 
3,414

 
5,486

 

 

 
978,160

Integrated food services
 
203,555

 
756

 

 

 

 
204,311

Other commercial and industrial
 
281,645

 
10

 
1,738

 
18,416

 
52

 
301,861

Total commercial
 
6,394,362

 
73,481

 
68,759

 
18,416

 
52

 
6,555,070

 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 

 
 

 
 

 
 

 
 

 
 

Construction and land development
 
252,936

 
27,244

 
61,874

 

 

 
342,054

Retail
 
499,295

 
3,244

 
6,863

 

 

 
509,402

Office
 
381,918

 
12,548

 
11,457

 

 

 
405,923

Multifamily
 
357,436

 
8,079

 
3,513

 

 

 
369,028

Industrial
 
277,906

 
280

 

 

 

 
278,186

Other commercial real estate
 
355,381

 
15,843

 
15,486

 

 

 
386,710

Total commercial real estate
 
2,124,872

 
67,238

 
99,193

 

 

 
2,291,303

 
 
 
 
 
 
 
 
 
 
 
 
 
Residential mortgage:
 
 

 
 

 
 

 
 

 
 

 
 

Permanent mortgage
 
294,478

 
15,879

 
7,441

 
817,921

 
17,925

 
1,153,644

Permanent mortgages guaranteed by U.S. government agencies
 

 

 

 
188,462

 

 
188,462

Home equity
 

 

 

 
628,020

 
4,401

 
632,421

Total residential mortgage
 
294,478

 
15,879

 
7,441

 
1,634,403

 
22,326

 
1,974,527

 
 
 
 
 
 
 
 
 
 
 
 
 
Consumer:
 
 

 
 

 
 

 
 

 
 

 
 

Indirect automobile
 

 

 

 
102,955

 
2,194

 
105,149

Other consumer
 
212,150

 
3,949

 
1,096

 
126,274

 
225

 
343,694

Total consumer
 
212,150

 
3,949

 
1,096

 
229,229

 
2,419

 
448,843

 
 
 
 
 
 
 
 
 
 
 
 
 
Total
 
$
9,025,862

 
$
160,547

 
$
176,489

 
$
1,882,048

 
$
24,797

 
$
11,269,743

The following table summarizes the Company’s loan portfolio at June 30, 2011 by the risk grade categories (in thousands): 
 
 
Internally Risk Graded
 
Non-Graded
 
 
 
 
Performing
 
Potential Problem
 
Nonaccrual
 
Performing
 
Nonaccrual
 
Total
Commercial:
 
 
 
 
 
 
 
 
 
 
 
 
Energy
 
$
1,705,073

 
$
4,688

 
$
345

 
$

 
$

 
$
1,710,106

Services
 
1,675,545

 
33,490

 
16,254

 

 

 
1,725,289

Wholesale/retail
 
988,076

 
40,935

 
25,138

 

 

 
1,054,149

Manufacturing
 
360,221

 
2,827

 
4,366

 

 

 
367,414

Healthcare
 
846,790

 
2,992

 
5,962

 

 

 
855,744

Integrated food services
 
186,573

 
1,260

 

 

 

 
187,833

Other commercial and industrial
 
246,342

 
3,410

 
1,097

 
18,658

 
203

 
269,710

Total commercial
 
6,008,620

 
89,602

 
53,162

 
18,658

 
203

 
6,170,245

 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 

 
 

 
 

 
 

 
 

 
 

Construction and land development
 
280,210

 
15,750

 
76,265

 

 

 
372,225

Retail
 
438,129

 
7,013

 
4,642

 

 

 
449,784

Office
 
459,507

 
14,751

 
11,473

 

 

 
485,731

Multifamily
 
323,964

 
5,860

 
4,717

 

 

 
334,541

Industrial
 
159,518

 
288

 

 

 

 
159,806

Other commercial real estate
 
351,640

 
21,038

 
13,266

 

 

 
385,944

Total commercial real estate
 
2,012,968

 
64,700

 
110,363

 

 

 
2,188,031

 
 
 
 
 
 
 
 
 
 
 
 
 
Residential mortgage:
 
 

 
 

 
 

 
 

 
 

 
 

Permanent mortgage
 
330,464

 
13,752

 
10,885

 
783,084

 
17,106

 
1,155,291

Permanent mortgages guaranteed by U.S. government agencies
 

 

 

 
134,458

 

 
134,458

Home equity
 

 

 

 
578,503

 
3,702

 
582,205

Total residential mortgage
 
330,464

 
13,752

 
10,885

 
1,496,045

 
20,808

 
1,871,954

 
 
 
 
 
 
 
 
 
 
 
 
 
Consumer:
 
 

 
 

 
 

 
 

 
 

 
 

Indirect automobile
 

 

 

 
159,771

 
2,729

 
162,500

Other consumer
 
215,056

 
3,245

 
1,921

 
124,493

 
99

 
344,814

Total consumer
 
215,056

 
3,245

 
1,921

 
284,264

 
2,828

 
507,314

 
 
 
 
 
 
 
 
 
 
 
 
 
Total
 
$
8,567,108

 
$
171,299

 
$
176,331

 
$
1,798,967

 
$
23,839

 
$
10,737,544

The allowance for loan losses and recorded investment of the related loans by portfolio segment for risk graded and non-risk graded loans at June 30, 2012 is as follows (in thousands):

 
 
Internally Risk Graded
 
Non-Graded
 
Total
 
 
Recorded Investment
 
Related Allowance
 
Recorded Investment
 
Related Allowance
 
Recorded Investment
 
Related
Allowance
Commercial
 
$
7,034,934

 
$
82,357

 
$
17,610

 
$
1,120

 
$
7,052,544

 
$
83,477

Commercial real estate
 
2,126,208

 
55,806

 
6

 

 
2,126,214

 
55,806

Residential mortgage
 
283,031

 
6,987

 
1,722,066

 
35,701

 
2,005,097

 
42,688

Consumer
 
201,044

 
1,895

 
191,532

 
6,945

 
392,576

 
8,840

Total
 
9,645,217

 
147,045

 
1,931,214

 
43,766

 
11,576,431

 
190,811

 
 
 
 
 
 
 
 
 
 
 
 
 
Nonspecific allowance
 

 

 

 

 

 
40,858

 
 
 
 
 
 
 
 
 
 
 
 
 
Total
 
$
9,645,217

 
$
147,045

 
$
1,931,214

 
$
43,766

 
$
11,576,431

 
$
231,669

 
The allowance for loan losses and recorded investment of the related loans by portfolio segment for risk graded and non-risk graded loans at December 31, 2011 is as follows (in thousands):

 
 
Internally Risk Graded
 
Non-Graded
 
Total
 
 
Recorded Investment
 
Related Allowance
 
Recorded Investment
 
Related Allowance
 
Recorded Investment
 
Related
Allowance
Commercial
 
$
6,536,602

 
$
82,263

 
$
18,468

 
$
1,180

 
$
6,555,070

 
$
83,443

Commercial real estate
 
2,291,303

 
67,034

 

 

 
2,291,303

 
67,034

Residential mortgage
 
317,798

 
8,262

 
1,656,729

 
38,214

 
1,974,527

 
46,476

Consumer
 
217,195

 
2,527

 
231,648

 
7,651

 
448,843

 
10,178

Total
 
9,362,898

 
160,086

 
1,906,845

 
47,045

 
11,269,743

 
207,131

 
 
 
 
 
 
 
 
 
 
 
 
 
Nonspecific allowance
 

 

 

 

 

 
46,350

 
 
 
 
 
 
 
 
 
 
 
 
 
Total
 
$
9,362,898

 
$
160,086

 
$
1,906,845

 
$
47,045

 
$
11,269,743

 
$
253,481


The allowance for loan losses and recorded investment of the related loans by portfolio segment for risk graded and non-risk graded loans at June 30, 2011 is as follows (in thousands):

 
 
Internally Risk Graded
 
Non-Graded
 
Total
 
 
Recorded Investment
 
Related Allowance
 
Recorded Investment
 
Related Allowance
 
Recorded Investment
 
Related
Allowance
Commercial
 
$
6,151,384

 
$
111,392

 
$
18,861

 
$
2,179

 
$
6,170,245

 
$
113,571

Commercial real estate
 
2,188,031

 
91,750

 

 

 
2,188,031

 
91,750

Residential mortgage
 
355,102

 
7,911

 
1,516,852

 
37,332

 
1,871,954

 
45,243

Consumer
 
220,300

 
1,877

 
287,014

 
7,045

 
507,314

 
8,922

Total
 
8,914,817

 
212,930

 
1,822,727

 
46,556

 
10,737,544

 
259,486

 
 
 
 
 
 
 
 
 
 
 
 
 
Nonspecific allowance
 

 

 

 

 

 
27,125

 
 
 
 
 
 
 
 
 
 
 
 
 
Total
 
$
8,914,817

 
$
212,930

 
$
1,822,727

 
$
46,556

 
$
10,737,544

 
$
286,611

Summary of Risk-Graded Impaired Loans
A summary of risk-graded impaired loans follows (in thousands):

 
As of
 
For the
 
For the
 
June 30, 2012
 
Three Months Ended
 
Six Months Ended
 
 
 
Recorded Investment
 
 
 
June 30, 2012
 
June 30, 2012
 
Unpaid
Principal
Balance
 
Total
 
With No
Allowance
 
With Allowance
 
Related Allowance
 
Average Recorded
Investment
 
Interest Income Recognized
 
Average Recorded
Investment
 
Interest Income Recognized
Commercial:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Energy
$
3,297

 
$
3,087

 
$
3,087

 
$

 
$

 
$
1,712

 
$

 
$
1,712

 
$

Services
18,858

 
10,123

 
9,996

 
127

 
127

 
11,507

 

 
13,546

 

Wholesale/retail
5,763

 
4,175

 
4,096

 
79

 
20

 
9,782

 

 
12,678

 

Manufacturing
15,864

 
12,230

 
12,230

 

 

 
17,816

 

 
17,641

 

Healthcare
4,400

 
3,310

 
2,069

 
1,241

 
131

 
5,628

 

 
4,398

 

Integrated food services

 

 

 

 

 

 

 

 

Other commercial and industrial
9,003

 
1,504

 
1,504

 

 

 
1,609

 

 
1,621

 

Total commercial
57,185

 
34,429

 
32,982

 
1,447

 
278

 
48,054

 

 
51,596

 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Construction and land development
78,447

 
46,050

 
45,477

 
573

 
155

 
49,233

 

 
53,962

 

Retail
9,395

 
7,908

 
5,541

 
2,367

 
905

 
7,051

 

 
7,386

 

Office
13,744

 
10,589

 
10,364

 
225

 
21

 
10,661

 

 
11,023

 

Multifamily
3,333

 
3,219

 
3,219

 

 

 
3,317

 

 
3,366

 

Industrial

 

 

 

 

 

 

 

 

Other real estate loans
14,744

 
12,442

 
11,518

 
924

 
199

 
13,081

 

 
13,964

 

Total commercial real estate
119,663

 
80,208

 
76,119

 
4,089

 
1,280

 
83,343

 

 
89,701

 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential mortgage:
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Permanent mortgage
8,421

 
7,210

 
6,593

 
617

 
235

 
7,361

 

 
7,326

 

Home equity

 

 

 

 

 

 

 

 

Total residential mortgage
8,421

 
7,210

 
6,593

 
617

 
235

 
7,361

 

 
7,326

 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Consumer:
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Indirect automobile

 

 

 

 

 

 

 

 

Other consumer
5,056

 
4,470

 
4,428

 
42

 
42

 
4,621

 

 
2,784

 

Total consumer
5,056

 
4,470

 
4,428

 
42

 
42

 
4,621

 

 
2,784

 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total
$
190,325

 
$
126,317

 
$
120,122

 
$
6,195

 
$
1,835

 
$
143,379

 
$

 
$
151,407

 
$


Generally, no interest income is recognized on impaired loans until all principal balances, including amounts charged-off, have been recovered.

A summary of risk-graded impaired loans at December 31, 2011 follows (in thousands): 
 
 
 
 
Recorded Investment
 
 
 
 
Unpaid
Principal
Balance
 
Total
 
With No
Allowance
 
With Allowance
 
Related Allowance
Commercial:
 
 
 
 
 
 
 
 
 
 
Energy
 
$
336

 
$
336

 
$
336

 
$

 
$

Services
 
26,916

 
16,968

 
16,200

 
768

 
360

Wholesale/retail
 
24,432

 
21,180

 
19,702

 
1,478

 
1,102

Manufacturing
 
26,186

 
23,051

 
23,051

 

 

Healthcare
 
6,825

 
5,486

 
5,412

 
74

 
74

Integrated food services
 

 

 

 

 

Other commercial and industrial
 
9,237

 
1,738

 
1,738

 

 

Total commercial
 
93,932

 
68,759

 
66,439

 
2,320

 
1,536

 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 

 
 

 
 

 
 

 
 

Construction and land development
 
98,053

 
61,874

 
56,740

 
5,134

 
1,777

Retail
 
8,645

 
6,863

 
4,373

 
2,490

 
1,062

Office
 
14,588

 
11,457

 
9,567

 
1,890

 
291

Multifamily
 
3,512

 
3,513

 
3,513

 

 

Industrial
 

 

 

 

 

Other real estate loans
 
16,702

 
15,486

 
7,887

 
7,599

 
812

Total commercial real estate
 
141,500

 
99,193

 
82,080

 
17,113

 
3,942

 
 
 
 
 
 
 
 
 
 
 
Residential mortgage:
 
 

 
 

 
 

 
 

 
 

Permanent mortgage
 
8,697

 
7,441

 
4,980

 
2,461

 
298

Home equity
 

 

 

 

 

Total residential mortgage
 
8,697

 
7,441

 
4,980

 
2,461

 
298

 
 
 
 
 
 
 
 
 
 
 
Consumer:
 
 

 
 

 
 

 
 

 
 

Indirect automobile
 

 

 

 

 

Other consumer
 
1,727

 
1,096

 
1,096

 

 

Total consumer
 
1,727

 
1,096

 
1,096

 

 

 
 
 
 
 
 
 
 
 
 
 
Total
 
$
245,856

 
$
176,489

 
$
154,595

 
$
21,894

 
$
5,776


A summary of risk-graded impaired loans follows (in thousands):

 
As of
 
For the
 
For the
 
June 30, 2011
 
Three Months Ended
 
Six Months Ended
 
 
 
Recorded Investment
 
 
 
June 30, 2011
 
June 30, 2011
 
Unpaid
Principal
Balance
 
Total
 
With No
Allowance
 
With Allowance
 
Related Allowance
 
Average Recorded
Investment
 
Interest Income Recognized
 
Average Recorded
Investment
 
Interest Income Recognized
Commercial:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Energy
$
345

 
$
345

 
$
345

 
$

 
$

 
$
380

 
$

 
$
405

 
$

Services
26,441

 
16,254

 
15,525

 
729

 
273

 
15,987

 

 
17,758

 

Wholesale/retail
31,770

 
25,138

 
22,751

 
2,387

 
1,742

 
27,775

 

 
16,812

 

Manufacturing
9,259

 
4,366

 
2,012

 
2,354

 
259

 
4,456

 

 
3,241

 

Healthcare
7,659

 
5,962

 
5,103

 
859

 
166

 
4,268

 

 
4,748

 

Integrated food services

 

 

 

 

 
3

 

 
7

 

Other commercial and industrial
8,596

 
1,097

 
1,097

 

 

 
2,363

 

 
2,772

 

Total commercial
84,070

 
53,162

 
46,833

 
6,329

 
2,440

 
55,232

 

 
45,743

 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 

 
 
 
 

Construction and land development
115,337

 
76,265

 
65,094

 
11,171

 
1,966

 
83,486

 

 
87,922

 

Retail
5,652

 
4,642

 
1,855

 
2,787

 
612

 
4,959

 

 
4,810

 

Office
14,749

 
11,473

 
9,713

 
1,760

 
207

 
13,051

 

 
15,564

 

Multifamily
5,381

 
4,717

 
4,717

 

 

 
3,309

 

 
5,721

 

Industrial

 

 

 

 

 

 

 
2,044

 

Other real estate loans
15,203

 
13,266

 
11,755

 
1,511

 
354

 
13,130

 

 
14,305

 

Total commercial real estate
156,322

 
110,363

 
93,134

 
17,229

 
3,139

 
117,935

 

 
130,366

 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential mortgage:
 
 
 
 
 
 
 
 
 
 
 
 
 

 
 
 
 

Permanent mortgage
12,122

 
10,885

 
5,016

 
5,869

 
989

 
11,479

 

 
11,475

 

Home equity

 

 

 

 

 

 

 

 

Total residential mortgage
12,122

 
10,885

 
5,016

 
5,869

 
989

 
11,479

 

 
11,475

 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Consumer:
 
 
 
 
 
 
 
 
 
 
 
 
 

 
 
 
 

Indirect automobile

 

 

 

 

 

 

 

 

Other consumer
2,449

 
1,921

 
1,348

 
573

 
115

 
2,244

 

 
1,836

 

Total consumer
2,449

 
1,921

 
1,348

 
573

 
115

 
2,244

 

 
1,836

 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total
$
254,963

 
$
176,331

 
$
146,331

 
$
30,000

 
$
6,683

 
$
186,890

 
$

 
$
189,420

 
$

Troubled debt restructurings of internally risk graded loans
Troubled debt restructurings of internally risk graded impaired loans at June 30, 2012 were as follows (in thousands):

 
 
As of
 
Amounts Charged-off
 
 
June 30, 2012
 
During:
 
 
Recorded
Investment
 
Performing in Accordance With Modified Terms
 
Not
Performing in Accordance With Modified Terms
 
Specific
Allowance
 
Three months ended
June 30, 2012
 
Six months ended
June 30, 2012
Commercial:
 
 
 
 
 
 
 
 
 
 
 
 
Energy
 
$

 
$

 
$

 
$

 
$

 
$

Services
 
2,700

 
1,381

 
1,319

 

 

 

Wholesale/retail
 
1,612

 
1,428

 
184

 
20

 

 

Manufacturing
 

 

 

 

 

 

Healthcare
 
77

 
77

 

 

 

 

Integrated food services
 

 

 

 

 

 

Other commercial and industrial
 
779

 

 
779

 

 

 

Total commercial
 
5,168

 
2,886

 
2,282

 
20

 

 

 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 

 
 

 
 

 
 

 
 

 
 

Construction and land development
 
18,217

 
4,238

 
13,979

 
76

 
769

 
2,579

Retail
 
3,618

 
3,618

 

 

 

 

Office
 
3,387

 
2,489

 
898

 

 

 
269

Multifamily
 

 

 

 

 

 

Industrial
 

 

 

 

 

 

Other real estate loans
 
5,730

 
1,933

 
3,797

 
103

 

 
2,182

Total commercial real estate
 
30,952

 
12,278

 
18,674

 
179

 
769

 
5,030

 
 
 
 
 
 
 
 
 
 
 
 
 
Residential mortgage:
 
 

 
 

 
 

 
 

 
 

 
 

Permanent mortgage
 
4,646

 
4,327

 
319

 
54

 
121

 
145

Home equity
 

 

 

 

 

 

Total residential mortgage
 
4,646

 
4,327

 
319

 
54

 
121

 
145

 
 
 
 
 
 
 
 
 
 
 
 
 
Consumer:
 
 

 
 

 
 

 
 

 
 

 
 

Indirect automobile
 

 

 

 

 

 

Other consumer
 
3,502

 
3,502

 

 

 

 

Total consumer
 
3,502

 
3,502

 

 

 

 

 
 
 
 
 
 
 
 
 
 
 
 
 
Total
 
$
44,268

 
$
22,993

 
$
21,275

 
$
253

 
$
890

 
$
5,175


The financial impact of troubled debt restructurings primarily consist of specific allowances for credit losses and principal amounts charged off. Internally risk graded loans that have been modified in troubled debt restructurings generally remain classified as nonaccruing. Other financial impacts, such as foregone interest, are not material to the financial statements.

In addition to risk graded loans discussed above, non-risk graded residential mortgage loans may be modified in troubled debt restructurings primarily consist of loans that are guaranteed by U.S. government agencies. At June 30, 2012, approximately $11 million of the renegotiated residential mortgage loans are currently performing in accordance with the modified terms, $7.0 million are 30 to 89 days past due and $10 million are past due 90 days or more. Restructured residential mortgage loans guaranteed by agencies of the U.S. government in accordance with agency guidelines represent $25 million of our $28 million portfolio of renegotiated loans. All renegotiated loans past due 90 days or more are guaranteed by U.S. government agencies. 

Troubled debt restructurings of internally risk graded impaired loans at December 31, 2011 were as follows (in thousands):

 
 
As of
 
 
December 31, 2011
 
 
Recorded
Investment
 
Performing in Accordance With Modified Terms
 
Not
Performing in Accordance With Modified Terms
 
Specific
Allowance
Commercial:
 
 
 
 
 
 
 
 
Energy
 
$

 
$

 
$

 
$

Services
 
3,529

 
1,907

 
1,622

 

Wholesale/retail
 
1,739

 
961

 
778

 
24

Manufacturing
 

 

 

 

Healthcare
 

 

 

 

Integrated food services
 

 

 

 

Other commercial and industrial
 
960

 

 
960

 

Total commercial
 
6,228

 
2,868

 
3,360

 
24

 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 

 
 

 
 

 
 

Construction and land development
 
25,890

 
3,585

 
22,305

 
1,577

Retail
 
1,070

 

 
1,070

 

Office
 
2,496

 
1,134

 
1,362

 
215

Multifamily
 

 

 

 

Industrial
 

 

 

 

Other real estate loans
 
8,171

 
387

 
7,784

 
662

Total commercial real estate
 
37,627

 
5,106

 
32,521

 
2,454

 
 
 
 
 
 
 
 
 
Residential mortgage:
 
 

 
 

 
 

 
 

Permanent mortgage
 
4,103

 
1,396

 
2,707

 
282

Home equity
 

 

 

 

Total residential mortgage
 
4,103

 
1,396

 
2,707

 
282

 
 
 
 
 
 
 
 
 
Consumer:
 
 

 
 

 
 

 
 

Indirect automobile
 

 

 

 

Other consumer
 
168

 
168

 

 

Total consumer
 
168

 
168

 

 

 
 
 
 
 
 
 
 
 
Total
 
$
48,126

 
$
9,538

 
$
38,588

 
$
2,760


At December 31, 2011, approximately $13 million of the renegotiated residential mortgage loans are currently performing in accordance with the modified terms, $5.8 million are 30 to 89 days past due and $14 million are past due 90 days or more. Restructured residential mortgage loans guaranteed by agencies of the U.S. government in accordance with agency guidelines represent $29 million of our $33 million portfolio of renegotiated loans. All renegotiated loans past due 90 days or more are guaranteed by U.S. government agencies. 
Summary of loans by aging status
A summary of loans currently performing, loans past due and accruing and nonaccrual loans as of June 30, 2012 is as follows (in thousands):
 
 
 
 
Past Due
 
 
 
 
 
 
Current
 
30 to 89
Days
 
90 Days
or More
 
Nonaccrual
 
Total
Commercial:
 
 
 
 
 
 
 
 
 
 
Energy
 
$
2,272,989

 
$
2,260

 
$

 
$
3,087

 
$
2,278,336

Services
 
1,917,655

 
3,705

 
37

 
10,123

 
1,931,520

Wholesale/retail
 
954,475

 
1,534

 

 
4,175

 
960,184

Manufacturing
 
350,647

 

 

 
12,230

 
362,877

Healthcare
 
1,005,538

 
180

 
100

 
3,310

 
1,009,128

Integrated food services
 
212,075

 
4,903

 

 

 
216,978

Other commercial and industrial
 
291,328

 
589

 

 
1,604

 
293,521

Total commercial
 
7,004,707

 
13,171

 
137

 
34,529

 
7,052,544

 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 

 
 

 
 

 
 

 
 

Construction and land development
 
240,208

 
801

 

 
46,050

 
287,059

Retail
 
478,843

 
5,626

 

 
7,908

 
492,377

Office
 
373,278

 
525

 

 
10,589

 
384,392

Multifamily
 
358,204

 
742

 

 
3,219

 
362,165

Industrial
 
230,641

 
392

 

 

 
231,033

Other real estate loans
 
353,412

 
3,328

 

 
12,448

 
369,188

Total commercial real estate
 
2,034,586

 
11,414

 

 
80,214

 
2,126,214

 
 
 
 
 
 
 
 
 
 
 
Residential mortgage:
 
 

 
 

 
 

 
 

 
 

Permanent mortgage
 
1,107,610

 
15,130

 
495

 
18,136

 
1,141,371

Permanent mortgages guaranteed by U.S. government agencies
 
26,460

 
14,473

 
127,126

 

 
168,059

Home equity
 
688,821

 
2,211

 
44

 
4,591

 
695,667

Total residential mortgage
 
1,822,891

 
31,814

 
127,665

 
22,727

 
2,005,097

 
 
 
 
 
 
 
 
 
 
 
Consumer:
 
 

 
 

 
 

 
 

 
 

Indirect automobile
 
58,895

 
1,771

 
1

 
2,257

 
62,924

Other consumer
 
324,165

 
718

 
14

 
4,755

 
329,652

Total consumer
 
383,060

 
2,489

 
15

 
7,012

 
392,576

 
 
 
 
 
 
 
 
 
 
 
Total
 
$
11,245,244

 
$
58,888

 
$
127,817

 
$
144,482

 
$
11,576,431


A summary of loans currently performing, loans past due and accruing and nonaccrual loans as of December 31, 2011 is as follows (in thousands):

 
 
 
 
Past Due
 
 
 
 
 
 
Current
 
30 to 89
Days
 
90 Days
or More
 
Nonaccrual
 
Total
Commercial:
 
 
 
 
 
 
 
 
 
 
Energy
 
$
2,003,192

 
$
1,065

 
$
448

 
$
336

 
$
2,005,041

Services
 
1,729,775

 
13,608

 
1,187

 
16,968

 
1,761,538

Wholesale/retail
 
945,776

 
470

 

 
21,180

 
967,426

Manufacturing
 
313,028

 
654

 

 
23,051

 
336,733

Healthcare
 
971,265

 
1,362

 
47

 
5,486

 
978,160

Integrated food services
 
204,306

 

 
5

 

 
204,311

Other commercial and industrial
 
298,105

 
1,966

 

 
1,790

 
301,861

Total commercial
 
6,465,447

 
19,125

 
1,687

 
68,811

 
6,555,070

 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 

 
 

 
 

 
 

 
 

Construction and land development
 
278,901

 
1,279

 

 
61,874

 
342,054

Retail
 
502,167

 
372

 

 
6,863

 
509,402

Office
 
394,227

 
239

 

 
11,457

 
405,923

Multifamily
 
365,477

 
38

 

 
3,513

 
369,028

Industrial
 
278,186

 

 

 

 
278,186

Other real estate loans
 
367,643

 
3,444

 
137

 
15,486

 
386,710

Total commercial real estate
 
2,186,601

 
5,372

 
137

 
99,193

 
2,291,303

 
 
 
 
 
 
 
 
 
 
 
Residential mortgage:
 
 

 
 

 
 

 
 

 
 

Permanent mortgage
 
1,110,418

 
17,259

 
601

 
25,366

 
1,153,644

Permanent mortgages guaranteed by U.S. government agencies
 
20,998

 
12,163

 
155,301

 

 
188,462

Home equity
 
624,942

 
3,036

 
42

 
4,401

 
632,421

Total residential mortgage
 
1,756,358

 
32,458

 
155,944

 
29,767

 
1,974,527

 
 
 
 
 
 
 
 
 
 
 
Consumer:
 
 

 
 

 
 

 
 

 
 

Indirect automobile
 
98,345

 
4,581

 
29

 
2,194

 
105,149

Other consumer
 
340,087

 
2,286

 

 
1,321

 
343,694

Total consumer
 
438,432

 
6,867

 
29

 
3,515

 
448,843

 
 
 
 
 
 
 
 
 
 
 
Total
 
$
10,846,838

 
$
63,822

 
$
157,797

 
$
201,286

 
$
11,269,743

A summary of loans currently performing, loans past due and accruing and nonaccrual loans as of June 30, 2011 is as follows (in thousands):

 
 
 
 
Past Due
 
 
 
 
 
 
Current
 
30 to 89
Days
 
90 Days
or More
 
Nonaccrual
 
Total
Commercial:
 
 
 
 
 
 
 
 
 
 
Energy
 
$
1,709,608

 
$
153

 
$

 
$
345

 
$
1,710,106

Services
 
1,703,683

 
3,759

 
1,593

 
16,254

 
1,725,289

Wholesale/retail
 
1,027,827

 
697

 
487

 
25,138

 
1,054,149

Manufacturing
 
363,048

 

 

 
4,366

 
367,414

Healthcare
 
849,605

 
177

 

 
5,962

 
855,744

Integrated food services
 
187,833

 

 

 

 
187,833

Other commercial and industrial
 
268,161

 
192

 
57

 
1,300

 
269,710

Total commercial
 
6,109,765

 
4,978

 
2,137

 
53,365

 
6,170,245

 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 

 
 

 
 

 
 

 
 

Construction and land development
 
293,627

 
2,333

 

 
76,265

 
372,225

Retail
 
442,231

 
2,911

 

 
4,642

 
449,784

Office
 
471,938

 
2,320

 

 
11,473

 
485,731

Multifamily
 
329,824

 

 

 
4,717

 
334,541

Industrial
 
159,422

 
384

 

 

 
159,806

Other real estate loans
 
370,110

 
2,393

 
175

 
13,266

 
385,944

Total commercial real estate
 
2,067,152

 
10,341

 
175

 
110,363

 
2,188,031

 
 
 
 
 
 
 
 
 
 
 
Residential mortgage:
 
 

 
 

 
 

 
 

 
 

Permanent mortgage
 
1,108,565

 
18,735

 

 
27,991

 
1,155,291

Permanent mortgages guaranteed by U.S. government agencies
 
8,426

 
3,728

 
122,304

 

 
134,458

Home equity
 
576,045

 
2,450

 
8

 
3,702

 
582,205

Total residential mortgage
 
1,693,036

 
24,913

 
122,312

 
31,693

 
1,871,954

 
 
 
 
 
 
 
 
 
 
 
Consumer:
 
 

 
 

 
 

 
 

 
 

Indirect automobile
 
152,496

 
7,256

 
19

 
2,729

 
162,500

Other consumer
 
341,761

 
1,031

 
2

 
2,020

 
344,814

Total consumer
 
494,257

 
8,287

 
21

 
4,749

 
507,314

 
 
 
 
 
 
 
 
 
 
 
Total
 
$
10,364,210

 
$
48,519

 
$
124,645

 
$
200,170

 
$
10,737,544