XML 66 R13.htm IDEA: XBRL DOCUMENT v2.4.0.6
Loans And Allowance For Credit Losses
9 Months Ended
Sep. 30, 2012
Loans And Allowance For Credit Losses [Abstract]  
Loans And Allowance For Credit Losses
LOANS AND ALLOWANCE FOR CREDIT LOSSES
Loans and Loans Held for Sale
Loans are summarized as follows according to major portfolio segment and specific loan class:
(In thousands)
 
September 30,
2012
 
December 31,
2011
Loans held for sale
$
220,240

 
$
201,590

Commercial:
 
 
 
Commercial and industrial
$
10,748,266

 
$
10,334,858

Leasing
405,012

 
379,709

Owner occupied
7,669,218

 
8,158,556

Municipal
469,237

 
441,241

Total commercial
19,291,733

 
19,314,364

Commercial real estate:
 
 
 
Construction and land development
1,956,186

 
2,264,909

Term
8,139,546

 
7,883,434

Total commercial real estate
10,095,732

 
10,148,343

Consumer:
 
 
 
Home equity credit line
2,175,338

 
2,187,428

1-4 family residential
4,181,002

 
3,921,216

Construction and other consumer real estate
320,087

 
305,873

Bankcard and other revolving plans
294,827

 
291,018

Other
223,534

 
225,540

Total consumer
7,194,788

 
6,931,075

FDIC-supported loans
588,566

 
750,870

Total loans
$
37,170,819

 
$
37,144,652


FDIC-supported loans were acquired during 2009 and are indemnified by the Federal Deposit Insurance Corporation (“FDIC”) under loss sharing agreements. The FDIC-supported loan balances presented in the accompanying schedules include purchased credit-impaired loans accounted for at their carrying values rather than their outstanding balances. See subsequent discussion under Purchased Loans.
Loan balances are presented net of unearned income and fees, which amounted to $131.0 million at September 30, 2012 and $133.1 million at December 31, 2011.
Owner occupied and commercial real estate loans include unamortized premiums of approximately $61.4 million at September 30, 2012 and $73.4 million at December 31, 2011.
Municipal loans generally include loans to municipalities with the debt service being repaid from general funds or pledged revenues of the municipal entity, or to private commercial entities or 501(c)(3) not-for-profit entities utilizing a pass-through municipal entity to achieve favorable tax treatment.
Loans with a carrying value of approximately $20.1 billion at September 30, 2012 and $21.1 billion at December 31, 2011 have been made available for pledging at the Federal Reserve and various Federal Home Loan Banks as collateral for current and potential borrowings.
We sold loans totaling $369 million and $1,244 million for the three and nine months ended September 30, 2012, and $353 million and $1,202 million for the three and nine months ended September 30, 2011, respectively, that were previously classified as loans held for sale. Loans reclassified to loans held for sale primarily consist of conforming residential mortgages. Amounts added to loans held for sale during these periods were $452 million and $1,260 million for the three and nine months ended September 30, 2012 and $336 million and $1,124 million for the three and nine months ended September 30, 2011, respectively. Income from loans sold, excluding servicing, was $8.5 million and $22.4 million for the three and nine months ended September 30, 2012 and $3.8 million and $13.9 million for the three and nine months ended September 30, 2011.
Allowance for Credit Losses
The allowance for credit losses (“ACL”) consists of the allowance for loan and lease losses (“ALLL,” also referred to as the allowance for loan losses) and the reserve for unfunded lending commitments (“RULC”).
Allowance for Loan and Lease Losses
The ALLL represents our estimate of probable and estimable losses inherent in the loan and lease portfolio as of the balance sheet date. Losses are charged to the ALLL when recognized. Generally, commercial loans are charged off or charged down at the point at which they are determined to be uncollectible in whole or in part, or when 180 days past due unless the loan is well secured and in the process of collection. Consumer loans are either charged off or charged down to net realizable value no later than the month in which they become 180 days past due. Closed-end loans that are not secured by residential real estate are either charged off or charged down to net realizable value no later than the month in which they become 120 days past due. We establish the amount of the ALLL by analyzing the portfolio at least quarterly, and we adjust the provision for loan losses so the ALLL is at an appropriate level at the balance sheet date.
We determine our ALLL as the best estimate within a range of estimated losses. The methodologies we use to estimate the ALLL depend upon the impairment status and portfolio segment of the loan. The methodology for impaired loans is discussed subsequently. For the commercial and commercial real estate segments, we use a comprehensive loan grading system to assign probability of default and loss given default grades to each loan. The credit quality indicators discussed subsequently are based on this grading system. Probability of default and loss given default grades are based on both financial and statistical models and loan officers’ judgment. We create groupings of these grades for each subsidiary bank and loan class and calculate historic loss rates using a loss migration analysis that attributes historic realized losses to historic loan grades over the most recent 60 months.
For the consumer loan segment, we use roll rate models to forecast probable inherent losses. Roll rate models measure the rate at which consumer loans migrate from one delinquency category to the next worse delinquency category, and eventually to loss. We estimate roll rates for consumer loans using recent delinquency and loss experience. These roll rates are then applied to current delinquency levels to estimate probable inherent losses.
For FDIC-supported loans purchased with evidence of credit deterioration, we determine the ALLL according to separate accounting guidance. The accounting for these loans, including the allowance calculation, is described in the Purchased Loans section following.
After applying historic loss experience, as described above, we review the quantitatively derived level of ALLL for each segment using qualitative criteria. We track various risk factors that influence our judgment regarding the level of the ALLL across the portfolio segments. Primary qualitative and environmental factors that may not be reflected in our quantitative models include:
Asset quality trends
Risk management and loan administration practices
Risk identification practices
Effect of changes in the nature and volume of the portfolio
Existence and effect of any portfolio concentrations
National economic and business conditions
Regional and local economic and business conditions
Data availability and applicability
We review changes in these factors to ensure that changes in the level of the ALLL are directionally consistent with changes in these factors. The magnitude of the impact of these factors on our qualitative assessment of the ALLL changes from quarter to quarter according to the extent these factors are already reflected in historic loss rates and according to the extent these factors diverge from one to another. We also consider the uncertainty inherent in the estimation process when evaluating the ALLL.
Reserve for Unfunded Lending Commitments
We also estimate a reserve for potential losses associated with off-balance sheet commitments and standby letters of credit. We determine the RULC using the same procedures and methodologies that we use for the ALLL. The loss factors used in the RULC are the same as the loss factors used in the ALLL, and the qualitative adjustments used in the RULC are the same as the qualitative adjustments used in the ALLL. We adjust the Company’s unfunded lending commitments that are not unconditionally cancelable to an outstanding amount equivalent using credit conversion factors and we apply the loss factors to the outstanding equivalents.
Changes in ACL Assumptions
Prior to the third quarter of 2012, for all troubled debt restructurings (“TDRs”) regardless of size, the ALLL was based on an individual impairment evaluation, considering facts and circumstances specific to each borrower, as described subsequently. For loans no longer reported as TDRs, the ALLL was based on the methodology consistent with our nonimpaired loans, as described previously. Beginning in the third quarter of 2012, for qualifying TDRs (i.e., accruing TDRs, nonaccruing TDRs less than $1 million, and for loans no longer reported as TDRs since the beginning of 2012), the ALLL is based on a discounted cash flow analysis performed at the individual loan level, where credit losses are estimated based on historical loss statistics, derived from loans with similar risk characteristics (e.g., credit quality indicator and loan type), rather than the previous methodology that considered facts and circumstances specific to each borrower. This change in methodology had the effect of increasing the ALLL at September 30, 2012 by approximately $19 million.
Changes in the allowance for credit losses are summarized as follows:
 
Three Months Ended September 30, 2012
(In thousands)
 
Commercial
 
Commercial
real estate
 
Consumer
 
FDIC-
supported 1
 
Total
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
Balance at beginning of period
$
616,359

 
$
232,049

 
$
102,391

 
$
20,917

 
$
971,716

Additions:
 
 
 
 
 
 
 
 
 
Provision for loan losses
2,843

 
(5,010
)
 
3,351

 
(3,073
)
 
(1,889
)
Adjustment for FDIC-supported loans

 

 

 
(5,908
)
 
(5,908
)
Deductions:
 
 
 
 
 
 
 
 
 
Gross loan and lease charge-offs
(26,424
)
 
(20,264
)
 
(11,391
)
 
(702
)
 
(58,781
)
Recoveries
12,013

 
3,312

 
3,262

 
1,616

 
20,203

Net loan and lease charge-offs
(14,411
)
 
(16,952
)
 
(8,129
)
 
914

 
(38,578
)
Balance at end of period
$
604,791

 
$
210,087

 
$
97,613

 
$
12,850

 
$
925,341

 
 
 
 
 
 
 
 
 
 
Reserve for unfunded lending commitments:
 
 
 
 
 
 
 
 
 
Balance at beginning of period
$
70,553

 
$
31,663

 
$
1,370

 
$

 
$
103,586

Provision charged (credited) to earnings
542

 
1,741

 
(19
)
 

 
2,264

Balance at end of period
$
71,095

 
$
33,404

 
$
1,351

 
$

 
$
105,850

 
 
 
 
 
 
 
 
 
 
Total allowance for credit losses at end of period:
 
 
 
 
 
 
 
 
 
Allowance for loan losses
$
604,791

 
$
210,087

 
$
97,613

 
$
12,850

 
$
925,341

Reserve for unfunded lending commitments
71,095

 
33,404

 
1,351

 

 
105,850

Total allowance for credit losses
$
675,886

 
$
243,491

 
$
98,964

 
$
12,850

 
$
1,031,191


 
Nine Months Ended September 30, 2012
(In thousands)
 
Commercial
 
Commercial
real estate
 
Consumer
 
FDIC-
supported 1
 
Total
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
Balance at beginning of period
$
627,825

 
$
275,546

 
$
123,115

 
$
23,472

 
$
1,049,958

Additions:
 
 
 
 
 
 

 
 
Provision for loan losses
35,741

 
(17,651
)
 
9,989

 
(3,451
)
 
24,628

Adjustment for FDIC-supported loans

 

 

 
(12,821
)
 
(12,821
)
Deductions:
 
 
 
 
 
 
 
 
 
Gross loan and lease charge-offs
(91,477
)
 
(70,098
)
 
(45,722
)
 
(5,183
)
 
(212,480
)
Recoveries
32,702

 
22,290

 
10,231

 
10,833

 
76,056

Net loan and lease charge-offs
(58,775
)
 
(47,808
)
 
(35,491
)
 
5,650

 
(136,424
)
Balance at end of period
$
604,791

 
$
210,087

 
$
97,613

 
$
12,850

 
$
925,341

 
 
 
 
 
 
 
 
 
 
Reserve for unfunded lending commitments:
 
 
 
 
 
 
 
 
 
Balance at beginning of period
$
77,232

 
$
23,572

 
$
1,618

 
$

 
$
102,422

Provision charged (credited) to earnings
(6,137
)
 
9,832

 
(267
)
 

 
3,428

Balance at end of period
$
71,095

 
$
33,404

 
$
1,351

 
$

 
$
105,850

 
 
 
 
 
 
 
 
 
 
Total allowance for credit losses at end of period:
 
 
 
 
 
 
 
 
 
Allowance for loan losses
$
604,791

 
$
210,087

 
$
97,613

 
$
12,850

 
$
925,341

Reserve for unfunded lending commitments
71,095

 
33,404

 
1,351

 

 
105,850

Total allowance for credit losses
$
675,886

 
$
243,491

 
$
98,964

 
$
12,850

 
$
1,031,191


 
Three Months Ended September 30, 2011
(In thousands)
 
Commercial
 
Commercial
real estate
 
Consumer
 
FDIC-
supported 1
 
Total
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
Balance at beginning of period
$
667,646

 
$
392,852

 
$
149,773

 
$
27,462

 
$
1,237,733

Additions:
 
 
 
 
 
 
 
 
 
Provision for loan losses
47,764

 
(49,770
)
 
15,618

 
941

 
14,553

Adjustment for FDIC-supported loans

 

 

 
(1,520
)
 
(1,520
)
Deductions:
 
 
 
 
 
 
 
 
 
Gross loan and lease charge-offs
(63,047
)
 
(44,658
)
 
(18,475
)
 
(2,966
)
 
(129,146
)
Recoveries
8,788

 
13,285

 
3,185

 
2,025

 
27,283

Net loan and lease charge-offs
(54,259
)
 
(31,373
)
 
(15,290
)
 
(941
)
 
(101,863
)
Balance at end of period
$
661,151

 
$
311,709

 
$
150,101

 
$
25,942

 
$
1,148,903

 
 
 
 
 
 
 
 
 
 
Reserve for unfunded lending commitments:
 
 
 
 
 
 
 
 
 
Balance at beginning of period
$
75,082

 
$
23,852

 
$
1,330

 
$

 
$
100,264

Provision charged (credited) to earnings
1,549

 
(3,278
)
 
(473
)
 

 
(2,202
)
Balance at end of period
$
76,631

 
$
20,574

 
$
857

 
$

 
$
98,062

 
 
 
 
 
 
 
 
 
 
Total allowance for credit losses at end of period:
 
 
 
 
 
 
 
 
 
Allowance for loan losses
$
661,151

 
$
311,709

 
$
150,101

 
$
25,942

 
$
1,148,903

Reserve for unfunded lending commitments
76,631

 
20,574

 
857

 

 
98,062

Total allowance for credit losses
$
737,782

 
$
332,283

 
$
150,958

 
$
25,942

 
$
1,246,965


 
Nine Months Ended September 30, 2011
(In thousands)
 
Commercial
 
Commercial
real estate
 
Consumer
 
FDIC-
supported 1
 
Total
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
Balance at beginning of period
$
761,107

 
$
487,235

 
$
154,326

 
$
37,673

 
$
1,440,341

Additions:
 
 
 
 
 
 
 
 
 
Provision for loan losses
37,864

 
(21,475
)
 
53,564

 
5,930

 
75,883

Adjustment for FDIC-supported loans

 

 

 
(6,196
)
 
(6,196
)
Deductions:
 
 
 
 
 
 
 
 
 
Gross loan and lease charge-offs
(172,103
)
 
(182,849
)
 
(68,407
)
 
(16,199
)
 
(439,558
)
Recoveries
34,283

 
28,798

 
10,618

 
4,734

 
78,433

Net loan and lease charge-offs
(137,820
)
 
(154,051
)
 
(57,789
)
 
(11,465
)
 
(361,125
)
Balance at end of period
$
661,151

 
$
311,709

 
$
150,101

 
$
25,942

 
$
1,148,903

 
 
 
 
 
 
 
 
 
 
Reserve for unfunded lending commitments:
 
 
 
 
 
 
 
 
 
Balance at beginning of period
$
83,352

 
$
26,373

 
$
1,983

 
$

 
$
111,708

Provision charged (credited) to earnings
(6,721
)
 
(5,799
)
 
(1,126
)
 

 
(13,646
)
Balance at end of period
$
76,631

 
$
20,574

 
$
857

 
$

 
$
98,062

 
 
 
 
 
 
 
 
 
 
Total allowance for credit losses at end of period:
 
 
 
 
 
 
 
 
 
Allowance for loan losses
$
661,151


$
311,709


$
150,101


$
25,942

 
$
1,148,903

Reserve for unfunded lending commitments
76,631


20,574


857



 
98,062

Total allowance for credit losses
$
737,782

 
$
332,283

 
$
150,958

 
$
25,942

 
$
1,246,965

1 The Purchased Loans section following contains further discussion related to FDIC-supported loans.

The ALLL and outstanding loan balances according to the Company’s impairment method are summarized as follows:
 
September 30, 2012
(In thousands)
Commercial
 
Commercial
real estate
 
Consumer
 
FDIC-
supported
 
Total
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
36,278

 
$
30,579

 
$
15,036

 
$

 
$
81,893

Collectively evaluated for impairment
568,513

 
179,508

 
82,577

 
10,069

 
840,667

Purchased loans with evidence of credit deterioration

 

 

 
2,781

 
2,781

Total
$
604,791

 
$
210,087

 
$
97,613

 
$
12,850

 
$
925,341

 
 
 
 
 
 
 
 
 
 
Outstanding loan balances:
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
344,411

 
$
495,569

 
$
97,589

 
$
1,581

 
$
939,150

Collectively evaluated for impairment
18,947,322

 
9,600,163

 
7,097,199

 
494,513

 
36,139,197

Purchased loans with evidence of credit deterioration

 

 

 
92,472

 
92,472

Total
$
19,291,733

 
$
10,095,732

 
$
7,194,788

 
$
588,566

 
$
37,170,819

 
 
December 31, 2011
(In thousands)
 
Commercial
 
Commercial
real estate
 
Consumer
 
FDIC-
supported
 
Total
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
11,456

 
$
20,971

 
$
8,995

 
$
623

 
$
42,045

Collectively evaluated for impairment
616,369

 
254,575

 
114,120

 
16,830

 
1,001,894

Purchased loans with evidence of credit deterioration

 

 

 
6,019

 
6,019

Total
$
627,825

 
$
275,546

 
$
123,115

 
$
23,472

 
$
1,049,958

 
 
 
 
 
 
 
 
 
 
Outstanding loan balances:
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
349,662

 
$
668,022

 
$
113,798

 
$
2,701

 
$
1,134,183

Collectively evaluated for impairment
18,964,702

 
9,480,321

 
6,817,277

 
637,962

 
35,900,262

Purchased loans with evidence of credit deterioration

 

 

 
110,207

 
110,207

Total
$
19,314,364

 
$
10,148,343

 
$
6,931,075

 
$
750,870

 
$
37,144,652


Nonaccrual and Past Due Loans
Loans are generally placed on nonaccrual status when payment in full of principal and interest is not expected, or the loan is 90 days or more past due as to principal or interest, unless the loan is both well secured and in the process of collection. Factors we consider in determining whether a loan is placed on nonaccrual include delinquency status, collateral value, borrower or guarantor financial statement information, bankruptcy status, and other information which would indicate that the full and timely collection of interest and principal is uncertain.
A nonaccrual loan may be returned to accrual status when all delinquent interest and principal become current in accordance with the terms of the loan agreement; the loan, if secured, is well secured; the borrower has paid according to the contractual terms for a minimum of six months; and analysis of the borrower indicates a reasonable assurance of the ability and willingness to maintain payments. Payments received on nonaccrual loans are applied as a reduction to the principal outstanding.
Closed-end loans with payments scheduled monthly are reported as past due when the borrower is in arrears for two or more monthly payments. Similarly, open-end credit such as charge-card plans and other revolving credit plans are reported as past due when the minimum payment has not been made for two or more billing cycles. Other multi-payment obligations (i.e., quarterly, semiannual, etc.), single payment, and demand notes are reported as past due when either principal or interest is due and unpaid for a period of 30 days or more.
 
Nonaccrual loans are summarized as follows:
(In thousands)
 
September 30,
2012
 
December 31,
2011
Loans held for sale
$
29

 
$
18,216

Commercial:
 
 
 
Commercial and industrial
$
103,206

 
$
126,468

Leasing
1,393

 
1,546

Owner occupied
223,419

 
239,203

Municipal
5,897

 

Total commercial
333,915

 
367,217

Commercial real estate:
 
 
 
Construction and land development
124,855

 
219,837

Term
155,141

 
156,165

Total commercial real estate
279,996

 
376,002

Consumer:
 
 
 
Home equity credit line
11,867

 
18,376

1-4 family residential
65,736

 
90,857

Construction and other consumer real estate
6,110

 
12,096

Bankcard and other revolving plans
871

 
346

Other
1,428

 
2,498

Total consumer loans
86,012

 
124,173

FDIC-supported loans
19,454

 
24,267

Total
$
719,377

 
$
891,659



Past due loans (accruing and nonaccruing) are summarized as follows:
 
September 30, 2012
(In thousands)
 
Current
 
30-89 days
past  due
 
90+ days
past  due
 
Total
past  due
 
Total
loans
 
Accruing
loans
90+ days
past due
 
Nonaccrual
loans
that are
current1
Loans held for sale
$
220,211

 
$
29

 
$

 
$
29

 
$
220,240

 
$

 
$

Commercial:
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
$
10,635,534

 
$
47,041

 
$
65,691

 
$
112,732

 
$
10,748,266

 
$
6,286

 
$
37,630

Leasing
402,741

 
878

 
1,393

 
2,271

 
405,012

 

 

Owner occupied
7,523,411

 
56,027

 
89,780

 
145,807

 
7,669,218

 
1,370

 
112,781

Municipal
469,237

 

 

 

 
469,237

 

 
5,897

Total commercial
19,030,923

 
103,946

 
156,864

 
260,810

 
19,291,733

 
7,656

 
156,308

Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
Construction and land development
1,874,942

 
16,242

 
65,002

 
81,244

 
1,956,186

 
1,378

 
61,089

Term
8,017,163

 
43,133

 
79,250

 
122,383

 
8,139,546

 
3,786

 
63,428

Total commercial real estate
9,892,105

 
59,375

 
144,252

 
203,627

 
10,095,732

 
5,164

 
124,517

Consumer:
 
 
 
 
 
 
 
 
 
 
 
 
 
Home equity credit line
2,165,086

 
6,430

 
3,822

 
10,252

 
2,175,338

 

 
5,558

1-4 family residential
4,121,285

 
19,792

 
39,925

 
59,717

 
4,181,002

 
362

 
21,451

Construction and other consumer real estate
314,251

 
2,615

 
3,221

 
5,836

 
320,087

 
292

 
2,789

Bankcard and other revolving plans
290,295

 
3,360

 
1,172

 
4,532

 
294,827

 
1,027

 
227

Other
221,366

 
983

 
1,185

 
2,168

 
223,534

 
7

 
178

Total consumer loans
7,112,283

 
33,180

 
49,325

 
82,505

 
7,194,788

 
1,688

 
30,203

FDIC-supported loans
501,245

 
15,983

 
71,338

 
87,321

 
588,566

 
60,913

 
8,508

Total
$
36,536,556

 
$
212,484

 
$
421,779

 
$
634,263

 
$
37,170,819

 
$
75,421

 
$
319,536


 
December 31, 2011
(In thousands)
 
Current
 
30-89 days
past  due
 
90+ days
past  due
 
Total
past due
 
Total
loans
 
Accruing
loans
90+ days
past due
 
Nonaccrual
loans
that are
current1
Loans held for sale
$
183,344

 
$

 
$
18,246

 
$
18,246

 
$
201,590

 
$
30

 
$

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial:
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
$
10,198,434

 
$
62,153

 
$
74,271

 
$
136,424

 
$
10,334,858

 
$
4,966

 
$
47,939

Leasing
377,914

 
1,634

 
161

 
1,795

 
379,709

 

 
1,319

Owner occupied
7,953,280

 
93,763

 
111,513

 
205,276

 
8,158,556

 
3,230

 
85,495

Municipal
441,241

 

 

 

 
441,241

 

 

Total commercial
18,970,869

 
157,550

 
185,945

 
343,495

 
19,314,364

 
8,196

 
134,753

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
Construction and land development
2,137,544

 
21,562

 
105,803

 
127,365

 
2,264,909

 
2,471

 
107,991

Term
7,770,268

 
51,592

 
61,574

 
113,166

 
7,883,434

 
4,170

 
88,451

Total commercial real estate
9,907,812

 
73,154

 
167,377

 
240,531

 
10,148,343

 
6,641

 
196,442

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Consumer:
 
 
 
 
 
 
 
 
 
 
 
 
 
Home equity credit line
2,169,190

 
8,669

 
9,569

 
18,238

 
2,187,428

 

 
5,542

1-4 family residential
3,846,012

 
18,985

 
56,219

 
75,204

 
3,921,216

 
2,833

 
32,067

Construction and other consumer real estate
294,371

 
5,008

 
6,494

 
11,502

 
305,873

 
136

 
4,773

Bankcard and other revolving plans
287,541

 
1,984

 
1,493

 
3,477

 
291,018

 
1,309

 
122

Other
221,575

 
1,995

 
1,970

 
3,965

 
225,540

 

 
372

Total consumer loans
6,818,689

 
36,641

 
75,745

 
112,386

 
6,931,075

 
4,278

 
42,876

 
 
 
 
 
 
 
 
 
 
 
 
 
 
FDIC-supported loans
634,113

 
27,791

 
88,966

 
116,757

 
750,870

 
74,611

 
6,812

Total
$
36,331,483

 
$
295,136

 
$
518,033

 
$
813,169

 
$
37,144,652

 
$
93,726

 
$
380,883

1 Represents nonaccrual loans that are not past due more than 30 days; however, full payment of principal and interest is still not expected.
Credit Quality Indicators
In addition to the past due and nonaccrual criteria, we also analyze loans using a loan grading system. We generally assign internal grades to loans with commitments less than $500,000 based on the performance of those loans. Performance-based grades follow our definitions of Pass, Special Mention, Substandard, and Doubtful, which are consistent with published definitions of regulatory risk classifications.
Definitions of Pass, Special Mention, Substandard, and Doubtful are summarized as follows:
Pass: A Pass asset is higher quality and does not fit any of the other categories described below. The likelihood of loss is considered remote.
Special Mention: A Special Mention asset has potential weaknesses that may be temporary or, if left uncorrected, may result in a loss. While concerns exist, the bank is currently protected and loss is considered unlikely and not imminent.
Substandard: A Substandard asset is inadequately protected by the current sound worth and paying capacity of the obligor or of the collateral pledged, if any. Assets so classified have well defined weaknesses and are characterized by the distinct possibility that the bank may sustain some loss if deficiencies are not corrected.
Doubtful: A Doubtful asset has all the weaknesses inherent in a Substandard asset with the added characteristics that the weaknesses make collection or liquidation in full highly questionable.
We generally assign internal grades to commercial and commercial real estate loans with commitments equal to or greater than $500,000 based on financial/statistical models, individual credit analysis, and loan officer judgment. For these larger loans, we assign one of fourteen probability of default grades (in order of declining credit quality) and one of twelve loss-given-default grades. The first ten of the fourteen probability of default grades indicate a Pass grade. The remaining four grades are: Special Mention, Substandard, Doubtful, and Loss. Loss indicates that the outstanding balance has been charged-off. We evaluate our credit quality information such as risk grades at least quarterly, or as soon as we identify information that might warrant an upgrade or downgrade. Risk grades are then updated as necessary.
For consumer loans, we generally assign internal risk grades similar to those described previously based on payment performance. These are generally assigned with either a Pass or Substandard grade and are reviewed as we identify information that might warrant an upgrade or downgrade.
Outstanding loan balances (accruing and nonaccruing) categorized by these credit quality indicators are summarized as follows:

 
September 30, 2012
(In thousands)
Pass
 
Special
Mention
 
Sub-
standard
 
Doubtful
 
Total
loans
 
Total
allowance
Loans held for sale
$
219,632

 
$

 
$
579

 
$
29

 
$
220,240

 
$

Commercial:
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
$
10,137,286

 
$
282,677

 
$
323,196

 
$
5,107

 
$
10,748,266

 
 
Leasing
398,063

 
589

 
6,343

 
17

 
405,012

 
 
Owner occupied
6,932,995

 
156,653

 
573,761

 
5,809

 
7,669,218

 
 
Municipal
459,929

 
3,411

 
5,897

 

 
469,237

 
 
Total commercial
17,928,273

 
443,330

 
909,197

 
10,933

 
19,291,733

 
$
604,791

Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
Construction and land development
1,545,806

 
137,660

 
272,210

 
510

 
1,956,186

 
 
Term
7,479,468

 
222,114

 
436,085

 
1,879

 
8,139,546

 
 
Total commercial real estate
9,025,274

 
359,774

 
708,295

 
2,389

 
10,095,732

 
210,087

Consumer:
 
 
 
 
 
 
 
 
 
 
 
Home equity credit line
2,133,557

 
83

 
41,698

 

 
2,175,338

 
 
1-4 family residential
4,064,901

 
2,934

 
113,167

 

 
4,181,002

 
 
Construction and other consumer real estate
309,983

 
510

 
9,594

 

 
320,087

 
 
Bankcard and other revolving plans
284,192

 
2,918

 
7,717

 

 
294,827

 
 
Other
219,501

 

 
4,033

 

 
223,534

 
 
Total consumer loans
7,012,134

 
6,445

 
176,209

 

 
7,194,788

 
97,613

FDIC-supported loans
378,464

 
24,362

 
185,740

 

 
588,566

 
12,850

Total
$
34,344,145

 
$
833,911

 
$
1,979,441

 
$
13,322

 
$
37,170,819

 
$
925,341

 

 
December 31, 2011
(In thousands)
Pass
 
Special
Mention
 
Sub-
standard
 
Doubtful
 
Total
loans
 
Total
allowance
Loans held for sale
$
182,626

 
$

 
$
18,964

 
$

 
$
201,590

 
$

Commercial:
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
$
9,612,143

 
$
271,845

 
$
442,139

 
$
8,731

 
$
10,334,858

 
 
Leasing
362,711

 
5,878

 
11,120

 

 
379,709

 
 
Owner occupied
7,481,207

 
184,821

 
486,584

 
5,944

 
8,158,556

 
 
Municipal
425,807

 
15,434

 

 

 
441,241

 
 
Total commercial
17,881,868

 
477,978

 
939,843

 
14,675

 
19,314,364

 
$
627,825

Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
Construction and land development
1,647,741

 
187,323

 
426,152

 
3,693

 
2,264,909

 
 
Term
7,243,678

 
196,377

 
437,390

 
5,989

 
7,883,434

 
 
Total commercial real estate
8,891,419

 
383,700

 
863,542

 
9,682

 
10,148,343

 
275,546

Consumer:
 
 
 
 
 
 
 
 
 
 
 
Home equity credit line
2,136,190

 
106

 
51,089

 
43

 
2,187,428

 
 
1-4 family residential
3,788,958

 
5,736

 
126,277

 
245

 
3,921,216

 
 
Construction and other consumer real estate
274,712

 
12,206

 
16,967

 
1,988

 
305,873

 
 
Bankcard and other revolving plans
278,767

 
3,832

 
8,419

 

 
291,018

 
 
Other
221,114

 
163

 
4,256

 
7

 
225,540

 
 
Total consumer loans
6,699,741

 
22,043

 
207,008

 
2,283

 
6,931,075

 
123,115

FDIC-supported loans
499,956

 
35,877

 
215,031

 
6

 
750,870

 
23,472

Total
$
33,972,984

 
$
919,598

 
$
2,225,424

 
$
26,646

 
$
37,144,652

 
$
1,049,958


Impaired Loans
Loans are considered impaired when, based on current information and events, it is probable that we will be unable to collect all amounts due in accordance with the contractual terms of the loan agreement, including scheduled interest payments. If a nonaccrual loan has a balance greater than $1 million or if a loan is a TDR, including TDRs that subsequently default, we evaluate the loan for impairment and estimate a specific reserve for the loan for all portfolio segments under applicable accounting guidance. Smaller nonaccrual loans are pooled for ALLL estimation purposes.
When a loan is impaired, we estimate a specific reserve for the loan based on the projected present value of the loan’s future cash flows discounted at the loan’s effective interest rate, the observable market price of the loan, or the fair value of the loan’s underlying collateral less the cost to sell. The process of estimating future cash flows also incorporates the same determining factors discussed previously under nonaccrual loans. When we base the impairment amount on the fair value of the loan’s underlying collateral, we generally charge off the portion of the balance that is impaired, such that these loans do not have a specific reserve in the ALLL. Payments received on impaired loans that are accruing are recognized in interest income, according to the contractual loan agreement. Payments received on impaired loans that are on nonaccrual are not recognized in interest income, but are applied as a reduction to the principal outstanding. Payments are recognized when cash is received. 
Information on impaired loans individually evaluated is summarized as follows, including the average recorded investment and interest income recognized for the three and nine months ended September 30, 2012 and 2011:

 
September 30, 2012
(In thousands)
Unpaid
principal
balance
 
Recorded investment
 
Total
recorded
investment
 
Related
allowance
with no
allowance
 
with
allowance
 
Commercial:
 
 
 
 
 
 
 
 
 
Commercial and industrial
$
183,935

 
$
30,481

 
$
119,029

 
$
149,510

 
$
20,642

Owner occupied
218,234

 
80,905

 
108,099

 
189,004

 
15,297

Municipal
5,897

 

 
5,897

 
5,897

 
339

Total commercial
408,066

 
111,386

 
233,025

 
344,411

 
36,278

Commercial real estate:
 
 
 
 
 
 
 
 
 
Construction and land development
252,760

 
86,123

 
121,471

 
207,594

 
9,675

Term
349,308

 
96,016

 
191,959

 
287,975

 
20,904

Total commercial real estate
602,068

 
182,139

 
313,430

 
495,569

 
30,579

Consumer:
 
 
 
 
 
 
 
 
 
Home equity credit line
1,397

 
580

 
155

 
735

 
61

1-4 family residential
103,099

 
20,912

 
66,813

 
87,725

 
14,232

Construction and other consumer real estate
9,343

 
2,758

 
4,221

 
6,979

 
743

Bankcard and other revolving plans
284

 
284

 

 
284

 

Other
2,312

 
1,866

 

 
1,866

 

Total consumer loans
116,435

 
26,400

 
71,189

 
97,589

 
15,036

FDIC-supported loans
193,983

 
58,899

 
35,154

 
94,053

 
2,781

Total
$
1,320,552

 
$
378,824

 
$
652,798

 
$
1,031,622

 
$
84,674


 
December 31, 2011
(In thousands)
Unpaid
principal
balance
 
Recorded investment
 
Total
recorded
investment
 
Related
allowance
with no
allowance
 
with
allowance
 
Commercial:
 
 
 
 
 
 
 
 
 
Commercial and industrial
$
212,263

 
$
69,492

 
$
66,438

 
$
135,930

 
$
6,373

Owner occupied
258,173

 
135,555

 
78,177

 
213,732

 
5,083

Total commercial
470,436

 
205,047

 
144,615

 
349,662

 
11,456

Commercial real estate:
 
 
 
 
 
 
 
 
 
Construction and land development
405,499

 
178,113

 
136,634

 
314,747

 
8,925

Term
414,998

 
187,345

 
165,930

 
353,275

 
12,046

Total commercial real estate
820,497

 
365,458

 
302,564

 
668,022

 
20,971

Consumer:
 
 
 
 
 
 
 
 
 
Home equity credit line
1,955

 
384

 
1,469

 
1,853

 
411

1-4 family residential
116,498

 
58,392

 
39,960

 
98,352

 
7,555

Construction and other consumer real estate
13,340

 
4,537

 
6,188

 
10,725

 
1,026

Bankcard and other revolving plans

 

 

 

 

Other
2,889

 
2,840

 
28

 
2,868

 
3

Total consumer loans
134,682

 
66,153

 
47,645

 
113,798

 
8,995

FDIC-supported loans
353,195

 
47,736

 
65,188

 
112,924

 
6,642

Total
$
1,778,810

 
$
684,394

 
$
560,012

 
$
1,244,406

 
$
48,064

 
Three Months Ended
September 30, 2012
 
Nine Months Ended
September 30, 2012
 
(In thousands)
Average
recorded
investment
 
Interest
income
recognized
 
Average
recorded
investment
 
Interest
income
recognized
 
Commercial:
 
 
 
 
 
 
 
 
Commercial and industrial
$
133,120

 
$
830

 
$
128,930

 
$
2,395

 
Owner occupied
187,072

 
558

 
168,328

 
1,729

 
Municipal
3,943

 

 
1,314

 

 
Total commercial
324,135

 
1,388

 
298,572

 
4,124

 
Commercial real estate:
 
 
 
 
 
 
 
 
Construction and land development
205,295

 
1,133

 
188,064

 
2,780

 
Term
288,735

 
1,723

 
258,159

 
5,806

 
Total commercial real estate
494,030

 
2,856

 
446,223

 
8,586

 
Consumer:
 
 
 
 
 
 
 
 
Home equity credit line
742

 
3

 
847

 
6

 
1-4 family residential
86,103

 
431

 
79,993

 
1,162

 
Construction and other consumer real estate
6,764

 
43

 
6,641

 
128

 
Bankcard and other revolving plans
287

 

 
128

 

 
Other
1,972

 

 
2,320

 

 
Total consumer loans
95,868

 
477

 
89,929


1,296

 
FDIC-supported loans
94,890

 
14,055

1 
102,709

 
34,202

1 
Total
$
1,008,923

 
$
18,776

 
$
937,433

 
$
48,208

 
 
Three Months Ended
September 30, 2011
 
Nine Months Ended
September 30, 2011
 
(In thousands)
Average
recorded
investment
 
Interest
income
recognized
 
Average
recorded
investment
 
Interest
income
recognized
 
Commercial:
 
 
 
 
 
 
 
 
Commercial and industrial
$
176,884

 
$
468

 
$
194,582

 
$
1,608

 
Leasing
240

 

 
124

 

 
Owner occupied
269,455

 
634

 
297,808

 
2,066

 
Municipal
3,872

 

 
3,256

 

 
Total commercial
450,451

 
1,102

 
495,770

 
3,674

 
Commercial real estate:
 
 
 
 
 
 
 
 
Construction and land development
406,510


1,229

 
480,834

 
3,803

 
Term
387,178


2,082

 
412,378

 
6,381

 
Total commercial real estate
793,688

 
3,311

 
893,212

 
10,184

 
Consumer:
 
 
 
 
 
 
 
 
Home equity credit line
1,133

 

 
1,265

 
1

 
1-4 family residential
103,983

 
353

 
106,439

 
977

 
Construction and other consumer real estate
12,034

 
29

 
12,744

 
51

 
Bankcard and other revolving plans

 

 
21

 

 
Other
3,723

 

 
3,793

 

 
Total consumer loans
120,873

 
382

 
124,262

 
1,029

 
FDIC-supported loans
133,911

 
12,661

1 
152,241

 
41,164

1 
Total
$
1,498,923

 
$
17,456

 
$
1,665,485

 
$
56,051

 
1 The balance of interest income recognized results primarily from accretion of interest income on impaired FDIC-supported loans.
Modified and Restructured Loans
Loans may be modified in the normal course of business for competitive reasons or to strengthen the Company’s position. Loan modifications and restructurings may also occur when the borrower experiences financial difficulty and needs temporary or permanent relief from the original contractual terms of the loan. These modifications are structured on a loan-by-loan basis and, depending on the circumstances, may include extended payment terms, a modified interest rate, forgiveness of principal, or other concessions. Loans that have been modified to accommodate a borrower who is experiencing financial difficulties, and for which the Company has granted a concession that it would not otherwise consider, are considered TDRs.
We consider many factors in determining whether to agree to a loan modification involving concessions, and seek a solution that will both minimize potential loss to the Company and attempt to help the borrower. We evaluate borrowers’ current and forecasted future cash flows, their ability and willingness to make current contractual or proposed modified payments, the value of the underlying collateral (if applicable), the possibility of obtaining additional security or guarantees, and the potential costs related to a repossession or foreclosure and the subsequent sale of the collateral.
TDRs are classified as either accrual or nonaccrual loans. A loan on nonaccrual and restructured as a TDR will remain on nonaccrual status until the borrower has proven the ability to perform under the modified structure for a minimum of six months, and there is evidence that such payments can and are likely to continue as agreed. Performance prior to the restructuring, or significant events that coincide with the restructuring, are included in assessing whether the borrower can meet the new terms and may result in the loan being returned to accrual at the time of restructuring or after a shorter performance period. If the borrower’s ability to meet the revised payment schedule is uncertain, the loan remains classified as a nonaccrual loan. A TDR loan that specifies an interest rate that at the time of the restructuring is greater than or equal to the rate the bank is willing to accept for a new loan with comparable risk may not be reported as a TDR or an impaired loan in the calendar years subsequent to the restructuring if it is in compliance with its modified terms.
Selected information on TDRs that includes the recorded investment on an accruing and nonaccruing basis by loan class and modification type is summarized in the following table. This information reflects all TDRs at September 30, 2012 and December 31, 2011:

 
 
September 30, 2012
 
Recorded investment resulting from the following modification types:
 
 
(In thousands)
Interest
rate below
market
 
Maturity
or term
extension
 
Principal
forgiveness
 
Payment
deferral
 
Other1
 
Multiple
modification
types2
 
Total
Accruing
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial:
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
$
2,574

 
$
6,873

 
$

 
$
3,547

 
$
20,510

 
$
47,220

 
$
80,724

Owner occupied
2,027

 
14,853

 

 
4,052

 
4,277

 
11,232

 
36,441

Total commercial
4,601

 
21,726

 

 
7,599

 
24,787

 
58,452

 
117,165

Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
Construction and land development
1,734

 
26,500

 
4

 
58

 
19,181

 
40,259

 
87,736

Term
4,145

 
1,691

 
2,974

 
2,182

 
58,128

 
89,901

 
159,021

Total commercial real estate
5,879

 
28,191

 
2,978

 
2,240

 
77,309

 
130,160

 
246,757

Consumer:
 
 
 
 
 
 
 
 
 
 
 
 
 
Home equity credit line
194

 

 

 

 

 
79

 
273

1-4 family residential
6,133

 
6,262

 
1,054

 

 
3,817

 
35,956

 
53,222

Construction and other consumer real estate
151

 
469

 

 

 
642

 
2,376

 
3,638

Total consumer loans
6,478

 
6,731

 
1,054

 

 
4,459

 
38,411

 
57,133

Total accruing
16,958

 
56,648

 
4,032

 
9,839

 
106,555

 
227,023

 
421,055

Nonaccruing
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial:
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
331

 
4,597

 
1,827

 
802

 
8,273

 
9,753

 
25,583

Owner occupied
4,249

 
4,216

 
669

 
10,322

 
8,780

 
16,332

 
44,568

Total commercial
4,580

 
8,813

 
2,496

 
11,124

 
17,053

 
26,085

 
70,151

Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
Construction and land development
13,991

 
2,426

 

 

 
17,970

 
38,836

 
73,223

Term
3,244

 
560

 

 
2,153

 
11,816

 
24,320

 
42,093

Total commercial real estate
17,235

 
2,986

 

 
2,153

 
29,786

 
63,156

 
115,316

Consumer:
 
 
 
 
 
 
 
 
 
 
 
 
 
Home equity credit line

 

 

 

 

 
127

 
127

1-4 family residential
1,134

 
668

 
309

 

 
1,755

 
15,020

 
18,886

Construction and other consumer real estate
9

 
1,731

 

 

 
330

 
255

 
2,325

Bankcard and other revolving plans

 
284

 

 

 

 

 
284

Total consumer loans
1,143

 
2,683

 
309

 

 
2,085

 
15,402

 
21,622

Total nonaccruing
22,958

 
14,482

 
2,805

 
13,277

 
48,924

 
104,643

 
207,089

Total
$
39,916

 
$
71,130

 
$
6,837

 
$
23,116

 
$
155,479

 
$
331,666

 
$
628,144

 
 
December 31, 2011
 
Recorded investment resulting from the following modification types:
 
 
(In thousands)
Interest
rate below
market
 
Maturity
or term
extension
 
Principal
forgiveness
 
Payment
deferral
 
Other1
 
Multiple
modification
types2
 
Total
Accruing
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial:
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
$
302

 
$
7,727

 
$

 
$
1,955

 
$
27,370

 
$
4,517

 
$
41,871

Owner occupied
1,875

 
15,224

 
37

 
1,008

 
5,504

 
20,449

 
44,097

Total commercial
2,177

 
22,951

 
37

 
2,963

 
32,874

 
24,966

 
85,968

Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
Construction and land development
644

 
33,284

 
565

 

 
28,911

 
34,862

 
98,266

Term
2,738

 
33,885

 
3,027

 
23,640

 
54,031

 
95,868

 
213,189

Total commercial real estate
3,382

 
67,169

 
3,592

 
23,640

 
82,942

 
130,730

 
311,455

Consumer:
 
 
 
 
 
 
 
 
 
 
 
 
 
Home equity credit line

 

 

 

 
32

 

 
32

1-4 family residential
3,270

 
1,663

 
525

 

 
6,103

 
34,839

 
46,400

Construction and other consumer real estate
166

 
1,444

 

 

 
635

 
1,981

 
4,226

Other

 
28

 

 

 

 

 
28

Total consumer loans
3,436

 
3,135

 
525

 

 
6,770

 
36,820

 
50,686

Total accruing
8,995

 
93,255

 
4,154

 
26,603

 
122,586

 
192,516

 
448,109

Nonaccruing
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial:
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
3,526

 
6,094

 

 
1,429

 
8,384

 
10,202

 
29,635

Owner occupied
4,464

 
1,101

 
715

 
6,575

 
17,070

 
10,300

 
40,225

Total commercial
7,990

 
7,195

 
715

 
8,004

 
25,454

 
20,502

 
69,860

Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
Construction and land development
15,088

 
3,348

 
19

 
2,060

 
7,441

 
94,502

 
122,458

Term
3,445

 
50

 

 
4,250

 
4,724

 
65,316

 
77,785

Total commercial real estate
18,533

 
3,398

 
19

 
6,310

 
12,165

 
159,818

 
200,243

Consumer:
 
 
 
 
 
 
 
 
 
 
 
 
 
Home equity credit line
195

 

 

 

 
253

 
69

 
517

1-4 family residential
1,386

 
85

 
939

 
718

 
1,391

 
18,476

 
22,995

Construction and other consumer real estate
18

 
1,837

 

 

 

 
355

 
2,210

Total consumer loans
1,599

 
1,922

 
939

 
718

 
1,644

 
18,900

 
25,722

Total nonaccruing
28,122

 
12,515

 
1,673

 
15,032

 
39,263

 
199,220

 
295,825

Total
$
37,117

 
$
105,770

 
$
5,827

 
$
41,635

 
$
161,849

 
$
391,736

 
$
743,934

1 Includes TDRs that resulted from other modification types including, but not limited to, a legal judgment awarded on different terms, a bankruptcy plan confirmed on different terms, a settlement that includes the delivery of collateral in exchange for debt reduction, etc.
2 Includes TDRs that resulted from a combination of any of the previous modification types.
Unused commitments to extend credit on TDRs amounted to approximately $17 million at September 30, 2012 and $9 million at December 31, 2011.
The total recorded investment of all TDRs in which interest rates were modified below market was $210.1 million at September 30, 2012 and $269.9 million at December 31, 2011. These loans are included in the previous table in the columns for interest rate below market and multiple modification types.
The net financial impact on interest income due to interest rate modifications below market for accruing TDRs is summarized in the following schedule:
(In thousands)
Three Months Ended September 30, 2012
 
Nine Months Ended September 30, 2012
 
Year Ended December 31, 2011
Commercial:
 
 
 
 
 
 
 
Commercial and industrial
$
(134
)
 
$
(157
)
 
 
$
(46
)
 
Owner occupied
(309
)
 
(1,012
)
 
 
(1,650
)
 
Total commercial
(443
)
 
(1,169
)
 
 
(1,696
)
 
Commercial real estate:
 
 
 
 
 
 
 
Construction and land development
(273
)
 
(742
)
 
 
(244
)
 
Term
(1,443
)
 
(4,469
)
 
 
(7,096
)
 
Total commercial real estate
(1,716
)
 
(5,211
)
 
 
(7,340
)
 
Consumer:
 
 
 
 
 
 
 
Home equity credit line
(18
)
 
(51
)
 
 

 
1-4 family residential
(4,204
)
 
(12,045
)
 
 
(10,188
)
 
Construction and other consumer real estate
(230
)
 
(445
)
 
 
(406
)
 
Total consumer loans
(4,452
)
 
(12,541
)
 
 
(10,594
)
 
Total decrease to interest income
$
(6,611
)
1 
$
(18,921
)
1 
 
$
(19,630
)
1 
1Calculated based on the difference between the modified rate and the premodified rate applied to the recorded investment.
On an ongoing basis, we monitor the performance of all TDRs according to their restructured terms. Subsequent payment default is defined in terms of delinquency, when principal or interest payments are past due 90 days or more for commercial loans, or 60 days or more for consumer loans.
As of September 30, 2012, the recorded investment of accruing and nonaccruing TDRs that had a payment default during the period listed below (and are still in default at period-end) and are within 12 months or less of being modified as TDRs is as follows:
(In thousands)
Three Months Ended
September 30, 2012
 
Nine Months Ended
September 30, 2012
 
Year Ended
December 31, 2011
 
Accruing
 
Nonaccruing
 
Total
 
Accruing
 
Nonaccruing
 
Total
 
Accruing
 
Nonaccruing
 
Total
Commercial:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
$

 
$
107

 
$
107

 
$

 
$
1,441

 
$
1,441

 
$
35

 
$
1,700

 
$
1,735

Owner occupied

 

 

 

 
5,405

 
5,405

 

 
441

 
441

Total commercial

 
107

 
107

 

 
6,846

 
6,846

 
35

 
2,141

 
2,176

Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Construction and land development

 
2,229

 
2,229

 

 
2,525

 
2,525

 

 
11,667

 
11,667

Term

 

 

 

 

 

 

 
5,971

 
5,971

Total commercial real estate

 
2,229

 
2,229

 

 
2,525

 
2,525

 

 
17,638

 
17,638

Consumer:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1-4 family residential

 

 

 

 
1,089

 
1,089

 

 
2,745

 
2,745

Total consumer loans

 

 

 

 
1,089

 
1,089

 

 
2,745

 
2,745

Total
$

 
$
2,336

 
$
2,336

 
$

 
$
10,460

 
$
10,460

 
$
35

 
$
22,524

 
$
22,559


Note: Total loans modified as TDRs during the 12 months previous to September 30, 2012 were $164.6 million.

Concentrations of Credit Risk
We perform an ongoing analysis of our loan portfolio to evaluate whether there is any significant exposure to any concentrations of credit risk. These potential concentrations include, but are not limited to, individual borrowers, groups of borrowers, industries, geographies, collateral types, sponsors, etc. Such credit risks (whether on- or off-balance sheet) may occur when groups of borrowers or counterparties have similar economic characteristics and are similarly affected by changes in economic or other conditions. Credit risk also includes the loss that would be recognized subsequent to the reporting date if counterparties failed to perform as contracted. Our analysis as of September 30, 2012 concluded that no significant exposure exists from such credit risk concentrations. See Note 6 for a discussion of counterparty risk associated with the Company’s derivative transactions.
Purchased Loans
Background and Accounting
We purchase loans in the ordinary course of business and account for them and the related interest income based on their performing status at the time of acquisition. Purchased credit-impaired (“PCI”) loans have evidence of credit deterioration at the time of acquisition and it is probable that not all contractual payments will be collected. Interest income for PCI loans is accounted for on an expected cash flow basis. Certain other loans acquired by the Company that are not credit-impaired include loans with revolving privileges and are excluded from the PCI tabular disclosures following. Interest income for these loans is accounted for on a contractual cash flow basis. Certain acquired loans with similar characteristics such as risk exposure, type, size, etc., are grouped and accounted for in loan pools.
CB&T and NSB acquired failed banks from the FDIC as receiver and entered into loss sharing agreements with the FDIC for the acquired loans and foreclosed assets. The FDIC assumes 80% of credit losses up to a threshold specified for each acquisition and 95% above the threshold for a period of five years on most of the covered portfolio, although the period is ten years for single family residential loans. The loans acquired from the FDIC are presented separately in the Company’s balance sheet as “FDIC-supported loans” and include both PCI and certain other acquired loans.
During the first quarter of 2011, certain FDIC-supported loans charged off at the time of acquisition were determined to be covered by the FDIC loss sharing agreement. The FDIC remitted $18.9 million to the Company, which was recognized in other noninterest income.
Upon acquisition, in accordance with applicable accounting guidance, the acquired loans were recorded at their fair value without a corresponding ALLL. The acquired foreclosed assets and subsequent real estate foreclosures were included with other real estate owned (“OREO”) in the balance sheet and amounted to $11.8 million at September 30, 2012 and $24.3 million at December 31, 2011.
 
Outstanding Balances and Accretable Yield
The outstanding balances of all required payments and the related carrying amounts for PCI loans are as follows:
 
(In thousands)
 
September 30,
2012
 
December 31,
2011
Commercial
$
254,523

 
$
321,515

Commercial real estate
413,269

 
556,197

Consumer
44,731

 
57,391

Outstanding balance
$
712,523

 
$
935,103

 
 
 
 
Carrying amount
$
529,833

 
$
672,159

ALLL
12,062

 
21,604

Carrying amount, net
$
517,771

 
$
650,555


At the time of acquisition of PCI loans, we determine the loan’s contractually required payments in excess of all cash flows expected to be collected as an amount that should not be accreted (nonaccretable difference). With respect to the cash flows expected to be collected, the portion representing the excess of the loan’s expected cash flows over our initial investment (accretable yield) is accreted into interest income on a level yield basis over the remaining expected life of the loan or pool of loans. The effects of estimated prepayments are considered in estimating the expected cash flows.
Certain PCI loans are not accounted for as previously described because the estimation of cash flows to be collected involves a high degree of uncertainty. Under these circumstances, the accounting guidance provides that interest income is recognized on a cash basis similar to the cost recovery methodology for nonaccrual loans. The net carrying amounts in the preceding schedule also include the amounts for these loans, which were approximately $40.1 million at September 30, 2012 and $42.6 million at December 31, 2011.
Changes in the accretable yield for PCI loans were as follows: 
(In thousands)
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
2012
 
2011
 
2012
 
2011
Balance at beginning of period
$
157,040

 
$
242,199

 
$
184,679

 
$
277,005

Accretion
(25,409
)
 
(30,568
)
 
(69,824
)
 
(93,258
)
Reclassification from nonaccretable difference
9,565

 
(16
)
 
25,112

 
25,896

Disposals and other
3,550

 
877

 
4,779

 
2,849

Balance at end of period
$
144,746

 
$
212,492

 
$
144,746

 
$
212,492


Note: Amounts have been adjusted based on refinements to the original estimates of the accretable yield. Because of the estimation process required, we expect that additional adjustments to these amounts may be necessary in future periods.
The primary driver of reclassifications to accretable yield from nonaccretable difference resulted from changes in estimated cash flows for the acquired loans and loan pools, as discussed subsequently under changes in cash flow estimates.
ALLL Determination
For all acquired loans, the ALLL is only established for credit deterioration subsequent to the date of acquisition and represents our estimate of the inherent losses in excess of the book value of acquired loans. The ALLL for acquired loans is determined without giving consideration to the amounts recoverable from the FDIC through loss sharing agreements. These amounts recoverable are separately accounted for in the FDIC indemnification asset (“IA”) and are thus presented “gross” in the balance sheet. The FDIC IA is included in other assets in the balance sheet and is discussed subsequently. The ALLL is included in the overall ALLL in the balance sheet. The provision for loan losses is reported net of changes in the amounts recoverable under the loss sharing agreements.
During the three and nine months ended September 30, we adjusted the ALLL for acquired loans by recording a (decrease) increase on an adjusted gross basis to the provision for loan losses of $(9.0) million and $(16.3) million in 2012, and $(0.6) million and $(0.3) million in 2011, respectively. These amounts are net of the ALLL reversals due to increases in estimated cash flows which are discussed subsequently. As separately discussed and in accordance with the loss sharing agreements, portions of the increases to the provision are recoverable from the FDIC and comprise part of the FDIC IA. For the three and nine months ended September 30, 2012, these adjustments, before FDIC indemnification, resulted in net recoveries of $1.4 million and $8.1 million, respectively. For the three and nine months ended September 30, 2011 they resulted in net charge-offs of $0.9 million and $11.4 million, respectively.
Changes in the provision for loan losses and related ALLL are driven in large part by the same factors that affect the changes in reclassification from nonaccretable difference to accretable yield, as discussed under changes in cash flow estimates.
Changes in Cash Flow Estimates
Over the life of the loan or loan pool, we continue to estimate cash flows expected to be collected. We evaluate quarterly at the balance sheet date whether the estimated present values of these loans using the effective interest rates have decreased below their carrying values. If so, we record a provision for loan losses.

For increases in carrying values that resulted from better-than-expected cash flows, we use such increases first to reverse any existing ALLL. During the three and nine months ended September 30, total reversals to the ALLL, including the impact of increases in estimated cash flows, were $8.3 million and $18.9 million in 2012, and $3.5 million and $12.6 million in 2011, respectively. When there is no current ALLL, we increase the amount of accretable yield on a prospective basis over the remaining life of the loan and recognize this increase in interest income. Any related decrease to the FDIC IA is recorded through a charge to other noninterest expense. Changes that increase cash flows have been due primarily to (1) the enhanced economic status of borrowers compared to original evaluations, (2) improvements in the Southern California market where the majority of these loans were originated, and (3) stronger efforts by our credit officers and loan workout professionals to resolve problem loans.
For the three and nine months ended September 30, the impact of increased cash flow estimates recognized in the statement of income for acquired loans with no ALLL was approximately $17.6 million and $45.5 million in 2012, and $20.6 million and $61.3 million in 2011, respectively, of additional interest income, and $14.4 million and $35.6 million in 2012, and $15.4 million and $43.5 million in 2011, respectively, of additional other noninterest expense due to the reduction of the FDIC IA.
FDIC Indemnification Asset
In October 2012, the FASB issued ASU 2012-6, Subsequent Accounting for an Indemnification Asset Recognized at the Acquisition Date as a Result of a Government-Assisted Acquisition of a Financial Institution, a consensus of the FASB Emerging Issues Task Force. This new guidance under ASC 805, Business Combinations, provides that a change in measurement of the indemnification asset due to a change in expected cash flows would be accounted for on the same basis as the change in the indemnified loans. Any amortization period for the changes in value would be limited to the lesser of the term of the indemnification agreement and the remaining life of the indemnified loans. The new guidance is effective for interim or annual periods beginning on or after December 15, 2012 and permits early adoption. We do not expect our method of accounting for the FDIC IA to change as a result of this new guidance.

The amount of the FDIC IA was initially recorded at fair value using estimated cash flows based on credit adjustments for each loan or loan pool and the loss sharing reimbursement of 80% or 95%, as appropriate. The timing of the cash flows was adjusted to reflect our expectations to receive the FDIC reimbursements within the estimated loss period. Discount rates were based on U.S. Treasury rates or the AAA composite yield on investment grade bonds of similar maturity. As previously discussed, the amount is adjusted as actual loss experience is developed and estimated losses covered under the loss sharing agreements are updated. Estimated loan losses, if any, in excess of the amounts recoverable are reflected as period expenses through the provision for loan losses.
Changes in the FDIC IA were as follows:
(In thousands)
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
 
2012
 
2011
 
2012
 
2011
Balance at beginning of period
$
117,167

 
$
150,557

 
$
133,810

 
$
195,516

Amounts filed with the FDIC and collected or in process 1
3,904

 
1,551

 
15,106

 
(11,360
)
Net change in asset balance due to reestimation of projected cash flows 2
(20,165
)
 
(16,809
)
 
(48,010
)
 
(48,857
)
Balance at end of period
$
100,906

 
$
135,299

 
$
100,906

 
$
135,299

1 
Beginning in the latter half of 2011, the FDIC changed its reimbursement process to require that submitted expenses must be paid, not just incurred, to qualify for reimbursement.
2 
Negative amounts result from the accretion of loan balances based on increases in cash flow estimates on the underlying indemnified loans.
Any changes to the FDIC IA are recognized immediately in the quarterly period the change in estimated cash flows is determined. All claims submitted to the FDIC have been reimbursed in a timely manner.