XML 107 R30.htm IDEA: XBRL DOCUMENT v3.20.1
Loans (Tables)
3 Months Ended
Mar. 31, 2020
Schedule of Loans by Product

The following tables and data as of March 31, 2020 include the loan balances acquired in the MOB Transaction, which were recorded at fair value on the acquisition date. See Note 2 — Acquisition and Discontinued Operations for further information.

Unless otherwise noted, loans held for sale are not included.

Loans by Product (dollars in millions)

 

March 31, 2020

 

 

December 31, 2019

 

Commercial loans

$

28,445.3

 

 

$

22,765.1

 

Financing Leases and Leverage Leases

 

2,251.5

 

 

 

2,254.4

 

Total commercial

 

30,696.8

 

 

 

25,019.5

 

Consumer loans

 

7,833.6

 

 

 

5,979.4

 

Total loans

$

38,530.4

 

 

$

30,998.9

 

Schedule Of Loans By Segment, Based On Obligor Location

The following table presents loans by segment, based on obligor location:

Loans (dollars in millions)

 

March 31, 2020

 

 

December 31, 2019

 

 

Domestic

 

 

Foreign

 

 

Total

 

 

Domestic

 

 

Foreign

 

 

Total

 

Commercial Banking

$

28,414.2

 

 

$

1,608.5

 

 

$

30,022.7

 

 

$

22,866.0

 

 

$

1,527.4

 

 

$

24,393.4

 

Consumer Banking(1)

 

8,507.7

 

 

 

 

 

 

8,507.7

 

 

 

6,605.5

 

 

 

 

 

 

6,605.5

 

Total

$

36,921.9

 

 

$

1,608.5

 

 

$

38,530.4

 

 

$

29,471.5

 

 

$

1,527.4

 

 

$

30,998.9

 

(1)

The Consumer Banking segment includes certain commercial loans, primarily consisting of a portfolio of Small Business Administration ("SBA") loans. These loans are excluded from the Consumer loan balances and included in the Commercial loan balances in product related tables in this note.

Components Of Net Investment

The following table presents selected components of the net investment in loans:

Components of Net Investment (dollars in millions)

 

March 31,

 

 

December 31,

 

 

2020

 

 

2019

 

Unearned income

$

(440.2

)

 

$

(430.0

)

Unamortized premiums / (discounts)

 

(550.4

)

 

 

30.0

 

Accretable yield on PCI loans

 

 

 

 

(745.4

)

Net unamortized deferred costs and (fees)(1)

 

49.7

 

 

 

50.9

 

(1 )        Due to CECL, accretable yield is eliminated. At December 31, 2019, accretable yield on PCI loans were shown as a separate component of net investment.

Loans - Delinquency Status

Past Due and Non-accrual Loans—

For additional information on reporting of past due and non-accrual loans, see discussion of the CARES Act and Interagency Statement in Note 1 – Business and Summary of Significant Accounting Policies.

The table that follows presents portfolio delinquency status, regardless of accrual/non-accrual classification:

Loans - Delinquency Status (dollars in millions)

 

Past Due

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30-59

 

 

60-89

 

 

90 or more

 

 

Past Due

 

 

Current

 

 

PCI

Loans (1)

 

 

Total (2)

 

March 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Banking

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Finance

$

70.7

 

 

$

1.8

 

 

$

60.9

 

 

$

133.4

 

 

$

17,059.9

 

 

$

 

 

$

17,193.3

 

Real Estate Finance

 

21.0

 

 

 

1.5

 

 

 

0.9

 

 

 

23.4

 

 

 

7,693.5

 

 

 

 

 

 

7,716.9

 

Business Capital

 

129.3

 

 

 

34.1

 

 

 

25.2

 

 

 

188.6

 

 

 

4,863.2

 

 

 

 

 

 

5,051.8

 

Rail

 

 

 

 

 

 

 

 

 

 

 

 

 

60.7

 

 

 

 

 

 

60.7

 

Total Commercial Banking

 

221.0

 

 

 

37.4

 

 

 

87.0

 

 

 

345.4

 

 

 

29,677.3

 

 

 

 

 

 

30,022.7

 

Consumer Banking

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Legacy Consumer Mortgages

 

120.1

 

 

 

25.2

 

 

 

59.7

 

 

 

205.0

 

 

 

1,887.4

 

 

 

 

 

 

2,092.4

 

Consumer and Community Banking

 

42.3

 

 

 

5.6

 

 

 

10.3

 

 

 

58.2

 

 

 

6,357.1

 

 

 

 

 

 

6,415.3

 

Total Consumer Banking

 

162.4

 

 

 

30.8

 

 

 

70.0

 

 

 

263.2

 

 

 

8,244.5

 

 

 

 

 

 

8,507.7

 

Total

$

383.4

 

 

$

68.2

 

 

$

157.0

 

 

$

608.6

 

 

$

37,921.8

 

 

$

 

 

$

38,530.4

 

December 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Banking

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Finance

$

58.7

 

 

$

27.8

 

 

$

49.0

 

 

$

135.5

 

 

$

13,777.3

 

 

$

 

 

$

13,912.8

 

Real Estate Finance

 

0.6

 

 

 

46.6

 

 

 

 

 

 

47.2

 

 

 

5,307.5

 

 

 

27.8

 

 

 

5,382.5

 

Business Capital

 

113.8

 

 

 

35.0

 

 

 

22.0

 

 

 

170.8

 

 

 

4,867.7

 

 

 

 

 

 

5,038.5

 

Rail

 

 

 

 

 

 

 

 

 

 

 

 

 

59.6

 

 

 

 

 

 

59.6

 

Total Commercial Banking

 

173.1

 

 

 

109.4

 

 

 

71.0

 

 

 

353.5

 

 

 

24,012.1

 

 

 

27.8

 

 

 

24,393.4

 

Consumer Banking

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Legacy Consumer Mortgages

 

15.5

 

 

 

3.3

 

 

 

17.7

 

 

 

36.5

 

 

 

795.2

 

 

 

1,249.8

 

 

 

2,081.5

 

Consumer and Community Banking

 

16.4

 

 

 

3.3

 

 

 

7.6

 

 

 

27.3

 

 

 

4,496.7

 

 

 

 

 

 

4,524.0

 

Total Consumer Banking

 

31.9

 

 

 

6.6

 

 

 

25.3

 

 

 

63.8

 

 

 

5,291.9

 

 

 

1,249.8

 

 

 

6,605.5

 

Total

$

205.0

 

 

$

116.0

 

 

$

96.3

 

 

$

417.3

 

 

$

29,304.0

 

 

$

1,277.6

 

 

$

30,998.9

 

(1)

Before the adoption of CECL, PCI loans were categorized separately, as the balances represent an estimate of cash flows deemed to be collectible and therefore were not subject to past due or non-accrual status classification. Although these former PCI (now PCD) loans may have been contractually past due, we expected to fully collect the carrying values. As of March 31, 2020, total past due included $172.6 million of PCD loans previously excluded as PCI loans (within LCM), of which $44.0 million are 90 days or more past due.

(2)

The $1.6 billion of PCD loans were included in the total balance as of March 31, 2020.

Loans On Non-accrual Status

The following table sets forth non-accrual loans, assets received in satisfaction of loans (OREO and repossessed assets) and loans 90 days or more past due and still accruing.

Loans on Non-Accrual Status (dollars in millions) (2)(3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31,

2019

 

 

Legacy CIT(6) CECL Adoption

 

 

MOB Acquisition

 

 

January 1,

2020

 

 

 

March 31,

2020

 

 

With No Allowance Recorded(4)

 

Commercial Banking

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Finance(1)

 

$

246.7

 

 

$

 

 

$

61.1

 

 

$

307.8

 

 

 

$

229.8

 

 

$

35.1

 

Business Capital

 

 

60.9

 

 

 

 

 

 

 

 

 

60.9

 

 

 

65.7

 

 

4.4

 

Real Estate Finance

 

 

0.4

 

 

 

0.6

 

 

 

 

 

 

1.0

 

 

 

1.5

 

 

 

 

Total Commercial Banking

 

 

308.0

 

 

0.6

 

 

61.1

 

 

369.7

 

 

 

 

297.0

 

 

 

39.5

 

Consumer Banking

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer and Community Banking

 

 

4.0

 

 

 

 

 

 

7.2

 

 

 

11.2

 

 

 

 

7.0

 

 

 

2.1

 

Legacy Consumer Mortgages(5)

 

 

14.3

 

 

 

81.6

 

 

 

 

 

 

95.9

 

 

 

 

77.8

 

 

 

10.4

 

Total Consumer Banking

 

 

18.3

 

 

 

81.6

 

 

 

7.2

 

 

 

107.1

 

 

 

 

84.8

 

 

 

12.5

 

Total

 

$

326.3

 

 

$

82.2

 

 

$

68.3

 

 

$

476.8

 

 

 

$

381.8

 

 

$

52.0

 

Repossessed assets and OREO

 

20.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

20.6

 

 

 

 

 

Total non-performing assets

 

$

346.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

402.4

 

 

 

 

 

Commercial loans past due 90 days or more accruing

 

25.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7.4

 

 

 

 

 

Consumer loans past due 90 days or more accruing

 

11.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

11.5

 

 

 

 

 

Total accruing loans past due 90 days or more

 

$

36.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

18.9

 

 

 

 

 

 

(1)

Factored receivables within our Commercial Finance division do not accrue interest and therefore are not considered within non-accrual loan balances; however factored receivables are considered for credit provisioning purposes. Loans that are 90 or more days past due guaranteed by government agencies are not placed on non-accrual status.

(2)

Interest recorded on non-accrual loans was $0.4 million for the quarter ended March 31, 2020.

(3)

Accrued interest that was reversed when the loan went to non-accrual status was $0.9 million for the quarter ended March 31, 2020.

(4)

Includes loans that have been charged off to their net realizable value and loans where the collateral or enterprise value exceeds the expected pay off value.

(5)

March 31, 2020 balance includes $67 million of PCD loans that were previously classified as PCI loans not subject to non-accrual classification.

(6)

Legacy CIT is before the MOB Acquisition, detail of which is separately disclosed.

Schedule of Loans in Process of Foreclosure

Loans are in the process of foreclosure when repayment is expected to be provided substantially through the sale of the underlying real estate and the borrower is experiencing financial difficulty. The table below summarizes the residential mortgage loans in the process of foreclosure. In March 2020, CIT has suspended residential property foreclosures and evictions for at least 60 days to single family homeowners due to the coronavirus national emergency to align with government agency guidance.

Loans in Process of Foreclosure (dollars in millions)

 

March 31,

 

 

December 31,

 

 

2020

 

 

2019

 

Loans in process of foreclosure(1)

$

27.3

 

 

$

38.9

 

(1)     At December 31, 2019, the reported balance includes $25.4 million of PCI loans in process of foreclosure.

Impaired Loans

The following table contains prior period information about impaired loans and the related allowance for loan losses by class, pre-adoption of CECL.  CECL did not carry forward the concept of impaired loans, therefore only the prior period is presented.  PCI loans, which were excluded from impaired loan balances, included loans that were identified as impaired at the date of the OneWest Transaction (the “Acquisition Date”) for which the Company is applying the income recognition and disclosure guidance in ASC 310-30 (Loans and Debt Securities Acquired with Deteriorated Credit Quality), are disclosed further below in Loans Acquired with Deteriorated Credit Quality.

Impaired Loans (dollars in millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Recorded Investment

 

December 31, 2019

Recorded

Investment

 

 

Unpaid

Principal

Balance

 

 

Related

Allowance

 

 

Year Ended December 31, 2019(2)

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Banking

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Finance

$

46.5

 

 

$

69.0

 

 

$

 

 

$

68.0

 

Business Capital

 

4.8

 

 

 

5.5

 

 

 

 

 

 

6.0

 

Real Estate Finance

 

 

 

 

 

 

 

 

 

 

1.6

 

Consumer Banking

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer and Community Banking

 

4.0

 

 

 

4.0

 

 

 

 

 

 

4.9

 

Legacy Consumer Mortgages

 

20.6

 

 

 

22.4

 

 

 

 

 

 

24.7

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Banking

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Finance

 

223.9

 

 

 

267.3

 

 

 

86.0

 

 

 

166.6

 

Business Capital

 

19.4

 

 

 

19.4

 

 

 

10.0

 

 

 

11.6

 

Real Estate Finance

 

 

 

 

 

 

 

 

 

 

0.8

 

Consumer Banking

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer and Community Banking

 

0.1

 

 

 

0.2

 

 

 

 

 

 

 

Legacy Consumer Mortgages

 

1.4

 

 

 

1.4

 

 

 

0.2

 

 

 

0.4

 

Total Impaired Loans(1)

 

320.7

 

 

 

389.2

 

 

 

96.2

 

 

 

284.6

 

Total Loans Impaired at Acquisition Date

 

1,277.6

 

 

 

1,936.1

 

 

 

17.4

 

 

 

1,504.4

 

Total

$

1,598.3

 

 

$

2,325.3

 

 

$

113.6

 

 

$

1,789.0

 

(1)

Interest income recorded for the year ended December 31, 2019 while the loans were impaired was approximately $2.1 million, of which none was recognized using the cash-basis method of accounting.

(2)

Average recorded investment for the year ended December 31, 2019.

Purchased Credit Impaired Loans With Deteriorated Credit Quality

PCD Loans during the quarter ended March 31, 2020 (dollars in millions)

 

Commercial Banking

 

 

Consumer Banking

 

 

Total

 

 

Par Value (UPB)

$

347.8

 

 

$

58.4

 

 

$

406.2

 

 

Allowance for Credit Losses (1)

 

(56.1

)

 

 

(2.7

)

 

 

(58.8

)

 

(Discount) Premium

 

(9.0

)

 

 

2.4

 

 

 

(6.6

)

 

Purchase Price

$

282.7

 

 

$

58.1

 

 

$

340.8

 

 

(1)

Under the new CECL standard, the initial ACL recognized on PCD assets was $58.8 million, of which $38.6 million was charged-off for loans that had been written-off prior to acquisition (whether full or partial) or which met CIT’s charge-off policy at the time of acquisition. After considering loans that were immediately charged-off upon acquisition, the net impact was $20.2 million of additional PCD reserves on January 1.

Pre-adoption of CECL, the Company applied the income recognition and disclosure guidance in ASC 310-30 to loans that were identified as PCI as of the Acquisition Date. PCI loans were initially recorded at estimated fair value with no allowance for loan losses carried over, since the initial fair values reflected credit losses expected to be incurred over the remaining lives of the loans. The acquired loans are subject to the Company’s internal credit review. See Note 4 — Allowance for Credit Losses.

PCI Loans (dollars in millions)

December 31, 2019

Carrying

Value

 

 

Unpaid Principal Balance

 

 

Allowance for Loan Losses

 

 

Commercial Banking

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Finance

$

27.8

 

 

$

30.4

 

 

$

9.8

 

 

Consumer Banking

 

 

 

 

 

 

 

 

 

 

 

 

Legacy Consumer Mortgages

 

1,249.8

 

 

 

1,905.7

 

 

 

7.6

 

 

 

$

1,277.6

 

 

$

1,936.1

 

 

$

17.4

 

 

Schedule Of Changes To The Accretable Yield For PCI Loans Changes in the accretable yield for PCI loans are summarized below. Prior to 2020, the changes in the accretable yield was presented for PCI loans. Due to CECL, PCI accounting was eliminated and superseded by PCD guidance.

Change in Accretable Yield (dollars in millions)

 

Quarter Ended March 31,

 

 

 

2019

Balance, beginning of period

$

903.8

 

 

Accretion into interest income

 

(40.7

)

 

Reclassification from non-accretable difference

 

2.4

 

 

Disposals and Other

 

(1.9

)

 

Balance, end of period

$

863.6

 

 

Schedule Of Recorded Investments For TDRs

The following table presents recorded investment of TDRs, excluding those within a trial modification period of $1.5 million at March 31, 2020 and $5.5 million at December 31, 2019, and those previously classified as PCI at December 31, 2019:

TDRs (dollars in millions)

 

March 31, 2020

 

 

December 31, 2019

 

 

Recorded Investment

 

 

% Total TDR

 

 

Recorded Investment

 

 

% Total TDR

 

Commercial Banking

$

123.1

 

 

 

86

%

 

$

129.5

 

 

 

87

%

Consumer Banking

 

19.6

 

 

 

14

%

 

 

19.3

 

 

 

13

%

Total

$

142.7

 

 

 

100

%

 

$

148.8

 

 

 

100

%

Percent non-accrual

 

72

%

 

 

 

 

 

 

71

%

 

 

 

 

Modifications (dollars in millions)

 

Quarters Ended

March 31,

 

 

2020

 

 

2019

 

Recorded investment related to modifications qualifying as TDRs that occurred during the quarters

$

51.4

 

 

$

10.0

 

Recorded investment at the time of default of TDRs that experienced a payment default (payment default is one missed payment) during the quarters and for which the payment default occurred within one year of the modification

$

0.7

 

 

$

0.8

 

Commercial Loans  
Loans - By Risk Rating

Management monitors credit quality of commercial loans based upon risk rating consistent with bank regulatory guidance and consumer loans based upon LTV and FICO score. The following table summarizes commercial loans disaggregated by year of origination and by risk rating. The consumer loan LTV ratios and FICO scores by year of origination are also presented below. In accordance with CIT’s policy election not to measure an ACL for accrued interest, accrued interest receivable (within other assets) is separately reported from the loan’s amortized cost basis. Following the Company’s adoption of CECL, prior period risk rating disclosures were not conformed to current disclosure requirements and will continue to be reported under previously applicable accounting guidance.

Commercial Loans — Risk Rating by Class (dollars in millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revolving

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Converted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revolving

 

 

to Term

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

 

Loans

 

 

 

 

 

March 31, 2020

Term Loans Amortized Cost Basis by Origination Year

 

 

Amortized

 

 

Amortized

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2015 &

 

 

Cost

 

 

Cost

 

 

 

 

 

Grade

2020

 

 

2019

 

 

2018

 

 

2017

 

 

2016

 

 

Prior

 

 

Basis

 

 

Basis

 

 

Total(1)

 

Commercial Finance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

2,714.0

 

 

$

3,256.1

 

 

$

2,903.2

 

 

$

1,080.7

 

 

$

518.6

 

 

$

1,350.1

 

 

$

3,572.5

 

 

$

98.2

 

 

$

15,493.4

 

Special Mention

 

54.2

 

 

 

68.1

 

 

 

86.7

 

 

 

54.0

 

 

 

27.7

 

 

 

139.6

 

 

 

257.2

 

 

 

5.8

 

 

 

693.3

 

Classified-accrual

 

27.8

 

 

 

18.9

 

 

 

27.2

 

 

 

152.3

 

 

 

69.0

 

 

 

238.3

 

 

 

241.7

 

 

 

1.6

 

 

 

776.8

 

Classified-non-accrual

 

 

 

 

 

 

 

58.5

 

 

 

15.6

 

 

 

30.8

 

 

 

82.3

 

 

 

42.6

 

 

 

 

 

 

229.8

 

Total Commercial Finance

 

2,796.0

 

 

 

3,343.1

 

 

 

3,075.6

 

 

 

1,302.6

 

 

 

646.1

 

 

 

1,810.3

 

 

 

4,114.0

 

 

 

105.6

 

 

 

17,193.3

 

Real Estate Finance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

574.1

 

 

 

2,300.8

 

 

 

1,712.7

 

 

 

907.6

 

 

 

789.7

 

 

 

909.7

 

 

 

56.6

 

 

 

 

 

 

7,251.2

 

Special Mention

 

 

 

 

109.0

 

 

 

59.0

 

 

 

167.6

 

 

 

26.4

 

 

 

49.0

 

 

 

 

 

 

 

 

 

411.0

 

Classified-accrual

 

 

 

 

3.2

 

 

 

9.0

 

 

 

28.6

 

 

 

3.6

 

 

 

8.8

 

 

 

 

 

 

 

 

 

53.2

 

Classified-non-accrual

 

 

 

 

 

 

 

0.3

 

 

 

 

 

 

 

 

 

1.2

 

 

 

 

 

 

 

 

 

1.5

 

Total Real Estate Finance

 

574.1

 

 

 

2,413.0

 

 

 

1,781.0

 

 

 

1,103.8

 

 

 

819.7

 

 

 

968.7

 

 

 

56.6

 

 

 

-

 

 

 

7,716.9

 

Business Capital

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

564.4

 

 

 

1,845.7

 

 

 

1,192.0

 

 

 

546.3

 

 

 

230.1

 

 

 

70.4

 

 

 

18.0

 

 

 

0.6

 

 

 

4,467.5

 

Special Mention

 

16.9

 

 

 

98.8

 

 

 

83.3

 

 

 

38.7

 

 

 

23.9

 

 

 

4.0

 

 

 

 

 

 

 

 

 

265.6

 

Classified-accrual

 

8.9

 

 

 

87.2

 

 

 

83.4

 

 

 

46.6

 

 

 

20.5

 

 

 

6.4

 

 

 

 

 

 

 

 

 

253.0

 

Classified-non-accrual

 

0.1

 

 

 

13.9

 

 

 

17.4

 

 

 

23.3

 

 

 

7.7

 

 

 

3.3

 

 

 

 

 

 

 

 

 

65.7

 

Total Business Capital

 

590.3

 

 

 

2,045.6

 

 

 

1,376.1

 

 

 

654.9

 

 

 

282.2

 

 

 

84.1

 

 

 

18.0

 

 

 

0.6

 

 

 

5,051.8

 

Rail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

 

 

 

0.9

 

 

 

 

 

 

 

 

 

3.2

 

 

 

56.6

 

 

 

 

 

 

 

 

 

60.7

 

Total Rail

 

 

 

 

0.9

 

 

 

 

 

 

 

 

 

3.2

 

 

 

56.6

 

 

 

 

 

 

 

 

 

60.7

 

Commercial Banking

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

3,852.5

 

 

$

7,403.5

 

 

$

5,807.9

 

 

$

2,534.6

 

 

$

1,541.6

 

 

$

2,386.8

 

 

$

3,647.1

 

 

$

98.8

 

 

$

27,272.8

 

Special Mention

 

71.1

 

 

 

275.9

 

 

 

229.0

 

 

 

260.3

 

 

 

78.0

 

 

 

192.6

 

 

 

257.2

 

 

 

5.8

 

 

 

1,369.9

 

Classified-accrual

 

36.7

 

 

 

109.3

 

 

 

119.6

 

 

 

227.5

 

 

 

93.1

 

 

 

253.5

 

 

 

241.7

 

 

 

1.6

 

 

 

1,083.0

 

Classified-non-accrual

 

0.1

 

 

 

13.9

 

 

 

76.2

 

 

 

38.9

 

 

 

38.5

 

 

 

86.8

 

 

 

42.6

 

 

 

 

 

 

297.0

 

Total Commercial Banking

 

3,960.4

 

 

 

7,802.6

 

 

 

6,232.7

 

 

 

3,061.3

 

 

 

1,751.2

 

 

 

2,919.7

 

 

 

4,188.6

 

 

 

106.2

 

 

 

30,022.7

 

Consumer Banking

- Consumer and

Community Banking  

(Primarily SBA Loans)

 

Pass

 

50.4

 

 

 

202.3

 

 

 

118.5

 

 

 

90.7

 

 

 

62.9

 

 

 

90.8

 

 

 

10.0

 

 

 

 

 

 

625.6

 

Special Mention

 

 

 

 

1.0

 

 

 

2.0

 

 

 

0.5

 

 

 

 

 

 

3.0

 

 

 

 

 

 

 

 

 

6.5

 

Classified-accrual

 

 

 

 

1.4

 

 

 

7.6

 

 

 

8.8

 

 

 

6.0

 

 

 

17.2

 

 

 

0.3

 

 

 

 

 

 

41.3

 

Classified-non-accrual

 

 

 

 

 

 

 

 

 

 

0.2

 

 

 

 

 

 

0.5

 

 

 

 

 

 

 

 

 

0.7

 

Total Consumer Banking

 

50.4

 

 

 

204.7

 

 

 

128.1

 

 

 

100.2

 

 

 

68.9

 

 

 

111.5

 

 

 

10.3

 

 

 

-

 

 

 

674.1

 

Total

$

4,010.8

 

 

$

8,007.3

 

 

$

6,360.8

 

 

$

3,161.5

 

 

$

1,820.1

 

 

$

3,031.2

 

 

$

4,198.9

 

 

$

106.2

 

 

$

30,696.8

 

(1)

Amortized cost excludes accrued interest receivable of $59.3 million that is included in other assets.

Commercial Loans — Risk Rating by Class (dollars in millions)

Grade:

Pass

 

 

Special

Mention

 

 

Classified-

accrual

 

 

Classified-

non-accrual

 

 

PCI Loans(1)

 

 

Total

 

December 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Banking

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Finance

$

12,601.1

 

 

$

450.7

 

 

$

614.3

 

 

$

246.7

 

 

$

 

 

$

13,912.8

 

Real Estate Finance

 

5,007.0

 

 

 

341.0

 

 

 

6.3

 

 

 

0.4

 

 

 

27.8

 

 

 

5,382.5

 

Business Capital

 

4,527.5

 

 

 

233.1

 

 

 

217.0

 

 

 

60.9

 

 

 

 

 

 

5,038.5

 

Rail

 

59.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

59.6

 

Total Commercial Banking

 

22,195.2

 

 

 

1,024.8

 

 

 

837.6

 

 

 

308.0

 

 

 

27.8

 

 

 

24,393.4

 

Consumer Banking

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer and Community Banking - Primarily SBA Loans

 

589.6

 

 

 

2.4

 

 

 

33.9

 

 

 

0.2

 

 

 

 

 

 

626.1

 

Total Consumer Banking

 

589.6

 

 

 

2.4

 

 

 

33.9

 

 

 

0.2

 

 

 

 

 

 

626.1

 

Total

$

22,784.8

 

 

$

1,027.2

 

 

$

871.5

 

 

$

308.2

 

 

$

27.8

 

 

$

25,019.5

 

(1)

PCI Loans had $20.7 million of non-criticized loans and $7.1 million of criticized loans (special mention or classified).  

Consumer Loans  
Loans - By Risk Rating

The following table provides a summary of the consumer loan LTV distribution and the covered loans held for investment

balances for primarily single-family residential (“SFR”) mortgage loans. The average LTV was 61% and 63% for the total consumer loans included below at March 31, 2020 and December 31, 2019, respectively.

Following the Company’s adoption of CECL, the comparative prior period financial information was not adjusted for the Consumer Loan LTV Distribution and will continue to be reported under previously applicable accounting guidance.

Consumer Loan LTV Distribution (dollars in millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Term Loans Amortized Cost Basis by Origination Year

 

 

Revolving Loans Amortized Cost

 

 

Revolving Loans Converted to Term Loans Amortized Cost

 

 

 

 

 

LTV Range

2020

 

 

2019

 

 

2018

 

 

2017

 

 

2016

 

 

2015 & Prior

 

 

Basis

 

 

Basis

 

 

Total (4)

 

As of March 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Legacy Consumer Mortgages

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Greater than 125%

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

57.4

 

 

$

 

 

$

0.4

 

 

$

57.8

 

101% – 125%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

94.3

 

 

 

 

 

 

1.1

 

 

 

95.4

 

80% – 100%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

303.4

 

 

 

 

 

 

4.7

 

 

 

308.1

 

Less than 80%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,553.4

 

 

 

 

 

 

26.9

 

 

 

1,580.3

 

Government-guaranteed (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

23.8

 

 

 

 

 

 

 

 

 

23.8

 

No LTV available (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3.8

 

 

 

 

 

 

23.2

 

 

 

27.0

 

Total Legacy Consumer Mortgages

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,036.1

 

 

 

 

 

 

56.3

 

 

 

2,092.4

 

Consumer and Community Banking

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Greater than 125%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0.4

 

 

 

 

 

 

0.4

 

80% – 100%

 

15.2

 

 

 

68.5

 

 

 

26.5

 

 

 

3.3

 

 

 

0.3

 

 

 

1.7

 

 

 

3.0

 

 

 

 

 

 

118.5

 

Less than 80%

 

338.2

 

 

 

1,636.0

 

 

 

880.7

 

 

 

807.9

 

 

 

507.8

 

 

 

1,156.9

 

 

 

15.3

 

 

 

9.2

 

 

 

5,352.0

 

Government-guaranteed (1)

 

0.8

 

 

 

50.1

 

 

 

23.0

 

 

 

92.8

 

 

 

11.1

 

 

 

8.4

 

 

 

 

 

 

 

 

 

186.2

 

No LTV available (2)

 

0.1

 

 

 

0.1

 

 

 

0.1

 

 

 

0.4

 

 

 

0.2

 

 

 

5.8

 

 

 

44.3

 

 

 

9.8

 

 

 

60.8

 

No LTV required (3)

 

 

 

 

1.3

 

 

 

1.1

 

 

 

0.5

 

 

 

0.9

 

 

 

15.4

 

 

 

4.1

 

 

 

 

 

 

23.3

 

Total Consumer and Community Banking

 

354.3

 

 

 

1,756.0

 

 

 

931.4

 

 

 

904.9

 

 

 

520.3

 

 

 

1,188.2

 

 

 

67.1

 

 

 

19.0

 

 

 

5,741.2

 

Total Consumer Loans (4)

$

354.3

 

 

$

1,756.0

 

 

$

931.4

 

 

$

904.9

 

 

$

520.3

 

 

$

3,224.3

 

 

$

67.1

 

 

$

75.3

 

 

$

7,833.6

 

(1) Represents loans with principal repayments insured by the FHA and U.S. Department of Veterans Affairs (“VA”).

(2) Represents primarily junior lien loans for which LTV is not available.

(3) Represents overdrafts, personal line of credit and third-party guaranteed loans with servicer recourse option for which LTV is not required.

(4) Amortized cost excluded accrued interest receivable of $24.5 million that was included in other assets.

 

Consumer Loan LTV Distribution (dollars in millions)

 

Covered Loans (2)

 

 

Non-covered Loans

 

 

Total Consumer

 

LTV Range

Non-PCI

 

 

PCI

 

 

Non-PCI

 

 

PCI

 

 

Loans

 

December 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Greater than 125%

$

 

 

$

2.8

 

 

$

5.2

 

 

$

53.2

 

 

$

61.2

 

101% – 125%

 

 

 

 

8.5

 

 

 

6.6

 

 

 

93.0

 

 

 

108.1

 

80% – 100%

 

0.3

 

 

 

48.1

 

 

 

183.4

 

 

 

239.3

 

 

 

471.1

 

Less than 80%

 

307.5

 

 

 

234.3

 

 

 

4,225.5

 

 

 

570.6

 

 

 

5,337.9

 

Not Applicable(1)

 

 

 

 

 

 

 

1.1

 

 

 

 

 

 

1.1

 

Total

$

307.8

 

 

$

293.7

 

 

$

4,421.8

 

 

$

956.1

 

 

$

5,979.4

 

(1)

Certain Consumer Loans do not have LTV's.  

(2)

Covered loans at December 31, 2019 are limited to loans with indemnifications provided by the FDIC under loss share agreements (“LSA”) related to the First Federal and La Jolla transactions described below.

The following table provides a summary of the FICO score distribution for consumer loans by origination year and revolving loans. The average FICO score was 752 and 751 for the total consumer loans included below at March 31, 2020 and December 31, 2019, respectively.

Current FICO Score Distribution (dollars in millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Term Loans Amortized Cost Basis by Origination Year

 

 

Revolving Loans Amortized Cost

 

 

Revolving Loans Converted to Term Loans Amortized Cost

 

 

 

 

 

Current FICO Score

2020

 

 

2019

 

 

2018

 

 

2017

 

 

2016

 

 

2015 & Prior

 

 

Basis

 

 

Basis

 

 

Total (4)

 

As of March 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Legacy Consumer Mortgages

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Greater than or equal to 730

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

784.6

 

 

$

 

 

$

24.3

 

 

$

808.9

 

Greater than or equal to 660 and less than 730

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

639.5

 

 

 

 

 

 

18.4

 

 

 

657.9

 

Less than 660

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

538.3

 

 

 

 

 

 

13.0

 

 

 

551.3

 

Government-guaranteed (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

23.8

 

 

 

 

 

 

-

 

 

 

23.8

 

No FICO score available (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

49.9

 

 

 

 

 

 

0.6

 

 

 

50.5

 

Total Legacy Consumer Mortgages

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,036.1

 

 

 

 

 

 

56.3

 

 

 

2,092.4

 

Consumer and Community Banking

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Greater than or equal to 730

306.7

 

 

 

1,460.3

 

 

 

786.7

 

 

 

741.9

 

 

 

452.9

 

 

 

931.4

 

 

 

46.8

 

 

 

12.9

 

 

 

4,739.6

 

Greater than or equal to 660 and less than 730

 

45.7

 

 

 

229.5

 

 

 

105.7

 

 

 

59.3

 

 

 

45.9

 

 

 

151.1

 

 

 

12.6

 

 

 

3.7

 

 

 

653.5

 

Less than 660

 

1.0

 

 

 

13.7

 

 

 

13.6

 

 

 

8.4

 

 

 

8.0

 

 

 

60.7

 

 

 

4.4

 

 

 

2.3

 

 

 

112.1

 

Government-guaranteed (1)

 

0.8

 

 

 

50.1

 

 

 

23.0

 

 

 

92.8

 

 

 

11.1

 

 

 

8.4

 

 

 

 

 

 

 

 

 

186.2

 

No FICO score available (2)

 

 

 

 

1.5

 

 

 

1.4

 

 

 

2.0

 

 

 

1.5

 

 

 

21.4

 

 

 

2.2

 

 

 

0.1

 

 

 

30.1

 

FICO score not required (3)

 

0.1

 

 

 

0.9

 

 

 

1.0

 

 

 

0.5

 

 

 

0.9

 

 

 

15.2

 

 

 

1.1

 

 

 

 

 

 

19.7

 

Total Consumer and Community Banking

 

354.3

 

 

 

1,756.0

 

 

 

931.4

 

 

 

904.9

 

 

 

520.3

 

 

 

1,188.2

 

 

 

67.1

 

 

 

19.0

 

 

 

5,741.2

 

Total Consumer Loans (4)

$

354.3

 

 

$

1,756.0

 

 

$

931.4

 

 

$

904.9

 

 

$

520.3

 

 

$

3,224.3

 

 

$

67.1

 

 

$

75.3

 

 

$

7,833.6

 

(1)     Represents loans with principal repayments insured by the FHA and VA.

(2)     Represents loans with no FICO score available due to borrower bankruptcy or limited credit history.

(3)     Represents overdrafts, personal lines of credit and third-party guaranteed loans with servicer recourse option for which FICO score is not required.

(4)     Amortized cost excluded accrued interest receivable of $24.5 million that was included in other assets.

Current FICO Score Distribution (dollars in millions)

 

Covered Loans(3)

 

 

Non-covered Loans

 

 

Total Consumer

 

FICO Range

Non-PCI

 

 

PCI

 

 

Non-PCI

 

 

PCI

 

 

Loans

 

December 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Legacy Consumer Mortgages

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Greater than or equal to 730

$

202.2

 

 

$

98.6

 

 

$

320.0

 

 

$

252.5

 

 

$

873.3

 

Greater than or equal to 660 and less than 730

 

71.3

 

 

 

98.8

 

 

 

123.2

 

 

 

324.7

 

 

 

618.0

 

Less than 660

 

16.8

 

 

 

89.8

 

 

 

51.0

 

 

 

370.5

 

 

 

528.1

 

Government-guaranteed (1)

 

 

 

 

 

 

 

24.5

 

 

 

 

 

 

24.5

 

No FICO score available (2)

 

17.5

 

 

 

6.5

 

 

 

5.2

 

 

 

8.4

 

 

 

37.6

 

Total Legacy Consumer Mortgages

 

307.8

 

 

 

293.7

 

 

 

523.9

 

 

 

956.1

 

 

 

2,081.5

 

Consumer and Community Banking

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Greater than or equal to 730

 

 

 

 

 

 

 

3,319.0

 

 

 

 

 

 

3,319.0

 

Greater than or equal to 660 and less than 730

 

 

 

 

 

 

 

332.6

 

 

 

 

 

 

332.6

 

Less than 660

 

 

 

 

 

 

 

29.6

 

 

 

 

 

 

29.6

 

Government-guaranteed (1)

 

 

 

 

 

 

 

193.8

 

 

 

 

 

 

193.8

 

No FICO score available

 

 

 

 

 

 

 

21.8

 

 

 

 

 

 

21.8

 

FICO score not required(2)

 

 

 

 

 

 

 

1.1

 

 

 

 

 

 

1.1

 

Total Consumer and Community Banking

 

 

 

 

 

 

 

3,897.9

 

 

 

 

 

 

3,897.9

 

Total Consumer Banking

$

307.8

 

 

$

293.7

 

 

$

4,421.8

 

 

$

956.1

 

 

$

5,979.4

 

(1)     Represents loans with principal repayments insured by the FHA.

(2)        Represents overdrafts for which FICO score is not required.

(3)        Covered loans at December 31, 2019 are limited to loans with indemnifications provided by the FDIC under the LSA related to the First Federal and La Jolla transactions.