XML 25 R14.htm IDEA: XBRL DOCUMENT v3.5.0.2
Allowance for Credit Losses and Credit Quality
9 Months Ended
Sep. 30, 2016
Receivables [Abstract]  
Allowance for Credit Losses and Credit Quality
ALLOWANCE FOR CREDIT LOSSES AND CREDIT QUALITY
Allowance for Credit Losses Activity
A summary of changes in the allowance for credit losses for the nine months ended September 30 is as follows:
 
2016
(Dollars in thousands)
Legacy Loans
 
Acquired Loans
 
Total
Allowance for credit losses
 
 
 
 
 
Allowance for loan losses at beginning of period
$
93,808

 
$
44,570

 
$
138,378

Provision for (Reversal of) loan losses before benefit attributable to FDIC loss share agreements
40,516

 
(2,501
)
 
38,015

Adjustment attributable to FDIC loss share arrangements

 
1,240

 
1,240

Net provision for loan losses
40,516

 
(1,261
)
 
39,255

Adjustment attributable to FDIC loss share arrangements

 
(1,240
)
 
(1,240
)
Transfer of balance to OREO and other

 
(2,045
)
 
(2,045
)
Loans charged-off
(28,559
)
 
(1,495
)
 
(30,054
)
Recoveries
3,124

 
775

 
3,899

Allowance for loan losses at end of period
$
108,889

 
$
39,304

 
$
148,193

 
 
 
 
 
 
Reserve for unfunded commitments at beginning of period
14,145

 

 
14,145

Provision for (Reversal of) unfunded lending commitments
(2,155
)
 

 
(2,155
)
Reserve for unfunded commitments at end of period
$
11,990

 
$

 
$
11,990

Allowance for credit losses at end of period
$
120,879

 
$
39,304

 
$
160,183

 
 
2015
(Dollars in thousands)
Legacy Loans
 
Acquired Loans
 
Total
Allowance for credit losses
 
 
 
 
 
Allowance for loan losses at beginning of period
$
76,174

 
$
53,957

 
$
130,131

Provision for loan losses before benefit attributable to FDIC loss share agreements
17,743

 
112

 
17,855

Adjustment attributable to FDIC loss share arrangements

 
1,342

 
1,342

Net provision for loan losses
17,743

 
1,454

 
19,197

Adjustment attributable to FDIC loss share arrangements

 
(1,342
)
 
(1,342
)
Transfer of balance to OREO and other

 
(9,768
)
 
(9,768
)
Loans charged-off
(12,073
)
 
(952
)
 
(13,025
)
Recoveries
4,556

 
505

 
5,061

Allowance for loan losses at end of period
$
86,400

 
$
43,854

 
$
130,254

 
 
 
 
 
 
Reserve for unfunded commitments at beginning of period
11,801

 

 
11,801

Provision for unfunded lending commitments
2,724

 

 
2,724

Reserve for unfunded commitments at end of period
$
14,525

 
$

 
$
14,525

Allowance for credit losses at end of period
$
100,925

 
$
43,854

 
$
144,779

A summary of changes in the allowance for credit losses for legacy loans, by loan portfolio type, for the nine months ended September 30 is as follows:
 
2016
 
Commercial Real Estate
 
Commercial and Industrial
 
Energy-related
 
Residential Mortgage
 
 
 
 
(Dollars in thousands)
 
 
 
 
Consumer
 
Total
Allowance for loan losses at beginning of period
$
24,658

 
$
23,283

 
$
23,863

 
$
3,947

 
$
18,057

 
$
93,808

Provision for (Reversal of) loan losses
(651
)
 
13,201

 
18,998

 
248

 
8,720

 
40,516

Loans charged off
(1,598
)
 
(2,418
)
 
(14,672
)
 
(240
)
 
(9,631
)
 
(28,559
)
Recoveries
766

 
251

 

 
142

 
1,965

 
3,124

Allowance for loan losses at end of period
$
23,175

 
$
34,317

 
$
28,189

 
$
4,097

 
$
19,111

 
$
108,889

 
 
 
 
 
 
 
 
 
 
 
 
Reserve for unfunded commitments at beginning of period
$
4,160

 
$
3,448

 
$
2,665

 
$
830

 
$
3,042

 
$
14,145

Provision for (Reversal of) unfunded commitments
(427
)
 
(46
)
 
(1,712
)
 
(148
)
 
178

 
(2,155
)
Reserve for unfunded commitments at end of period
$
3,733

 
$
3,402

 
$
953

 
$
682

 
$
3,220

 
$
11,990

Allowance on loans individually evaluated for impairment
$
655

 
$
8,996

 
$
14,396

 
$
110

 
$
1,053

 
$
25,210

Allowance on loans collectively evaluated for impairment
22,520

 
25,321

 
13,793

 
3,987

 
18,058

 
83,679

Loans, net of unearned income:
 
 
 
 
 
 
 
 
 
 
 
Balance at end of period
$
5,419,483

 
$
3,101,472

 
$
598,279

 
$
840,082

 
$
2,454,054

 
$
12,413,370

Balance at end of period individually evaluated for impairment
31,405

 
58,464

 
212,512

 
4,539

 
11,546

 
318,466

Balance at end of period collectively evaluated for impairment
5,388,078

 
3,043,008

 
385,767

 
835,543

 
2,442,508

 
12,094,904

 
2015
 
Commercial Real Estate
 
Commercial and Industrial
 
Energy-related
 
Residential Mortgage
 
 
 
 
(Dollars in thousands)
 
 
 
 
Consumer
 
Total
Allowance for loan losses at beginning of period
$
26,752

 
$
24,455

 
$
5,949

 
$
2,678

 
$
16,340

 
$
76,174

Provision for (Reversal of) loan losses
(947
)
 
1,308

 
9,269

 
1,474

 
6,639

 
17,743

Loans charged off
(2,009
)
 
(1,048
)
 

 
(224
)
 
(8,792
)
 
(12,073
)
Recoveries
1,535

 
49

 

 
44

 
2,928

 
4,556

Allowance for loan losses at end of period
$
25,331

 
$
24,764

 
$
15,218

 
$
3,972

 
$
17,115

 
$
86,400

 
 
 
 
 
 
 
 
 
 
 
 
Reserve for unfunded commitments at beginning of period
$
3,370

 
$
3,733

 
$
1,596

 
$
168

 
$
2,934

 
$
11,801

Provision for (Reversal of) unfunded commitments
218

 
(149
)
 
2,037

 
650

 
(32
)
 
2,724

Reserve for unfunded commitments at end of period
$
3,588

 
$
3,584

 
$
3,633

 
$
818

 
$
2,902

 
$
14,525

Allowance on loans individually evaluated for impairment
$
883

 
$
817

 
$

 
$

 
$

 
$
1,700

Allowance on loans collectively evaluated for impairment
24,448

 
23,947

 
15,218

 
3,972

 
17,115

 
84,700

Loans, net of unearned income:
 
 
 
 
 
 
 
 
 
 
 
Balance at end of period
$
4,321,723

 
$
2,779,503

 
$
713,935

 
$
660,543

 
$
2,303,554

 
$
10,779,258

Balance at end of period individually evaluated for impairment
26,463

 
22,076

 
3,409

 

 
198

 
52,146

Balance at end of period collectively evaluated for impairment
4,295,260

 
2,757,427

 
710,526

 
660,543

 
2,303,356

 
10,727,112



A summary of changes in the allowance for credit losses for acquired loans, by loan portfolio type, for the nine months ended September 30 is as follows:
 
2016
 
Commercial Real Estate
 
Commercial and Industrial
 
Energy-related
 
Residential Mortgage
 
 
 
 
(Dollars in thousands)
 
 
 
 
Consumer
 
Total
Allowance for loan losses at beginning of period
$
25,979

 
$
2,819

 
$
125

 
$
7,841

 
$
7,806

 
$
44,570

Provision for (Reversal of) loan losses
(1,952
)
 
216

 
(99
)
 
1,017

 
(443
)
 
(1,261
)
Decrease in FDIC loss share receivable
(34
)
 
(50
)
 

 
(833
)
 
(323
)
 
(1,240
)
Transfer of balance to OREO and other
(380
)
 
(467
)
 

 
28

 
(1,226
)
 
(2,045
)
Loans charged off
(789
)
 

 

 

 
(706
)
 
(1,495
)
Recoveries
102

 
217

 

 
33

 
423

 
775

Allowance for loan losses at end of period
$
22,926

 
$
2,735

 
$
26

 
$
8,086

 
$
5,531

 
$
39,304

Allowance on loans individually evaluated for impairment
$
177

 
$
77

 
$

 
$

 
$

 
$
254

Allowance on loans collectively evaluated for impairment
22,749

 
2,658

 
26

 
8,086

 
5,531

 
39,050

Loans, net of unearned income:
 
 
 
 
 
 
 
 
 
 
 
Balance at end of period
$
1,261,732

 
$
361,525

 
$
1,362

 
$
430,448

 
$
456,062

 
$
2,511,129

Balance at end of period individually evaluated for impairment
5,647

 
1,926

 

 

 
679

 
8,252

Balance at end of period collectively evaluated for impairment
948,523

 
324,445

 
1,362

 
304,699

 
354,801

 
1,933,830

Balance at end of period acquired with deteriorated credit quality
307,562

 
35,154

 

 
125,749

 
100,582

 
569,047

 
2015
 
Commercial Real Estate
 
Commercial and Industrial
 
Energy-related
 
Residential Mortgage
 
 
 
 
(Dollars in thousands)
 
 
 
 
Consumer
 
Total
Allowance for loans losses at beginning of period
$
29,949

 
$
3,265

 
$
51

 
$
6,484

 
$
14,208

 
$
53,957

Provision for (Reversal of) loan losses
809

 
174

 
67

 
1,263

 
(859
)
 
1,454

(Decrease) Increase in FDIC loss share receivable
748

 
59

 

 
(277
)
 
(1,872
)
 
(1,342
)
Transfer of balance to OREO and other
(6,096
)
 
(282
)
 

 
(472
)
 
(2,918
)
 
(9,768
)
Loans charged off

 
(8
)
 

 
(59
)
 
(885
)
 
(952
)
Recoveries
8

 
116

 

 
4

 
377

 
505

Allowance for loans losses at end of period
$
25,418

 
$
3,324

 
$
118

 
$
6,943

 
$
8,051

 
$
43,854

Allowance on loans individually evaluated for impairment
$

 
$

 
$

 
$

 
$
16

 
$
16

Allowance on loans collectively evaluated for impairment
25,418

 
3,324

 
118

 
6,943

 
8,035

 
43,838

Loans, net of unearned income:
 
 
 
 
 
 
 
 
 
 
 
Balance at end of period
$
1,658,028

 
$
523,468

 
$
5,521

 
$
529,398

 
$
621,346

 
$
3,337,761

Balance at end of period individually evaluated for impairment

 
142

 

 

 
456

 
598

Balance at end of period collectively evaluated for impairment
1,205,439

 
465,514

 
5,521

 
385,854

 
493,032

 
2,555,360

Balance at end of period acquired with deteriorated credit quality
452,589

 
57,812

 

 
143,544

 
127,858

 
781,803



Portfolio Segment Risk Factors
Commercial real estate loans include loans to commercial customers for long-term financing of land and buildings or for land development or construction of a building. These loans are repaid through revenues from operations of the businesses, rents of properties and refinances. Commercial and industrial loans represent loans to commercial customers to finance general working capital needs, equipment purchases and other projects where repayment is derived from cash flows resulting from business operations. The Company originates commercial business loans on a secured and, to a lesser extent, unsecured basis.
Residential mortgage loans consist of loans to consumers to finance a primary residence. The vast majority of the residential mortgage loan portfolio is comprised of one-to-four family mortgage loans secured by properties located in the Company's market areas and originated under terms and documentation that permit sale in the secondary market.
Consumer loans are offered by the Company in order to provide a full range of retail financial services to its customers and include home equity, credit card and other direct consumer installment loans. The Company originates substantially all of its consumer loans in its primary market areas. Loans in the consumer segment are sensitive to unemployment and other key consumer economic measures.
Credit Quality
The Company utilizes an asset risk classification system in accordance with guidelines established by the Federal Reserve Board as part of its efforts to monitor commercial asset quality. "Special mention" loans are defined as loans where known information about possible credit problems of the borrower cause management to have some doubt as to the ability of these borrowers to comply with the present loan repayment terms and which may result in future disclosures of these loans as non-performing. For assets with identified credit issues, the Company has two primary classifications for problem assets: "substandard" and "doubtful".
Substandard assets have one or more defined weaknesses and are characterized by the distinct possibility that the Company will sustain some loss if the deficiencies are not corrected. Doubtful assets have the weaknesses of the substandard assets with the additional characteristic that the weaknesses make collection or liquidation in full satisfaction of the loan balance outstanding questionable, which makes probability of loss based on currently existing facts, conditions, and values higher. Loans classified as "Pass" do not meet the criteria set forth for special mention, substandard, or doubtful classification and are not considered criticized. Asset risk classifications are determined at origination or acquisition and reviewed on an ongoing basis. Risk classifications are changed if, in the opinion of management, the risk profile of the customer has changed since the last review of the loan relationship.
The Company’s investment in loans by credit quality indicator is presented in the following tables. The tables below further segregate the Company’s loans between loans that were originated by the Company (legacy loans) and acquired loans. Loan premiums/discounts in the tables below represent the adjustment of non-covered acquired loans to fair value at the acquisition date, as adjusted for income accretion and changes in cash flow estimates in subsequent periods. Asset risk classifications for commercial loans reflect the classification as of September 30, 2016 and December 31, 2015. Credit quality information in the tables below includes loans acquired at the gross loan balance, prior to the application of premiums/discounts, at September 30, 2016 and December 31, 2015.
Loan delinquency is the primary credit quality indicator that the Company utilizes to monitor consumer asset quality.
 
Legacy loans
 
September 30, 2016
 
December 31, 2015
(Dollars in thousands)
Pass
 
Special
Mention
 
Sub-standard
 
Doubtful
 
Loss
 
Total
 
Pass
 
Special
Mention
 
Sub-standard
 
Doubtful
 
Loss
 
Total
Commercial real estate - Construction
$
694,983

 
$
84

 
$
1,060

 
$

 
$

 
$
696,127

 
$
634,889

 
$
160

 
$
1,432

 
$

 
$

 
$
636,481

Commercial real estate - Other
4,654,619

 
22,919

 
45,656

 
162

 

 
4,723,356

 
3,806,528

 
21,877

 
37,001

 
2,175

 

 
3,867,581

Commercial and industrial
2,994,661

 
34,249

 
53,951

 
18,611

 

 
3,101,472

 
2,911,396

 
14,826

 
19,888

 
5,992

 

 
2,952,102

Energy-related
279,404

 
65,263

 
249,640

 
3,972

 

 
598,279

 
531,657

 
67,937

 
74,272

 
3,311

 

 
677,177

Total
$
8,623,667

 
$
122,515

 
$
350,307

 
$
22,745

 
$

 
$
9,119,234

 
$
7,884,470

 
$
104,800

 
$
132,593

 
$
11,478

 
$

 
$
8,133,341

 
 
Legacy loans
 
September 30, 2016
 
December 31, 2015
(Dollars in thousands)
Current
 
30+ Days
Past Due
 
Total
 
Current
 
30+ Days
Past Due
 
Total
Residential mortgage
$
817,154

 
$
22,928

 
$
840,082

 
$
676,347

 
$
17,676

 
$
694,023

Consumer - Home equity
1,740,001

 
15,294

 
1,755,295

 
1,565,596

 
10,047

 
1,575,643

Consumer - Indirect automobile
150,008

 
3,896

 
153,904

 
242,328

 
3,886

 
246,214

Consumer - Credit card
79,588

 
864

 
80,452

 
76,360

 
901

 
77,261

Consumer - Other
459,548

 
4,855

 
464,403

 
460,594

 
3,444

 
464,038

Total
$
3,246,299

 
$
47,837

 
$
3,294,136

 
$
3,021,225

 
$
35,954

 
$
3,057,179

 
 
Acquired loans
 
September 30, 2016
 
December 31, 2015
(Dollars in thousands)
Pass
 
Special
Mention
 
Sub-
standard
 
Doubtful
 
Loss
 
Premium/(Discount)
 
Total
 
Pass
 
Special
Mention
 
Sub-
standard
 
Doubtful
 
Loss
 
Premium/(Discount)
 
Total
Commercial real estate-Construction
$
63,139

 
$
140

 
$
5,167

 
$
744

 
$

 
$
11,605

 
$
80,795

 
$
104,064

 
$
1,681

 
$
8,803

 
$
771

 
$

 
$
10,107

 
$
125,426

Commercial real estate - Other
1,145,942

 
21,731

 
46,941

 
1,484

 
23

 
(35,184
)
 
1,180,937

 
1,395,884

 
26,080

 
79,119

 
6,124

 
111

 
(63,295
)
 
1,444,023

Commercial and industrial
361,376

 
6,216

 
14,443

 
558

 

 
(21,068
)
 
361,525

 
473,241

 
8,376

 
16,510

 
1,206

 
43

 
(6,900
)
 
492,476

Energy-related
1,369

 

 

 

 

 
(7
)
 
1,362

 
2,166

 
55

 
170

 
1,198

 

 

 
3,589

Total
$
1,571,826

 
$
28,087

 
$
66,551

 
$
2,786

 
$
23

 
$
(44,654
)
 
$
1,624,619

 
$
1,975,355

 
$
36,192

 
$
104,602

 
$
9,299

 
$
154

 
$
(60,088
)
 
$
2,065,514


 
 
Acquired loans
 
September 30, 2016
 
December 31, 2015
(Dollars in thousands)
Current
 
30+ Days
Past Due
 
Premium
(Discount)
 
Total
 
Current
 
30+ Days
Past Due
 
Premium
(Discount)
 
Total
Residential mortgage
$
441,411

 
$
21,832

 
$
(32,795
)
 
$
430,448

 
$
506,103

 
$
24,752

 
$
(29,559
)
 
$
501,296

Consumer - Home equity
408,541

 
11,458

 
(24,164
)
 
395,835

 
503,635

 
16,381

 
(29,492
)
 
490,524

Consumer - Indirect automobile
9

 
1

 
(1
)
 
9

 
72

 
12

 

 
84

Consumer - Other
58,998

 
1,618

 
(398
)
 
60,218

 
79,732

 
1,475

 
(1,717
)
 
79,490

Total
$
908,959

 
$
34,909

 
$
(57,358
)
 
$
886,510

 
$
1,089,542

 
$
42,620

 
$
(60,768
)
 
$
1,071,394



Legacy Impaired Loans
Information on the Company’s investment in legacy impaired loans, which include all TDRs and all other non-accrual loans, is presented in the following tables as of and for the periods indicated. Legacy non-accrual mortgage and consumer loans, and commercial loans below the Company's specific threshold, are included for purposes of this disclosure although such loans are generally not evaluated or measured individually for impairment for purposes of determining the allowance for loan losses.
 
September 30, 2016
 
December 31, 2015
 
Unpaid Principal Balance
 
Recorded Investment
 
Related Allowance
 
Unpaid Principal Balance
 
Recorded Investment
 
Related Allowance
(Dollars in thousands)
 
 
 
 
 
With no related allowance recorded:
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate
$
15,447

 
$
14,655

 
$

 
$
17,002

 
$
16,145

 
$

Commercial business
29,162

 
28,722

 

 
14,571

 
14,340

 

Energy-related
168,723

 
163,156

 

 

 

 

Residential mortgage

 

 

 

 

 

Consumer - Home equity

 

 

 
730

 
730

 

Consumer -Other

 

 

 
66

 
66

 

 
 
 
 
 
 
 
 
 
 
 
 
With an allowance recorded:
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate
17,870

 
17,843

 
(660
)
 
21,377

 
13,753

 
(1,253
)
Commercial and industrial
31,406

 
31,067

 
(9,012
)
 
7,422

 
6,262

 
(277
)
Energy-related
52,749

 
49,407

 
(14,396
)
 
13,474

 
13,444

 
(2,125
)
Residential mortgage
18,205

 
16,840

 
(124
)
 
14,806

 
13,743

 
(64
)
Consumer - Home equity
16,845

 
15,615

 
(855
)
 
9,486

 
8,559

 
(363
)
Consumer - Indirect automobile
2,465

 
1,727

 
(128
)
 
1,955

 
1,181

 
(10
)
Consumer - Credit card
438

 
438

 
(9
)
 
394

 
394

 
(8
)
Consumer - Other
2,711

 
2,573

 
(122
)
 
1,450

 
899

 
(23
)
Total
$
356,021

 
$
342,043

 
$
(25,306
)
 
$
102,733

 
$
89,516

 
$
(4,123
)
Total commercial loans
$
315,357

 
$
304,850

 
$
(24,068
)
 
$
73,846

 
$
63,944

 
$
(3,655
)
Total mortgage loans
18,205

 
16,840

 
(124
)
 
14,806

 
13,743

 
(64
)
Total consumer loans
22,459

 
20,353

 
(1,114
)
 
14,081

 
11,829

 
(404
)
 
 
Three Months Ended 
 September 30, 2016
 
Three Months Ended 
 September 30, 2015
 
Nine Months Ended 
 September 30, 2016
 
Nine Months Ended 
 September 30, 2015
 
Average
Recorded Investment
 
Interest
Income Recognized
 
Average
Recorded Investment
 
Interest
Income Recognized
 
Average
Recorded Investment
 
Interest
Income Recognized
 
Average
Recorded Investment
 
Interest
Income Recognized
(Dollars in thousands)
 
 
 
 
 
 
 
With no related allowance recorded:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate
$
20,345

 
$
220

 
$
16,018

 
$
37

 
$
20,633

 
$
663

 
$
16,036

 
$
79

Commercial and industrial
29,533

 
313

 
20,055

 
159

 
30,772

 
1,030

 
20,630

 
465

Energy-related
165,459

 
1,364

 
3,409

 

 
149,099

 
3,755

 
3,425

 

Residential mortgage

 

 

 

 

 

 

 

Consumer - Home equity

 

 
215

 
3

 

 

 
204

 
4

With an allowance recorded:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate
17,776

 
143

 
11,649

 
128

 
17,654

 
433

 
8,247

 
385

Commercial and industrial
31,859

 
366

 
2,121

 

 
39,087

 
1,211

 
2,634

 

Energy-related
55,947

 
416

 
99

 

 
42,089

 
1,325

 
106

 

Residential mortgage
16,558

 
49

 
15,008

 

 
16,410

 
177

 
15,100

 

Consumer - Home equity
14,632

 
119

 
5,344

 

 
13,696

 
348

 
5,462

 

Consumer - Indirect automobile
1,853

 
16

 
1,361

 

 
2,092

 
70

 
1,551

 

Consumer - Credit card
468

 

 
721

 

 
461

 

 
1,038

 

Consumer - Other
2,346

 
38

 
1,030

 

 
2,065

 
109

 
1,068

 

Total
$
356,776

 
$
3,044

 
$
77,030

 
$
327

 
334,058

 
9,121

 
$
75,501

 
$
933

Total commercial loans
$
320,919

 
$
2,822

 
$
53,351

 
$
324

 
$
299,334

 
$
8,417

 
$
51,078

 
$
929

Total mortgage loans
16,558

 
49

 
15,008

 

 
16,410

 
177

 
15,100

 

Total consumer loans
19,299

 
173

 
8,671

 
3

 
18,314

 
527

 
9,323

 
4



As of September 30, 2016 and December 31, 2015, the Company was not committed to lend a material amount of additional funds to any customer whose loan was classified as impaired or as a troubled debt restructuring.