10-Q

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)

þ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended September 30, 2015

or

¨TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from to

Commission file number 1-36768

Wells Fargo Real Estate Investment Corporation

(Exact name of registrant as specified in its charter)

Delaware	56-1986428
(State of incorporation)	(I.R.S. Employer Identification No.)

90 South 7th Street, 13^th Floor

Minneapolis, Minnesota 55402

(Address of principal executive offices)

(Zip Code)

(855) 825-1437

(Registrant’s telephone number, including area code)

(Former name, former address and former fiscal year, if changed since last report)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes þ No ¨

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes þ No ¨

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company.

Large accelerated filer ¨ Accelerated filer ¨ Non-accelerated filer þ Smaller reporting company ¨

(Do not check if a smaller      reporting company.)

Indicate by check mark whether the registrant is a shell company (defined in Rule 12b-2 of the Exchange Act). Yes ¨ No þ

APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY

PROCEEDINGS DURING THE PRECEDING FIVE YEARS:

Indicate by check mark whether the registrant has filed all documents and reports required to be filed by Sections 12, 13 or 15(d) of the Securities Exchange Act of 1934 subsequent to the distribution of securities under a plan confirmed by a court. Yes ¨ No ¨

APPLICABLE ONLY TO CORPORATE ISSUERS:

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.

As of October 30, 2015, there were 12,900,000 shares of the registrant’s common stock outstanding.

FORM 10-Q

CROSS-REFERENCE INDEX

PART I	Financial Information
Item 1.	Financial Statements			Page
	Statement of Income			21
	Balance Sheet			22
	Statement of Changes in Equity			23
	Statement of Cash Flows			24
	Notes to Financial Statements
	1	—	Summary of Significant Accounting Policies	25
	2	—	Loans and Allowance for Credit Losses	26
	3	—	Fair Values of Assets and Liabilities	39
	4	—	Common and Preferred Stock	40
	5	—	Transactions with Related Parties	41
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations (Financial Review)
	Summary Financial Data			2
	Overview			3
	Earnings Performance			5
	Balance Sheet Analysis			7
	Risk Management			8
	Critical Accounting Policy			18
	Current Accounting Developments			18
	Forward-Looking Statements			19
	Risk Factors			19
Item 3.	Quantitative and Qualitative Disclosures About Market Risk			17
Item 4.	Controls and Procedures			20
PART II	Other Information
Item 1.	Legal Proceedings			42
Item 1A.	Risk Factors			42
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds			42
Item 6.	Exhibits			42
Signature				42
Exhibit Index				43

1

PART I - FINANCIAL INFORMATION

FINANCIAL REVIEW

Summary Financial Data
						% Change
	Quarter ended					Sep 30, 2015 from				Nine months ended
($ in thousands, except per share data)	Sep 30, 2015			Jun 30, 2015	Sep 30, 2014	Jun 30, 2015		Sep 30, 2014		Sep 30, 2015			Sep 30, 2014	% Change
For the period
Net income	$	179,910		158,900	165,432	13	%	9		$	487,522		482,929	1	%
Net income applicable to common stock	175,513			154,503	165,417	14		6		474,331			482,886	(2	)
Diluted earnings per common share (1)	13.61			11.98	12.82	14		6		36.77			37.43	(2	)
Profitability ratios
Return on average assets	5.46		%	4.92	5.18	11		5		5.05		%	5.10	(1	)
Return on average stockholders’ equity	5.76			5.15	5.40	12		7		5.26			5.32	(1	)
Average stockholders’ equity to average assets	94.84			95.53	95.96	(1	)	(1	)	96.08			95.76	—
Common dividend payout ratio (2)	82.66			90.57	90.72	(9	)	(9	)	89.61			92.15	(3	)
Dividend coverage ratio (3)	3,653			3,571	N/A	2		N/A		3,653			N/A	N/A
Total revenue	$	172,868		169,274	173,932	2		(1	)	$	508,042		521,252	(3	)
Average loans	13,047,478			12,502,729	12,709,623	4		3		12,730,005			12,683,939	—
Average assets	13,062,408			12,964,593	12,668,498	1		3		12,906,830			12,669,713	2
Net interest margin	5.23		%	5.22	5.44	—		(4	)	5.24		%	5.47	(4	)
Net loan charge-offs	$	8,881		7,152	13,212	24		(33	)	$	26,321		50,915	(48	)
As a percentage of average total loans (annualized)	0.27		%	0.23	0.41	17		(34	)	0.28		%	0.54	(48	)
At period end
Loans, net of unearned income	$	13,151,348		13,129,852	12,923,416	—		2		$	13,151,348		12,923,416	2
Allowance for loan losses	130,839			163,881	194,039	(20	)	(33	)	130,839			194,039	(33	)
As a percentage of total loans	0.99		%	1.25	1.50	(21	)	(34	)	0.99		%	1.50	(34	)
Assets	$	13,159,059		13,085,290	12,834,479	1		3		$	13,159,059		12,834,479	3
Total stockholders’ equity	12,405,848			12,375,335	12,094,517	—		3		12,405,848			12,094,517	3
Total nonaccrual loans and foreclosed assets	286,797			310,685	340,555	(8	)	(16	)	286,797			340,555	(16	)
As a percentage of total loans	2.18		%	2.37	2.64	(8	)	(17	)	2.18		%	2.64	(17	)
Loans 90 days or more past due and still accruing (4)	$	9,258		9,111	19,933	2		(54	)	$	9,258		19,933	(54	)

(1) All common share and per share disclosures reflect the 20,000-for-one stock split of the common shares effected in the form of a stock dividend of 19,999 common shares issued for each common share outstanding, paid on June 1, 2015.

(2) Dividend declared per common share as a percentage of earnings per common share.

(3) The dividend coverage ratio, expressed as a percentage, is calculated by dividing the four prior fiscal quarters' funds from operations (defined as GAAP net income, excluding gains (or losses) from sales of property) by the amount that would be required to pay annual dividends on the Series A and Series B preferred stock. The certificate of designation for the Series A preferred stock limits, among other matters, our ability to pay dividends on our common stock or make any payment of interest or principal on our line of credit with the Bank if the dividend coverage ratio for the four prior fiscal quarters is less than 150%.

(4) The carrying value of purchased credit-impaired (PCI) loans contractually 90 days or more past due is excluded. These PCI loans are considered to be accruing because they continue to earn interest from accretable yield, independent of performance in accordance with their contractual terms.

2

This Quarterly Report, including the Financial Review and the Financial Statements and related Notes, contains forward-looking statements, which may include forecasts of our financial results and condition, expectations for our operations and business, and our assumptions for those forecasts and expectations. Do not unduly rely on forward-looking statements. Actual results may differ materially from our forecasts and expectations due to several factors. Factors that could cause our results to differ materially from our forward looking statements are described in this Report, including in the “Forward-Looking Statements” section, and the “Risk Factors” section in our Annual Report on Form 10-K for the year ended December 31, 2014 (2014 Form 10-K).

When we refer to “WFREIC,” the “Company,” “we,” “our,” and “us” in this Report, we mean Wells Fargo Real Estate Investment Corporation, and where relevant, Wells Fargo Bank, National Association, acting on our behalf; “WPFC” refers to Wachovia Preferred Funding Corp.; the “Bank” refers to Wells Fargo Bank, National Association; and “Wells Fargo” refers to Wells Fargo & Company.

Financial Review

OVERVIEW

The Company is engaged in acquiring, holding and managing predominantly domestic mortgage assets and other authorized investments that generate net income for distribution to our shareholders. We are classified as a real estate investment trust (REIT) for federal income tax purposes.

We are a direct subsidiary of WPFC and an indirect subsidiary of Wells Fargo and the Bank. As of September 30, 2015, we had $13.2 billion in assets, consisting substantially of real estate loan participation interests (loans). Substantially all of our interests in mortgage and other assets have been acquired from the Bank pursuant to loan participation and servicing and assignment agreements among the Bank, certain of its subsidiaries and us. The Bank originated the loans, purchased them from other financial institutions or acquired them as part of the acquisition of other financial institutions. Substantially all of our loans are serviced by the Bank.

REIT Tax Status

For the tax year ended December 31, 2014, we complied with the relevant provisions of the Code to be taxed as a REIT. These provisions for qualifying as a REIT for federal income tax purposes are complex, involving many requirements, including among others, distributing at least 90% of our REIT taxable income to shareholders and satisfying certain asset, income and stock ownership tests. To the extent we meet those provisions, we will not be subject to federal income tax on net income. We believe that we continue to satisfy each of these requirements and therefore continue to qualify as a REIT. We continue to monitor each of these complex tests.

In the event we do not continue to qualify as a REIT, earnings and cash provided by operating activities available for distribution to shareholders would be reduced by the amount of any applicable income tax obligation. Given the level of earning assets, we currently expect there would be sufficient earnings and ample cash to pay preferred dividends. The preferred and common dividends we pay as a REIT are ordinary investment income not eligible for the dividends-received deduction for corporate shareholders or for the favorable qualified dividend tax rate applicable to non-corporate taxpayers. If we were not a REIT, preferred and common dividends we pay generally would qualify for the dividends received deduction for corporate shareholders and the favorable qualified dividend tax rate applicable to non-corporate taxpayers.

Financial Performance

We earned net income of $179.9 million in third quarter 2015, or $13.61 diluted earnings per common share, compared with $165.4 million in third quarter 2014, or $12.82 diluted earnings per common share. The increase in third quarter 2015 was primarily attributable to a larger reversal of provision for credit losses compared with a year ago on improved credit performance, partially offset by a decrease in net interest income. For the first nine months of 2015, our net income was $487.5 million, or $36.77 diluted earnings per common share, compared with $482.9 million, or $37.43 diluted earnings per common share a year ago. The increase in net income in the first nine months of 2015 was primarily attributable to a reversal of provision for credit losses compared with a provision for credit losses a year ago, partially offset by a decrease in net interest income. Diluted earnings per share declined for the first nine months of 2015, compared with a year ago, due to preferred dividends for the Series A preferred stock, issued in December 2014.

Loans

Total loans were $13.2 billion at September 30, 2015, compared with $12.9 billion at December 31, 2014. Net loans represented approximately 99% of assets at both September 30, 2015 and December 31, 2014.

Credit quality, as measured by net charge-off rates, nonaccruals and delinquencies, continued to improve during third quarter 2015 reflecting the benefit of a continued improving housing market. Net charge-offs were $8.9 million and $26.3 million for the third quarter and first nine months of 2015 (0.27% and 0.28%, respectively, annualized as a percent of average loans), compared with $13.2 million and $50.9 million in the third quarter and first nine months of 2014 (0.41% and 0.54%, respectively, annualized as a percent of average loans). Nonaccrual loans were $285.6 million at September 30, 2015, compared with $321.4 million at December 31, 2014. Loans 90 days or more past due and still accruing were $9.3 million at September 30, 2015, compared with $10.3 million at December 31, 2014.

Our reversal of provision for credit losses reflected a release from the allowance for credit losses (the amount by which net charge-offs exceeded our provision for credit losses) of $31.9 million in third quarter 2015, which was $15.1 million more than what we released a year ago. For the first nine months of 2015, we released $50.2 million from the allowance, which was $3.7 million more than what we released a year ago.

3

The allowance release in the third quarter and first nine months of 2015 primarily reflected continued improvement in delinquency and related loss estimates due to strong underlying credit performance and improving home prices. Future allowance levels may increase or decrease based on a variety of factors, including loan portfolio composition, size and performance, and the general economic environment, including housing market conditions. See the “Risk Management — Credit Risk Management” section in this Report for more information.

We may pledge our loans in an aggregate amount not exceeding 80% of our total assets at any time as collateral on behalf of the Bank for the Bank’s access to secured borrowing facilities through the Federal Home Loan Banks or the discount window of Federal Reserve Banks. In exchange for the pledge of our loan assets, the Bank will pay us a fee that is consistent with market terms. In 2015, we began pledging a portion of our loans to the Federal Home Loan Bank. At September 30, 2015, the total carrying amount of pledged loans was $5.8 billion. We earned $1.5 million and $1.9 million in pledge fees during the third quarter and first nine months of 2015, respectively. See Note 5 (Transactions With Related Parties) to Financial Statements in this Report for more details.

Capital Distributions

Dividends declared to holders of our Series A preferred stock totaled $4.4 million and $13.1 million in the third quarter and first nine months of 2015. Dividends declared on our Series B preferred stock totaled $15 thousand and $43 thousand for the third quarter and first nine months, respectively, of both 2015 and 2014.

Dividends declared to holders of our common stock totaled $145.0 million and $425.0 million for the third quarter and first nine months of 2015, compared with $150.0 million and $445.0 million for the third quarter and first nine months of 2014, respectively.

All common share and per share disclosures in this Report reflect the 20,000-for-one stock split of the common shares effected in the form of a stock dividend of 19,999 common shares issued for each common share outstanding, paid on June 1, 2015.

4

Earnings Performance

Net Income

We earned net income of $179.9 million and $165.4 million in third quarter 2015 and 2014, respectively. For the first nine months of 2015, net income was $487.5 million, compared with $482.9 million for the same period a year ago. The increase in net income in the third quarter and first nine months of 2015 was primarily attributable to lower levels of provision for credit losses, partially offset by decreases in net interest income.

Net Interest Income

Net interest income is the interest earned on loans and cash and cash equivalents less the interest paid on our Bank line of credit. Net interest income was $171.2 million in third quarter 2015, compared with $173.7 million in third quarter 2014. Net interest income was $505.8 million for the first nine months of 2015, compared with $520.7 million for the same period a year ago. The decrease in the third quarter and first nine months of 2015 was primarily attributable to the reinvestment of higher yielding loan pay-downs and payoffs into lower yielding loans.

Net interest margin is the average yield on interest-earning assets minus the average interest paid for funding. Interest-earning assets predominantly consist of loans. Net interest margin and average yield on total interest-earning assets were 5.23% and 5.24%, respectively, in third quarter 2015, compared with 5.44% and 5.45%, respectively, in third quarter 2014. Net interest margin and average yield on total interest-earning assets for the first nine months of 2015 were 5.24% and 5.25%, respectively, compared with 5.47% and 5.48%, respectively, for the same period a year ago. The decrease in net interest margin and average yield for the third quarter and first nine months of 2015 was primarily due to the reinvestment of higher yielding loan pay-downs and payoffs into lower yielding loans. Interest income in third quarter 2015 included net discount accretion of $20.9 million compared with $14.7 million a year ago. Interest income included net discount accretion of $62.9 million for the first nine months of 2015, compared with $45.4 million for the same period a year ago. Higher net discount accretion was primarily due to higher loan pay-downs and payoffs. Loan pay-downs and payoffs annualized represented 23.7% and 21.2% of average loan balances during third quarter 2015 and 2014, respectively. Loan pay-downs and payoffs annualized represented 24.0% and 20.1% of average loan balances during the first nine months of 2015 and 2014, respectively.

We expect continued downward pressure on our average yield on total interest-earning assets as we reinvest proceeds from loan payments in the current low interest rate environment. The Company believes it has the ability to increase interest income over time by reinvesting loan payments in real estate 1-4 family loans, commercial loans and other REIT-eligible assets; however interest income in any one period can be affected by a variety of factors, including mix and size of the earning asset portfolio. See the “Risk Management - Asset/Liability Management - Interest Rate Risk” section in this Report for more information on interest rates and interest income.

The Company has a $1.2 billion line of credit with the Bank. Interest expense related to borrowings on the line of credit was $377 thousand and $644 thousand in the third quarter and first nine months of 2015, respectively, compared with $277 thousand and $1.0 million for the same periods a year ago. Average borrowings for third quarter 2015 and 2014 were $393.3 million and $289.1 million, respectively. Average borrowings for the first nine months of 2015 and 2014 were $226.3 million and $364.6 million, respectively. The weighted average interest rate for all periods was 0.38%.

Table 1 presents the components of interest-earning assets and interest-bearing liabilities and related average yields to provide an analysis of year-over-year changes that influenced net interest income.

5

Table 1: Interest Income
	Quarter ended September 30,
					2015						2014
(in thousands)	Average balance		Interest income/expense		Yields/rates		Average balance		Interest income/expense		Yields/rates
Earning assets
Commercial loans	$	2,807,226	17,330		2.45	%	$	2,634,590	16,448		2.48	%
Real estate 1-4 family loans	10,240,252		154,237		6.00		10,075,033		157,572		6.23
Interest-bearing deposits in banks and other interest-earning assets	—		—		—		—		—		—
Total interest-earning assets	$	13,047,478	171,567		5.24		$	12,709,623	174,020		5.45
Funding sources
Line of credit with the bank	$	393,326	377		0.38		$	289,086	277		0.38
Total interest-bearing liabilities	$	393,326	377		0.38		$	289,086	277		0.38
Net interest margin and net interest income			$	171,190	5.23	%			$	173,743	5.44	%
	Nine months ended September 30,
					2015						2014
(in thousands)	Average balance		Interest income/expense		Yields/rates		Average balance		Interest income/expense		Yields/rates
Earning assets
Commercial loans	$	2,977,755	53,546		2.40	%	$	2,775,035	52,273		2.52	%
Real estate 1-4 family loans	9,752,250		452,562		6.20		9,908,904		469,433		6.33
Interest-bearing deposits in banks and other interest-earning assets	160,280		304		0.25		21,991		42		0.25
Total interest-earning assets	$	12,890,285	506,412		5.25		$	12,705,930	521,748		5.48
Funding sources
Line of credit with the bank	$	226,344	644		0.38		$	364,606	1,037		0.38
Total interest-bearing liabilities	$	226,344	644		0.38		$	364,606	1,037		0.38
Net interest margin and net interest income			$	505,768	5.24	%			$	520,711	5.47	%

Provision for Credit Losses

The third quarter 2015 reversal of provision for credit losses was $23.0 million, compared with a reversal of provision for credit losses of $3.5 million in third quarter 2014. For the first nine months of 2015, the reversal of provision for credit losses was $23.9 million, compared with a provision for credit losses of $4.4 million for the same period a year ago. The lower level of provision in the third quarter and first nine months of 2015 primarily reflected continued improvement in delinquency and related loss estimates due to strong underlying credit performance and improving home prices. See the “Balance Sheet Analysis” and "Risk Management-Allowance for Credit Losses” sections in this Report for additional information on the allowance for credit losses.

Noninterest Expense

Noninterest expense in third quarter 2015 was $16.0 million, compared with $12.0 million in third quarter 2014. Noninterest expense was $44.4 million and $33.9 million in the first nine months of 2015 and 2014, respectively. Noninterest expense primarily consists of loan servicing costs, management fees, and foreclosed assets expense.

The loans in our portfolio are predominantly serviced by the Bank pursuant to the terms of participation and servicing and assignment agreements. In limited instances, the Bank has delegated servicing responsibility to third parties that are not affiliated with us or the Bank. Depending on the loan type, the monthly servicing fee charges are based in part on (a) outstanding principal balances, (b) a flat fee per month, or (c) a

total loan commitment amount. Loan servicing costs in third quarter 2015 were $9.1 million, compared with $8.2 million in third quarter 2014 and were $26.6 million and $23.8 million for the first nine months of 2015 and 2014, respectively.

Management fees represent reimbursements made to the Bank for general overhead expenses, including allocations of technology support and a combination of finance and accounting, risk management and other general overhead expenses incurred on our behalf. Management fees are calculated based on Wells Fargo’s total allocable costs multiplied by a formula. The formula is based on our proportion of Wells Fargo’s consolidated: (1) full-time equivalent employees, (2) total average assets and (3) total revenue. Management fees were $2.9 million in third quarter 2015, compared with $821 thousand in third quarter 2014. Management fees were $8.3 million and $2.3 million in the first nine months of 2015 and 2014, respectively. The increase in management fees for the third quarter and first nine months of 2015 related to an increase in Wells Fargo’s general overhead expenses, including technology and risk management expenses, as well as the proportion of such overhead expenses allocated to us.

Foreclosed assets expense was $3.8 million in third quarter 2015 compared with $2.6 million in third quarter 2014. Foreclosed assets expense was $8.7 million and $7.3 million in first nine months of 2015 and 2014, respectively. Substantially all of our foreclosed assets consist of residential 1-4 family real estate assets.

6

Balance Sheet Analysis

Total Assets

Our assets predominantly consist of commercial and consumer loans, although we have the authority to hold assets other than loans. Total assets were $13.2 billion at September 30, 2015, and $12.9 billion at December 31, 2014.

Loans

Loans, net of unearned income were $13.2 billion at September 30, 2015, and $12.9 billion at December 31, 2014. In the third quarter and first nine months of 2015, we acquired $794.5 million and $2.5 billion, respectively, of consumer loans from the Bank at their estimated fair value, compared with $886.4 million and $1.8 billion, respectively, in the third quarter and first nine months of 2014. At September 30, 2015 and December 31, 2014, consumer loans represented 80% and 75% of loans, respectively, and commercial loans represented the balance of our loan portfolio.

Allowance for Loan Losses

The allowance for loan losses decreased $53.6 million to $130.8 million at September 30, 2015, from $184.4 million at December 31, 2014, primarily due to the continued improved portfolio performance of the residential real estate portfolio reflecting continued improvement in the housing market.

At September 30, 2015, the allowance for loan losses included $112.8 million for consumer loans and $18.0 million for commercial loans. The total allowance reflects management’s estimate of credit losses inherent in the loan portfolio at the balance sheet date. See the “Risk Management — Credit Risk Management — Allowance for Credit Losses” section in this Report for a description of how management estimates the allowance for loan losses and the allowance for unfunded credit commitments.

Accounts Receivable—Affiliates, Net

Accounts payable and receivable from affiliates result from intercompany transactions in the normal course of business related to loan pay-downs, interest receipts, servicing costs, management fees and other transactions with the Bank or its affiliates.

Line of Credit with Bank

We draw upon our $1.2 billion line of credit to finance loan acquisitions. At September 30, 2015 and December 31, 2014, we had $749.6 million and $496.7 million outstanding, respectively.

Retained Earnings (Deficit)

We expect to distribute annually an aggregate amount of dividends with respect to outstanding capital stock equal to approximately 100% of our REIT taxable income for federal income tax purposes before dividends paid deduction. Because our net income determined under GAAP may vary from the determination of REIT taxable income, periodic distributions may exceed our GAAP net income.

The retained deficit included within our balance sheet results from cumulative distributions that have exceeded GAAP net income, primarily due to the impact on REIT taxable income of purchase accounting adjustments attributable to the Company from the 2008 acquisition of Wachovia Corporation by Wells Fargo.

For further information on the differences between taxable income before dividends paid deduction reported on our income tax returns and net income as reported in our statement of income, see the "Balance Sheet Analysis" section in our 2014 Form 10-K.

7

Risk Management

Our board of directors has overall responsibility for overseeing the Company’s risk management structure. This oversight is accomplished through the audit committee of the board of directors and a management-level committee that reviews the allowance for credit losses and is supplemented by certain elements of Wells Fargo’s risk management framework. For more information about how we manage these risks, see the “Risk Management” section in our 2014 Form 10-K. The discussion that follows provides an update regarding these risks.

Credit Risk Management Loans represent the largest component of our assets and their related credit risk is among the most significant risks we manage. We define credit risk as the risk of loss associated with a borrower or counterparty default (failure to meet obligations in accordance with agreed upon terms).The table below represents loans by segment and class of financing receivable and the weighted average maturity for those loans calculated using contractual maturity dates.

Table 2: Total Loans Outstanding by Portfolio Segment and Class of Financing Receivable and Weighted Average Contractual Maturity
	Loans outstanding			Weighted average maturity in years
(in thousands)	Sep 30, 2015		Dec 31, 2014	Sep 30, 2015	Dec 31, 2014
Commercial:
Commercial and industrial	$	42,993	58,559	0.6	1.1
Secured by real estate	2,643,268		3,121,106	3.2	3.3
Total commercial	2,686,261		3,179,665	3.1	3.3
Consumer:
Real estate 1-4 family first mortgage	8,993,388		8,023,294	23.0	21.9
Real estate 1-4 family junior lien mortgage	1,471,699		1,746,318	16.3	16.5
Total consumer	10,465,087		9,769,612	22.0	21.0
Total loans	$	13,151,348	12,949,277	18.2	16.6

The discussion that follows provides analysis of the risk elements of our various loan portfolios and our credit risk management and measurement practices. See Note 2 (Loans and Allowance for Credit Losses) to Financial Statements in this Report for more analysis and credit metric information.

In order to maintain our REIT status, the composition of our loan portfolio is highly concentrated in real estate.

We continually evaluate our credit policies and modify as necessary. Measuring and monitoring our credit risk is an ongoing process that tracks delinquencies, collateral values, FICO scores, economic trends by geographic areas, loan-level risk grading for certain portfolios (typically commercial) and other indications of credit risk. Our credit risk monitoring process is designed to enable early identification of developing risk and to support our determination of an appropriate allowance for credit losses.

8

LOAN PORTFOLIO BY GEOGRAPHY The following table is a summary of the geographical distribution of our loan portfolio for the top five states by loans outstanding.

Table 3: Loan Portfolio by Geography
	September 30, 2015
(in thousands)	Commercial		Real estate 1-4 family first mortgage	Real estate 1-4 family junior lien mortgage	Total	% of total loans
California	$	830,274	683,071	17,814	1,531,159	12	%
New Jersey	155,275		749,251	296,870	1,201,396	9
Florida	236,297		723,310	196,309	1,155,916	9
Pennsylvania	17,055		724,529	223,738	965,322	7
New York	43,412		751,234	83,311	877,957	7
All other states	1,403,948		5,361,993	653,657	7,419,598	56
Total loans	$	2,686,261	8,993,388	1,471,699	13,151,348	100	%

COMMERCIAL AND INDUSTRIAL LOANS (C&I) Table 4 summarizes C&I loans by industry. We believe the C&I loan portfolio is appropriately underwritten. Our credit risk management process for this portfolio primarily focuses on a customer's ability to repay the loan through their cash flows. Most of the loans in our C&I portfolio are unsecured at

September 30, 2015, with the remainder secured by short-term assets, such as accounts receivable, inventory and securities, as well as long-lived assets, such as equipment and other business assets. Generally, the collateral securing this portfolio represents a secondary source of repayment.

Table 4: Commercial and Industrial Loans by Industry
	September 30, 2015
(in thousands)	Total C&I loans		% of total C&I loans
Public administration	$	13,776	32	%
Real estate lessor	13,759		32
Food and beverage	8,505		20
Leasing	5,020		12
Industrial equipment	1,037		2
Healthcare	849		2
Other	47		—
Total loans	$	42,993	100	%

9

COMMERCIAL SECURED BY REAL ESTATE (CSRE)The CSRE portfolio consists of both mortgage loans and construction loans where loans are primarily secured by real estate. Table 5 summarizes CSRE loans by state and property type. To identify and manage newly emerging problem CSRE loans, we employ a high level of monitoring and regular customer interaction to understand and manage the risks associated with these loans, including regular loan reviews and appraisal updates. We

consider the creditworthiness of the customers and collateral valuations when selecting CSRE loans for acquisition. In future periods, we expect to consider acquisitions of CSRE loans in addition to other REIT qualifying assets such as real estate 1-4 family mortgage loans.

Table 5: CSRE Loans by State and Property Type
	September 30, 2015
(in thousands)	Total CSRE loans		% of total CSRE loans
By state:
California	$	830,274	31	%
Florida	214,016		8
Illinois	164,153		6
North Carolina	145,059		5
Washington	142,603		5
All other states	1,147,163		45
Total loans	$	2,643,268	100	%
By property type:
Office buildings	$	849,346	32	%
Shopping centers	464,953		18
Warehouses	456,924		17
Retail establishments (restaurants, stores)	322,144		12
5+ multifamily residences	277,686		11
Manufacturing plants	88,316		3
Motels/hotels	41,396		2
Research and development	34,905		1
Real estate collateral pool - multifamily	28,728		1
Institutional	26,020		1
Other	52,850		2
Total loans	$	2,643,268	100	%

10

REAL ESTATE 1-4 FAMILY MORTGAGE LOANSThe concentrations of real estate 1-4 family mortgage loans by state and the related combined loan-to-value (CLTV) ratio are presented in Table 6. CLTV means the ratio of the total loan balance of first and junior mortgages (including unused line amounts for credit line products) to property collateral value. Our underwriting and periodic review of loans secured by residential real estate collateral includes appraisals or estimates from automated valuation models (AVMs) to support property values. We also monitor changes in real estate values and underlying economic or market conditions for all geographic areas of our real estate 1-4 family mortgage portfolio as part of our credit risk management process. Additional information about AVMs and our policy for their use can be found in Note 2 (Loans and Allowance for Credit Losses) to Financial Statements in this Report and the "Risk Management - Credit Risk Management - Real Estate 1-4 Family Mortgage Loans" section in our 2014 Form 10-K.

We continue to modify real estate 1-4 family mortgage loans to assist homeowners and other borrowers experiencing financial difficulties. For more information on our participation in the U.S. Treasury's Making Home Affordable (MHA) programs, see the "Risk Management - Credit Risk Management - Real Estate 1-4 Family Mortgage Loans" section in our 2014 Form 10-K.

The credit performance associated with our real estate 1-4 family mortgage portfolio continued to improve in third quarter 2015, as measured through net charge-offs and nonaccrual loans. Improvement in the credit performance was driven primarily by an improving housing environment.

Table 6: Real Estate 1-4 Family Mortgage Loans CLTV by State
	September 30, 2015
(in thousands)	Real estate 1-4 family mortgage		Current CLTV ratio (1)
New Jersey	$	1,046,121	67	%
Pennsylvania	948,267		64
Florida	919,619		60
New York	834,545		63
Virginia	812,950		62
All other states	5,903,585		60
Total loans	$	10,465,087	61	%

(1) Collateral values are generally determined using AVMs and are updated quarterly. AVMs are computer-based tools used to estimate market values of homes based on processing large volumes of market data including market comparables and price trends for local market areas.

REAL ESTATE 1-4 FAMILY FIRST MORTGAGE LOANS Net charge-offs (annualized) as a percentage of average loans improved to 0.25% and 0.22% in the third quarter and first nine months of 2015, respectively, compared with 0.28% and 0.34%, respectively, for the same periods a year ago. Nonaccrual loans

were $206.8 million at September 30, 2015, compared with $236.9 million at December 31, 2014.

Table 7 summarizes delinquency and loss rates by state for our real estate 1-4 family first mortgage portfolio.

Table 7: Real Estate 1-4 Family First Mortgage Portfolio Performance (1)
	Outstanding balance			% of loans two payments or more past due			Loss rate (annualized) quarter ended
(in thousands)	Sep 30, 2015		Dec 31, 2014	Sep 30, 2015		Dec 31, 2014	Sep 30, 2015	Jun 30, 2015	Mar 31, 2015	Dec 31, 2014	Sep 30, 2014
New York	$	750,493	530,679	2.27	%	3.47	0.07	0.08	0.28	0.06	0.10
New Jersey	747,628		617,616	5.13		6.56	0.34	0.09	0.37	0.55	0.29
Pennsylvania	721,913		733,120	4.35		5.31	0.65	0.50	0.88	0.37	0.89
Florida	716,694		822,718	2.93		3.02	0.56	0.68	0.24	0.38	0.46
California	681,152		619,690	0.68		1.29	—	—	—	0.03	—
Other	5,357,616		4,677,455	1.44		1.97	0.20	0.09	0.12	0.22	0.21
Total first mortgages	$	8,975,496	8,001,278	2.11	%	2.78	0.25	0.18	0.22	0.25	0.28

(1) Excludes PCI loans of $17,892 thousand at September 30, 2015 and $22,016 thousand at December 31, 2014 because their losses were generally reflected in PCI accounting adjustments at the date of acquisition.

11

REAL ESTATE 1-4 FAMILY JUNIOR LIEN MORTGAGE LOANS Our junior lien portfolio includes real estate 1-4 family junior lien mortgage loans secured by real estate. Predominantly all of our junior lien loans are amortizing payment loans with fixed interest rates and repayment periods between 5 to 30 years. Junior lien loans with balloon payments at the end of the repayment term represent less than 1% of our junior lien loans. We frequently monitor the credit performance of our junior lien mortgage portfolio for trends and factors that influence the frequency and severity of loss. Net charge-offs (annualized) as a percentage of average loans improved to 0.92% and 1.07% in the

third quarter and nine months ended of 2015, respectively, compared with 1.52% and 2.03%, respectively, for the same periods a year ago. Nonaccrual loans were $69.7 million at September 30, 2015, compared with $80.4 million at December 31, 2014.

Table 8 summarizes delinquency and loss rates by state for our junior lien portfolio, which reflected the largest portion of our credit losses.

Table 8: Real Estate 1-4 Family Junior Lien Portfolio Performance (1)
	Outstanding balance			% of loans two payments or more past  due			Loss rate (annualized) quarter ended
(in thousands)	Sep 30, 2015		Dec 31, 2014	Sep 30, 2015		Dec 31, 2014	Sep 30, 2015	Jun 30, 2015	Mar 31, 2015	Dec 31, 2014	Sep 30, 2014
New Jersey	$	296,080	343,934	5.10	%	6.11	1.73	0.82	1.32	1.54	2.00
Pennsylvania	222,748		264,137	5.48		4.52	1.32	1.02	1.63	1.99	1.40
Florida	196,014		231,803	2.95		3.48	0.41	1.10	2.13	1.39	2.13
Virginia	149,773		176,795	3.33		3.91	0.83	1.04	1.11	1.13	1.26
Georgia	114,560		137,447	3.34		3.01	0.54	1.28	1.09	1.93	2.09
Other	488,767		586,521	5.28		4.69	0.57	0.69	1.10	0.99	0.99
Total junior lien mortgages	$	1,467,942	1,740,637	4.61	%	4.57	0.92	0.90	1.36	1.39	1.52

(1) Excludes PCI loans of $3,757 thousand at September 30, 2015 and $5,681 thousand at December 31, 2014 because their losses were generally reflected in PCI accounting adjustments at the date of acquisition.

NONPERFORMING ASSETS (NONACCRUAL LOANS AND FORECLOSED ASSETS) Table 9 summarizes nonperforming assets (NPAs) for each of the last five quarters. We generally place loans on nonaccrual status when:

• the full and timely collection of interest or principal becomes uncertain (generally based on an assessment of the borrower's financial condition and the adequacy of collateral, if any);

• they are 90 days (120 days with respect to real estate 1-4 family first and junior lien mortgages) past due for interest or principal, unless both well-secured and in the process of collection;

• part of the principal balance has been charged off (including loans discharged in bankruptcy);

• for junior lien mortgages, we have evidence that the related first lien mortgage may be 120 days past due or in the process of foreclosure regardless of the junior lien delinquency status; or

• performing consumer loans are discharged in bankruptcy, regardless of their delinquency status.

Table 9: Nonperforming Assets (Nonaccrual Loans and Foreclosed Assets)
(in thousands)	Sep 30, 2015			Jun 30, 2015	Mar 31, 2015	Dec 31, 2014	Sep 30, 2014
Nonaccrual loans:
Commercial:
Commercial and industrial	$	—		—	—	—	—
Secured by real estate	9,164			10,404	3,663	4,214	4,883
Total commercial	9,164			10,404	3,663	4,214	4,883
Consumer:
Real estate 1-4 family first mortgage	206,821			224,674	231,345	236,859	247,088
Real estate 1-4 family junior lien mortgage	69,656			72,975	77,873	80,375	84,724
Total consumer	276,477			297,649	309,218	317,234	331,812
Total nonaccrual loans (1)	285,641			308,053	312,881	321,448	336,695
Foreclosed assets	1,156			2,632	1,670	2,547	3,860
Total nonperforming assets	$	286,797		310,685	314,551	323,995	340,555
As a percentage of total loans	2.18		%	2.37	2.56	2.50	2.64

(1) Excludes PCI loans because they continue to earn interest income from accretable yield, independent of performance in accordance with their contractual terms.

12

Total NPAs were $286.8 million at September 30, 2015, and included $285.6 million of nonaccrual loans, compared with $324.0 million and $321.4 million at December 31, 2014, respectively. The decrease in total NPAs in third quarter 2015 was driven primarily by credit improvement in real estate 1-4 family first mortgages.

Typically, changes to nonaccrual loans period-over-period represent inflows for loans that are placed on nonaccrual status in accordance with our policy, offset by reductions for loans that are paid down, charged off while on nonaccrual status, sold, transferred to foreclosed properties, or are no longer classified as nonaccrual as a result of continued performance and an improvement in the borrower’s financial condition and loan repayment capabilities. Table 10 provides an analysis of the changes in nonaccrual loans.

Table 10: Analysis of Changes in Nonaccrual Loans
	Quarter ended
(in thousands)	Sep 30, 2015			Jun 30, 2015		Mar 31, 2015		Dec 31, 2014		Sep 30, 2014
Commercial:
Balance, beginning of period	$	10,404		3,663		4,214		4,883		5,070
Inflows	141			8,807		278		300		365
Outflows	(1,381		)	(2,066	)	(829	)	(969	)	(552	)
Balance, end of period	9,164			10,404		3,663		4,214		4,883
Consumer:
Balance, beginning of period	297,649			309,218		317,234		331,812		343,667
Inflows	33,731			42,670		45,026		56,348		53,926
Outflows:
Returned to accruing	(24,834		)	(24,635	)	(26,180	)	(33,058	)	(31,689	)
Foreclosures	(1,418		)	(3,490	)	(2,235	)	(2,524	)	(3,082	)
Charge-offs	(11,245		)	(9,197	)	(11,034	)	(13,106	)	(12,124	)
Payment, sales and other	(17,406		)	(16,917	)	(13,593	)	(22,238	)	(18,886	)
Total outflows	(54,903		)	(54,239	)	(53,042	)	(70,926	)	(65,781	)
Balance, end of period	276,477			297,649		309,218		317,234		331,812
Total nonaccrual loans	$	285,641		308,053		312,881		321,448		336,695

13

TROUBLED DEBT RESTRUCTURINGS (TDRs) Recorded investment of loans modified in TDRs is provided in Table 11. The allowance for loan losses for TDRs was $77.2 million and $112.5 million at September 30, 2015 and December 31, 2014, respectively. See Note 2 (Loans and Allowance for Credit Losses) to Financial Statements in this Report for more information. Those loans discharged in bankruptcy and reported as TDRs have been written down to net realizable collateral value.

In those situations where principal is forgiven, the entire amount of such principal forgiveness is immediately charged off to the extent not done so prior to the modification. We sometimes delay the timing on the repayment of a portion of principal (principal forbearance) and charge off the amount of forbearance if that amount is not considered fully collectible.

For more information on our nonaccrual policies when a restructuring is involved, see the "Risk Management - Credit Risk Management - Troubled Debt Restructurings (TDRs) section of our 2014 Form 10-K.

Table 12 provides an analysis of the changes in TDRs. Loans modified more than once are reported as TDR inflows only in the period they are first modified. Other than resolutions such as foreclosures, we may remove loans from TDR classification, but only if they have been refinanced or restructured at market terms and qualify as a new loan.

Table 11: Trouble Debt Restructurings (TDRs)
(in thousands)	Sep 30, 2015		Jun 30, 2015	Mar 31, 2015	Dec 31, 2014	Sep 30, 2014
Commercial:
Commercial and industrial	$	—	—	—	—	—
Real estate mortgage	3,870		4,073	4,742	2,841	2,880
Total commercial TDRs	3,870		4,073	4,742	2,841	2,880
Consumer:
Real estate 1-4 family first mortgage	377,080		380,573	384,413	386,511	387,667
Real estate 1-4 family junior lien mortgage	114,491		116,203	119,272	121,672	123,234
Trial modifications	14,257		15,488	14,153	15,081	20,494
Total consumer TDRs	505,828		512,264	517,838	523,264	531,395
Total TDRs	$	509,698	516,337	522,580	526,105	534,275
TDRs on nonaccrual status	$	162,115	165,248	168,202	174,065	179,633
TDRs on accrual status	347,583		351,089	354,378	352,040	354,642
Total TDRs	$	509,698	516,337	522,580	526,105	534,275

Table 12: Analysis of Changes in TDRs
	Quarter ended
(in thousands)	Sep 30, 2015			Jun 30, 2015		Mar 31, 2015		Dec 31, 2014		Sep 30, 2014
Commercial:
Balance, beginning of period	$	4,073		4,742		2,841		2,880		3,252
Inflows (1)	—			—		2,262		—		—
Outflows (2)	(203		)	(669	)	(361	)	(39	)	(372	)
Balance, end of period	3,870			4,073		4,742		2,841		2,880
Consumer:
Balance, beginning of period	512,264			517,838		523,264		531,395		529,169
Inflows (1)	12,631			12,920		12,807		17,303		15,427
Outflows:
Charge-offs	(2,910		)	(2,864	)	(3,472	)	(3,897	)	(4,223	)
Foreclosures	(811		)	(1,833	)	(1,402	)	(529	)	(1,653	)
Payments, sales and other (2)	(14,115		)	(15,132	)	(12,431	)	(15,594	)	(10,688	)
Net change in trial modifications (3)	(1,231		)	1,335		(928	)	(5,414	)	3,363
Balance, end of period	505,828			512,264		517,838		523,264		531,395
Total TDRs	$	509,698		516,337		522,580		526,105		534,275

(1) Inflows include loans that both modify and resolve within the period as well as advances on loans that modified in a prior period.

(2) Other outflows include normal amortization/accretion of loan basis adjustments. No loans were removed from TDR classification in the quarters ended September 30, June 30, and March 31,2015, and December 31, and September 30,2014, as a result of being refinanced or restructured at market terms and qualifying as new loans.

(3) Net change in trial modifications includes: inflows of new TDRs entering the trial payment period, net of outflows for modifications that either (i) successfully perform and enter into a permanent modification, or (ii) did not successfully perform according to the terms of the trial period plan and are subsequently charged-off, foreclosed upon or otherwise resolved. Our experience is that substantially all of the mortgages that enter a trial payment period program are successful in completing the program requirements.

14

LOANS 90 DAYS OR MORE PAST DUE AND STILL ACCRUING Certain loans 90 days or more past due as to interest or principal are still accruing, because they are (1) well-secured and in the process of collection or (2) real estate 1-4 family mortgage loans exempt under regulatory rules from being classified as nonaccrual until later delinquency, usually 120 days past due.

Loans 90 days or more past due and still accruing at September 30, 2015 were down $1.0 million from December 31,

2014, due to payoffs, modifications and other loss mitigation activities, and credit stabilization.

Table 13 reflects non-PCI loans 90 days or more past due and still accruing.

Table 13: Loans 90 Days or More Past Due and Still Accruing (1)
(in thousands)	Sep 30, 2015		Jun 30, 2015	Mar 31, 2015	Dec 31, 2014	Sep 30, 2014
Commercial:
Commercial and industrial	$	—	—	—	—	—
Secured by real estate	—		—	—	—	—
Total commercial	—		—	—	—	—
Consumer:
Real estate 1-4 family first mortgage	6,139		5,395	6,691	6,020	15,701
Real estate 1-4 family junior lien mortgage	3,119		3,716	2,518	4,240	4,232
Total consumer	9,258		9,111	9,209	10,260	19,933
Total	$	9,258	9,111	9,209	10,260	19,933

(1) PCI loans of $4.6 million, $4.0 million, $4.1 million, $4.9 million and $5.2 million at September 30, June 30, and March 31,2015 and December 31, and September 30,2014, respectively, are excluded from this disclosure even though they are 90 days or more contractually past due. These PCI loans are considered to be accruing because they continue to earn interest from accretable yield, independent of performance in accordance with their contractual terms.

NET CHARGE-OFFS Table 14 presents net charge-offs for third quarter 2015 and the previous four quarters. Net charge-offs in third quarter 2015 were $8.9 million (0.27% of average total

loans outstanding) compared with $13.2 million (0.41% of average total loans outstanding) in third quarter 2014. Substantially all net losses were in consumer real estate.

Table 14: Net Charge-offs
						Quarter ended
	Sep 30, 2015					Jun 30, 2015				Mar 31, 2015				Dec 31, 2014					Sep 30, 2014
($ in thousands)	Net loan charge- offs			% of avg. loans (1)		Net loan charge- offs		% of avg. loans (1)		Net loan charge- offs		% of avg. loans (1)		Net loan charge- offs			% of avg. loans (1)		Net loan charge- offs		% of avg. loans (1)
Total commercial	$	(178	)	(0.03	)%	$	63	0.01	%	$	291	0.04	%	$	(269	)	(0.04	)%	$	216	0.03	%
Consumer:
Real estate 1-4 family first mortgage	5,556			0.25		3,474		0.18		4,291		0.22		5,158			0.25		5,820		0.28
Real estate 1-4 family junior lien mortgage	3,503			0.92		3,615		0.90		5,706		1.36		6,227			1.39		7,176		1.51
Total consumer	9,059			0.35		7,089		0.30		9,997		0.43		11,385			0.45		12,996		0.51
Total	$	8,881		0.27	%	$	7,152	0.23	%	$	10,288	0.33	%	$	11,116		0.35	%	$	13,212	0.41	%

(1) Quarterly net charge-offs (net recoveries) as a percentage of average loans are annualized.

15

ALLOWANCE FOR CREDIT LOSSES The allowance for credit losses, which consists of the allowance for loan losses and the allowance for unfunded credit commitments, is management’s estimate of credit losses inherent in the loan portfolio and unfunded credit commitments at the balance sheet date. The detail of the changes in the allowance for credit losses by portfolio segment (including charge-offs and recoveries by loan class) is in Note 2 (Loans and Allowance for Credit Losses) to Financial Statements in this Report.

We apply a disciplined process and methodology to establish our allowance for credit losses each quarter. This process takes into consideration many factors, including historical and forecasted loss trends, loan-level credit quality ratings and loan grade-specific characteristics. The process involves subjective and complex judgments. In addition, we review a variety of credit metrics and trends. These credit metrics and trends, however, do not solely determine the amount of the allowance as we use several analytical tools.

The ratio of the allowance for credit losses to total nonaccrual loans may fluctuate significantly from period to period due to such factors as the mix of loan types in the portfolio, borrower credit strength and the value and marketability of collateral. Substantially all of our nonaccrual loans were real estate 1-4 family first and junior lien mortgage loans at September 30, 2015.

The allowance for loan losses decreased $53.6 million to $130.8 million at September 30, 2015, from $184.4 million at December 31, 2014, primarily due to the continued credit improvement in the residential real estate portfolio reflecting continued improvement in the housing market. Third quarter 2015 reversal of provision for credit losses was $23.0 million compared with a reversal of provision for credit

losses of $3.5 million a year ago. For the first nine months of 2015, the reversal of provision for credit losses was $23.9 million compared with a provision for credit losses of $4.4 million a year ago. The lower level of provision in the third quarter and first nine months of 2015 primarily reflected continued improvement in delinquency and related loss estimates due to strong underlying credit performance and improving home prices.

We believe the allowance for credit losses at September 30, 2015 was appropriate to cover credit losses inherent in the loan portfolio, including unfunded credit commitments, at that date. The allowance for credit losses is subject to change and reflects existing factors as of the date of determination, including economic or market conditions and ongoing internal and external examination processes. Due to the sensitivity of the allowance for credit losses to changes in the economic and business environment, it is possible that we will incur incremental credit losses not anticipated as of the balance sheet date. Future allowance levels may increase or decrease based on a variety of factors, including loan portfolio composition, size and performance, and the general economic environment, including housing market conditions. Our process for determining the allowance for credit losses is discussed in the “Critical Accounting Policy” section and Note 1 (Summary of Significant Accounting Policies) to Financial Statements in this Report and in our 2014 Form 10-K.

Table 15 presents an analysis of the allowance for credit losses.

Table 15: Allocation of the Allowance for Credit Losses (ACL)
	Sep 30, 2015				Jun 30, 2015				Mar 31, 2015				Dec 31, 2014
(in thousands)	ACL		Loans as % of total loans		ACL		Loans as  % of total loans		ACL		Loans as  % of total loans		ACL		Loans as % of total loans
Commercial:
Commercial and industrial	$	813	—	%	$	825	—	%	$	835	—	%	$	789	—	%
Secured by real estate	17,880		20		17,981		22		18,844		25		18,688		25
Total commercial	18,693		20		18,806		22		19,679		25		19,477		25
Consumer:
Real estate 1-4 family first mortgage	60,582		68		81,166		66		83,660		61		96,723		62
Real estate 1-4 family junior lien mortgage	52,194		12		64,522		12		73,777		14		68,974		13
Total consumer	112,776		80		145,688		78		157,437		75		165,697		75
Total	$	131,469	100	%	$	164,494	100	%	$	177,116	100	%	$	185,174	100	%

	Quarter ended
(in thousands)	Sep 30, 2015			Jun 30, 2015	Mar 31, 2015	Dec 31, 2014	Sep 30, 2014
Components:
Allowance for loan losses	$	130,839		163,881	176,473	184,437	194,039
Allowance for unfunded credit commitments	630			613	643	737	809
Allowance for credit losses	$	131,469		164,494	177,116	185,174	194,848
Allowance for loan losses as a percentage of total loans	0.99		%	1.25	1.44	1.42	1.50
Allowance for loan losses as a percentage of annualized net charge-offs	371.37			571.24	422.96	418.21	370.17
Allowance for credit losses as a percentage of total loans	1.00			1.25	1.44	1.43	1.51
Allowance for credit losses as a percentage of total nonaccrual loans	46.03			53.40	56.61	57.61	57.87

16

Asset/Liability Management

Asset/liability management involves the evaluation, monitoring and management of interest rate risk, market risk and liquidity and funding.

INTEREST RATE RISK Interest rate risk is the sensitivity of earnings to changes in interest rates. Approximately 27% of our loan portfolio consisted of variable rate loans at September 30, 2015. In a declining rate environment, we may experience a reduction in interest income on our loan portfolio and a corresponding decrease in funds available to be distributed to our shareholders. The reduction in interest income may result from downward adjustment of the indices upon which the interest rates on loans are based and from prepayments of loans with fixed interest rates, resulting in reinvestment of the proceeds in lower yielding assets. To manage interest rate risk, we monitor loan pay-down rates, portfolio composition, and the rate sensitivity of loans acquired. Our loan acquisition process attempts to balance desirable yields with the quality of loans acquired.

At September 30, 2015, approximately 73% of our loans had fixed interest rates. Such loans increase our interest rate risk. Our methods for evaluating interest rate risk include an analysis of interest-rate sensitivity “gap,” which is defined as the difference between interest-earning assets and interest-bearing liabilities maturing or repricing within a given time period. A gap is considered positive when the amount of interest rate-sensitive assets exceeds the amount of interest rate-sensitive liabilities. A gap is considered negative when the amount of interest rate-sensitive liabilities exceeds the amount of interest rate-sensitive assets. Our interest rate-sensitive liabilities are generally limited to our line of credit with the Bank.

During a period of rising interest rates, a negative gap would tend to adversely affect net interest income, while a positive gap would tend to result in an increase in net interest income. During a period of falling interest rates, a negative gap would tend to result in an increase in net interest income, while a positive gap would tend to adversely affect net interest income. Because different types of assets and liabilities with the same or similar maturities may react differently to changes in overall market rates or conditions, changes in interest rates may affect net interest income positively or negatively even if an institution is perfectly matched in each maturity category.

At September 30, 2015, 27% of our assets had variable interest rates, and could be expected to reprice with changes in interest rates. At September 30, 2015, our liabilities were 6% of our assets. This positive gap between our assets and liabilities indicates that an increase in interest rates would result in an increase in net interest income and a decrease in interest rates would result in a decrease in net interest income.

LIQUIDITY AND FUNDING The objective of effective liquidity management is to ensure that we can meet customer loan requests and other cash commitments efficiently under both normal operating conditions and under unpredictable circumstances of industry or market stress. To achieve this objective, Wells Fargo’s Corporate Asset/Liability Management Committee establishes and monitors liquidity guidelines that require sufficient asset-based liquidity to cover potential funding requirements and to avoid over-dependence on volatile, less reliable funding markets.

Proceeds received from pay-downs of loans are typically sufficient to fund existing lending commitments and loan acquisitions. Depending upon the timing of the loan acquisitions, we may draw on our $1.2 billion revolving line of

credit we have with the Bank as a short-term liquidity source. At September 30, 2015, there was $749.6 million outstanding on our Bank line of credit. The rate of interest on the line of credit is equal to the average federal funds rate plus 12.5 basis points.

Our primary liquidity needs are to pay operating expenses, fund our lending commitments, acquire loans to replace existing loans that mature or repay, and pay dividends. Primarily due to the impact on REIT taxable income of purchase accounting adjustments attributable to the Company from the 2008 acquisition of Wachovia Corporation by Wells Fargo, dividend distributions to shareholders through 2014, based on REIT taxable income, exceeded net cash provided by operating activities (generally interest income). The excess dividend distributions were funded by using cash provided by investing (generally principal payments received on our loans) and financing activities (generally draws on our Bank line of credit). As the remaining purchase accounting adjustments are not expected to cause a significant variance between GAAP net income and REIT taxable income in future years, operating expenses and dividends are expected to be funded through cash generated by operations or paid-in capital. Funding commitments and the acquisition of loans are intended to be funded with the proceeds obtained from repayment of principal balances by individual borrowers and our line of credit with the Bank. We acquired $794.5 million and $2.5 billion of consumer loans from the Bank in the third quarter and first nine months of 2015, respectively. If in future periods we do not reinvest loan pay-downs at sufficient levels, management may request our board of directors to consider a return of capital to the holders of our common stock. Annually, we expect to distribute an aggregate amount of outstanding capital stock dividends equal to approximately 100% of our REIT taxable income for federal tax purposes. Such distributions may exceed net income determined under GAAP.

To the extent that we determine that additional funding is required, we could issue additional common or preferred stock, or raise funds through debt financings, limited retention of cash flows or a combination of these methods. Any cash flow retention must be consistent with the provisions of the Investment Company Act and the Code, which requires the distribution by a REIT of at least 90% of its REIT taxable income, excluding capital gains, and must take into account taxes that would be imposed on undistributed income. We do not have and do not anticipate having any material capital expenditures in the foreseeable future, and we believe our existing sources of liquidity are sufficient to meet our funding needs.

The certificate of designation for the Series A preferred stock contains a covenant in which we agree not to incur indebtedness for borrowed money, including any guarantees of indebtedness (which does not include any pledges of our assets on behalf of the Bank or our other affiliates), without the consent of the holders of two-thirds of the Series A preferred stock, voting as a separate class, providedthat, we may incur indebtedness in an aggregate amount not exceeding 20% of our stockholders’ equity.

17

Critical Accounting Policy

Our significant accounting policies (see Note 1 (Summary of Significant Accounting Policies) to Financial Statements in our 2014 Form 10-K) are fundamental to understanding our results of operations and financial condition because they require that we use estimates and assumptions that may affect the value of our assets or liabilities and financial results. We have identified the accounting policy covering allowance for credit losses as critical because it requires management to make difficult, subjective and complex judgments about matters that are

inherently uncertain and because it is likely that materially different amounts would be reported under different conditions or using different assumptions.

Management and the audit committee have reviewed and approved this critical accounting policy. This policy is described in the "Critical Accounting Policy" section in our 2014 Form

10-K.

Current Accounting Developments

The following table provides accounting pronouncements applicable to us that have been issued by the FASB but are not yet effective.

Standard	Description	Effective date and financial statement impact
Accounting Standards Update (ASU or Update) 2015-01- Income Statement - Extraordinary and Unusual Items (Subtopic 225-20): Simplifying Income Statement Presentation by Eliminating the Concept of Extraordinary Items	The Update removes the concept of extraordinary items from GAAP and eliminates the requirement for extraordinary items to be separately presented in the statement of income.	The Update is effective for us in first quarter 2016 with prospective or retrospective application. Early adoption is permitted. The Update will not have a material impact on our financial statements.
ASU 2014-09 - Revenue from Contracts With Customers (Topic 606)	The Update modifies the guidance companies use to recognize revenue from contracts with customers for transfers of goods or services and transfers of nonfinancial assets, unless those contracts are within the scope of other standards. The guidance also requires new qualitative and quantitative disclosures, including information about contract balances and performance obligations.	In August 2015, the FASB issued ASU 2015-14 (Revenue from Contracts with Customers (Topic 606): Deferral of the Effective Date), which defers the effective date of ASU 2014-09 to first quarter 2018 with retrospective application to prior periods presented or as a cumulative effect adjustment in the period of adoption. Early adoption is permitted in first quarter 2017. We are evaluating the impact the Update will have on our financial statements.

18

Forward-Looking Statements

This Report contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements can be identified by words such as “anticipates,” “intends,” “plans,” “seeks,” “believes,” “estimates,” “expects,” “target”, “projects,” “outlook,” “forecast,” “will,” “may,” “could,” “should,” “can” and similar references to future periods. Examples of forward-looking statements include, but are not limited to, statements we make about: future results of WFREIC; expectations for consumer and commercial credit performance and the appropriateness of our allowance for credit losses; our expectations regarding net interest income; expectations regarding loan acquisitions and pay-downs; future capital expenditures; future dividends and other capital distributions; the expected outcome and impact of legal, regulatory and legislative developments, as well as our expectations regarding compliance therewith; the outcome of contingencies, such as legal proceedings; and our plans, objectives and strategies.

Forward-looking statements are not based on historical facts but instead represent our current expectations and assumptions regarding our business, the economy and other future conditions. Because forward-looking statements relate to the future, they are subject to inherent uncertainties, risks and changes in circumstances that are difficult to predict. Our actual results may differ materially from those contemplated by the forward-looking statements. We caution, therefore, against relying on any of these forward-looking statements. They are neither statements of historical fact nor guarantees or assurances of future performance. While there is no assurance that any list of risks and uncertainties or risk factors is complete, important factors that could cause actual results to differ materially from those in the forward-looking statements include the following, without limitation:

• economic conditions that affect the general economy, housing prices, the job market, consumer confidence and spending habits, including our borrowers’ prepayment and repayment of our loans;

• the effect of the current low interest rate environment or changes in interest rates on our net interest income;

• the level and volatility of the capital markets, interest rates, currency values and other market indices that affect the value of our assets and liabilities;

• the effect of political conditions and geopolitical events;

• losses relating to natural disasters, including, with respect to our loan portfolio, damage or loss to the collateral underlying loans in our portfolio or the unavailability of

adequate insurance coverage or government assistance for borrowers;

• adverse developments in the availability of desirable investment opportunities, whether they are due to competition, regulation or otherwise;

• the extent of loan modification efforts, as well as the effects of regulatory requirements or guidance regarding loan modifications;

• the availability and cost of both credit and capital;

• investor sentiment and confidence in the financial markets;

• our reputation and the reputation of Wells Fargo and the Bank;

• financial services reform and the impact of other current, pending and future legislation, regulation and legal actions applicable to us, the Bank or Wells Fargo, including the Dodd-Frank Wall Street Reform and Consumer Protection Act (the “Dodd-Frank Act”) and related regulations, and the final definition of qualified mortgage issued by the Consumer Financial Protection Bureau;

• changes in accounting standards, rules and interpretations;

• various monetary and fiscal policies and regulations of the U.S. and foreign governments;

• a failure in or breach of our, the Bank’s or Wells Fargo’s operational or security systems or infrastructure, or those of third party vendors and other security providers, including as a result of cyber attacks; and

• the other factors described in “Risk Factors” in the 2014 Form 10-K.

In addition to the above factors, we also caution that our allowance for credit losses currently may not be appropriate to cover future credit losses, especially if housing prices decline, unemployment worsens, or general economic conditions deteriorate. Increases in loan charge-offs or in the allowance for credit losses and related provision expense could materially adversely affect our financial results and condition.

Any forward-looking statement made by us in this Report speaks only as of the date on which it is made. Factors or events that could cause our actual results to differ may emerge from time to time, and it is not possible for us to predict all of them. We undertake no obligation to publicly update any forward-looking statement, whether as a result of new information, future developments or otherwise, except as may be required by law.

Risk Factors

An investment in Wells Fargo Real Estate Investment Corporation involves risk, including the possibility that the value of the investment could fall substantially and that dividends or other distributions on the investment could be reduced or eliminated. For a discussion of risk factors that could adversely affect our financial results and condition and the value of, and return on, an investment in WFREIC, we refer you to the “Risk Factors” section in our 2014 Form

10-K.

19

Controls and Procedures

Disclosure Controls and Procedures

The Company's management evaluated the effectiveness, as of September 30, 2015, of our disclosure controls and procedures. The Company's chief executive officer and chief financial officer participated in the evaluation. Based on this evaluation, the chief executive officer and chief financial officer concluded that our disclosure controls and procedures were effective as of September 30, 2015.

Internal Control Over Financial Reporting

We did not identify any changes in our internal control over financial reporting during third quarter 2015 that have materially affected, or are reasonably likely to materially affect, Wells Fargo Real Estate Investment Corporation’s internal control over financial reporting.

20

Financial Statements

Wells Fargo Real Estate Investment Corporation
Statement of Income (Unaudited)
	Quarter ended September 30,					Nine months ended September 30,
(in thousands, except per share amounts)	2015			2014		2015		2014
Interest income	$	171,567		174,020		506,412		521,748
Interest expense	377			277		644		1,037
Net interest income	171,190			173,743		505,768		520,711
Provision (reversal of provision) for credit losses	(23,023		)	(3,548	)	(23,914	)	4,380
Net interest income after provision for credit losses	194,213			177,291		529,682		516,331
Noninterest income
Fees and other	1,678			189		2,274		541
Total noninterest income	1,678			189		2,274		541
Noninterest expense
Loan servicing costs	9,080			8,172		26,622		23,752
Management fees	2,871			821		8,328		2,280
Foreclosed assets	3,772			2,591		8,676		7,293
Other	258			464		808		618
Total noninterest expense	15,981			12,048		44,434		33,943
Net income	179,910			165,432		487,522		482,929
Comprehensive income	179,910			165,432		487,522		482,929
Dividends on preferred stock	4,397			15		13,191		43
Net income applicable to common stock	$	175,513		165,417		474,331		482,886
Per common share information (1)
Earnings per common share	$	13.61		12.82		36.77		37.43
Diluted earnings per common share	13.61			12.82		36.77		37.43
Dividends declared per common share	11.25			11.63		32.95		34.50
Average common shares outstanding	12,900			12,900		12,900		12,900
Diluted average common shares outstanding	12,900			12,900		12,900		12,900

(1) All common share and per share disclosures reflect the 20,000-for-one stock split of the common shares effected in the form of a stock dividend of 19,999 common shares issued for each common share outstanding, paid on June 1, 2015.

The accompanying notes are an integral part of these statements.

21

Wells Fargo Real Estate Investment Corporation
Balance Sheet
(in thousands, except shares)	Sep 30, 2015			Dec 31, 2014
Assets	(Unaudited)
Cash and cash equivalents	$	—		—
Loans, net of unearned income	13,151,348			12,949,277
Allowance for loan losses	(130,839		)	(184,437	)
Net loans	13,020,509			12,764,840
Accounts receivable - affiliates, net	100,306			54,424
Other assets	38,244			40,141
Total assets	$	13,159,059		12,859,405
Liabilities
Line of credit with Bank	$	749,577		496,692
Other liabilities	3,634			6,196
Total liabilities	753,211			502,888
Stockholders’ Equity
Preferred stock	110			110
Common stock – $0.01 par value, authorized 100,000,000 shares; issued and outstanding 12,900,000 shares (1)	129			129
Additional paid-in capital (1)	12,550,822			12,550,822
Retained earnings (deficit)	(145,213		)	(194,544	)
Total stockholders’ equity	12,405,848			12,356,517
Total liabilities and stockholders’ equity	$	13,159,059		12,859,405

(1) All common share and per share disclosures reflect the 20,000-for-one stock split of the common shares effected in the form of a stock dividend of 19,999 common shares issued for each common share outstanding, paid on June 1, 2015.

The accompanying notes are an integral part of these statements.

22

Wells Fargo Real Estate Investment Corporation
Statement of Changes in Stockholders’ Equity (Unaudited)
(in thousands, except per share data)	Preferred stock		Common stock (1)	Additional paid-in capital (1)	Retained earnings (deficit)		Total stockholders’ equity
Balance, December 31, 2013	$	—	129	12,284,931	(228,429	)	12,056,631
Net income	—		—	—	482,929		482,929
Cash dividends
Series B preferred stock at $63.75 per share	—		—	—	(43	)	(43	)
Common stock at $34.50 per share (1)	—		—	—	(445,000	)	(445,000	)
Balance, September 30, 2014	$	—	129	12,284,931	(190,543	)	12,094,517
Balance, December 31, 2014	$	110	129	12,550,822	(194,544	)	12,356,517
Net income	—		—	—	487,522		487,522
Cash dividends
Series A preferred stock at $1.20 per share	—		—	—	(13,148	)	(13,148	)
Series B preferred stock at $63.75 per share	—		—	—	(43	)	(43	)
Common stock at $32.95 per share (1)	—		—	—	(425,000	)	(425,000	)
Balance, September 30, 2015	$	110	129	12,550,822	(145,213	)	12,405,848

(1) All common share and per share disclosures reflect the 20,000-for-one stock split of the common shares effected in the form of a stock dividend of 19,999 common shares issued for each common share outstanding, paid on June 1, 2015.

The accompanying notes are an integral part of these statements.

23

Wells Fargo Real Estate Investment Corporation
Statement of Cash Flows (Unaudited)
	Nine months ended September 30,
(in thousands)	2015			2014
Cash flows from operating activities:
Net income	$	487,522		482,929
Adjustments to reconcile net income to net cash provided by operating activities:
Accretion and amortization of adjustments on loans	(62,904		)	(51,303	)
Provision (reversal of provision) for credit losses	(23,914		)	4,380
Other operating activities, net	(10,495		)	(15,738	)
Net cash provided by operating activities	390,209			420,268
Cash flows from investing activities:
Increase (decrease) in cash realized from
Loans:
Acquisitions	(2,495,142		)	(1,765,376	)
Proceeds from payments and sales	2,291,261			1,957,543
Net cash (used) provided by investing activities	(203,881		)	192,167
Cash flows from financing activities:
Increase (decrease) in cash realized from
Draws on line of credit with Bank	1,348,643			1,414,507
Repayments of line of credit with Bank	(1,095,758		)	(1,581,899	)
Cash dividends paid	(439,213		)	(445,043	)
Net cash used by financing activities	(186,328		)	(612,435	)
Net change in cash and cash equivalents	—			—
Cash and cash equivalents at beginning of period	—			—
Cash and cash equivalents at end of period	$	—		—
Supplemental cash flow disclosures:
Change in noncash items:
Transfers from loans to foreclosed assets	$	8,472		10,179

The accompanying notes are an integral part of these statements.

24

Note 1: Summary of Significant Accounting Policies

Wells Fargo Real Estate Investment Corporation (the Company, we, our or us) is a direct subsidiary of Wachovia Preferred Funding Corp. (WPFC) and an indirect subsidiary of both Wells Fargo & Company (Wells Fargo) and Wells Fargo Bank, National Association (the Bank). The Company, a Delaware corporation, has operated as a real estate investment trust (REIT) since its formation in 1996.

The accounting and reporting policies of the Company are in accordance with U.S. generally accepted accounting principles (GAAP). The preparation of the financial statements in accordance with GAAP requires management to make estimates based on assumptions about future economic and market conditions that affect the reported amounts of assets and liabilities at the date of the financial statements and income and expenses during the reporting period and the related disclosures. Although our estimates contemplate current conditions and how we expect them to change in the future, it is reasonably possible that actual future conditions could be worse than anticipated in those estimates, which could materially affect our results of operations and financial condition. Management has made significant estimates related to the allowance for credit losses (Note 2 (Loans and Allowance for Credit Losses)). Actual results could differ from those estimates.

These unaudited interim financial statements reflect all adjustments that are, in the opinion of management, necessary for a fair statement of the results for the periods presented. These adjustments are of a normal recurring nature, unless otherwise disclosed in this Form 10-Q. The results of operations in the interim financial statements do not necessarily indicate the results that may be expected for the full year. The interim financial information should be read in conjunction with our 2014 Form 10-K.

Subsequent Events

We have evaluated the effects of subsequent events that have occurred subsequent to September 30, 2015. There were no subsequent events requiring adjustment to the financial statements or disclosure in the Notes to Financial Statements.

25

Note 2: Loans and Allowance for Credit Losses

The Company acquires loans originated or purchased by the Bank. In order to maintain our status as a REIT, the composition of the loans is highly concentrated in real estate. A significant portion of underlying loans are concentrated in California, New Jersey, Florida, Pennsylvania and New York. These markets include approximately 44% of our total loan balance at September 30, 2015.

The following table presents total loans outstanding by portfolio segment and class of financing receivable. Outstanding balances include a total net reduction of $322.7 million and $347.1 million at September 30, 2015 and December 31, 2014, respectively, which were predominantly unamortized discounts and premiums.

(in thousands)	Sep 30, 2015		Dec 31, 2014
Commercial:
Commercial and industrial	$	42,993	58,559
Secured by real estate	2,643,268		3,121,106
Total commercial	2,686,261		3,179,665
Consumer:
Real estate 1-4 family first mortgage	8,993,388		8,023,294
Real estate 1-4 family junior lien mortgage	1,471,699		1,746,318
Total consumer	10,465,087		9,769,612
Total loans	$	13,151,348	12,949,277

The following table summarizes the proceeds paid (including accrued interest receivable of $1.9 million and $5.9 million for the third quarter and first nine months of 2015, and $2.4 million and $5.0 million in the third quarter and first nine

months of 2014, respectively) or received from the Bank for acquisitions and sales of loans, respectively.

	2015							2014
(in thousands)	Commercial			Consumer		Total		Commercial		Consumer		Total
Quarter ended September 30,
Loan acquisitions	$	—		794,475		794,475		—		886,404		886,404
Loan sales	—			(3,457	)	(3,457	)	—		(3,932	)	(3,932	)
Nine months ended September 30,
Loan acquisitions	$	—		2,495,142		2,495,142		—		1,765,376		1,765,376
Loan sales	(550		)	(9,441	)	(9,991	)	(493	)	(18,866	)	(19,359	)

Commitments to Lend

The contract or notional amount of commercial loan commitments to extend credit decreased to $380.7 million at September 30, 2015 from $413.5 million at December 31, 2014.

Pledged Loans

See Note 5 (Transactions With Related Parties) for additional details on our agreement with the Bank to pledge loans.

26

Allowance for Credit Losses (ACL)

The allowance for credit losses consists of the allowance for loan losses and the allowance for unfunded credit commitments. Changes in the allowance for credit losses were:

	Quarter ended September 30,					Nine months ended September 30,
(in thousands)	2015			2014		2015		2014
Balance, beginning of period	$	164,494		212,535		185,174		244,269
Provision (reversal of provision) for credit losses	(23,023		)	(3,548	)	(23,914	)	4,380
Interest income on certain impaired loans (1)	(1,121		)	(927	)	(3,470	)	(2,886	)
Loan charge-offs:
Commercial:
Commercial and industrial	—			—		—		—
Secured by real estate	(113		)	(218	)	(476	)	(519	)
Total commercial	(113		)	(218	)	(476	)	(519	)
Consumer:
Real estate 1-4 family first mortgage	(6,757		)	(6,883	)	(17,110	)	(25,531	)
Real estate 1-4 family junior lien mortgage	(6,684		)	(10,394	)	(22,329	)	(38,496	)
Total consumer	(13,441		)	(17,277	)	(39,439	)	(64,027	)
Total loan charge-offs	(13,554		)	(17,495	)	(39,915	)	(64,546	)
Loan recoveries:
Commercial:
Commercial and industrial	—			—		—		—
Secured by real estate	291			2		300		11
Total commercial	291			2		300		11
Consumer:
Real estate 1-4 family first mortgage	1,201			1,063		3,789		5,236
Real estate 1-4 family junior lien mortgage	3,181			3,218		9,505		8,384
Total consumer	4,382			4,281		13,294		13,620
Total loan recoveries	4,673			4,283		13,594		13,631
Net loan charge-offs	(8,881		)	(13,212	)	(26,321	)	(50,915	)
Balance, end of period	$	131,469		194,848		131,469		194,848
Components:
Allowance for loan losses	$	130,839		194,039		130,839		194,039
Allowance for unfunded credit commitments	630			809		630		809
Allowance for credit losses	$	131,469		194,848		131,469		194,848
Net loan charge-offs (annualized) as a percentage of average total loans	0.27		%	0.41		0.28		0.54
Allowance for loan losses as a percentage of total loans	0.99			1.50		0.99		1.50
Allowance for credit losses as a percentage of total loans	1.00			1.51		1.00		1.51

(1) Certain impaired loans with an allowance calculated by discounting expected cash flows using the loan’s effective interest rate over the remaining life of the loan recognize reductions in allowance as interest income.

27

The following table summarizes the activity in the allowance for credit losses by our commercial and consumer portfolio segments.

	2015							2014
(in thousands)	Commercial			Consumer		Total		Commercial		Consumer		Total
Quarter ended September 30,
Balance, beginning of period	$	18,806		145,688		164,494		25,230		187,305		212,535
Reversal of provision for credit losses	(291		)	(22,732	)	(23,023	)	(2,071	)	(1,477	)	(3,548	)
Interest income on certain impaired loans	—			(1,121	)	(1,121	)	—		(927	)	(927	)
Loan charge-offs	(113		)	(13,441	)	(13,554	)	(218	)	(17,277	)	(17,495	)
Loan recoveries	291			4,382		4,673		2		4,281		4,283
Net loan charge-offs	178			(9,059	)	(8,881	)	(216	)	(12,996	)	(13,212	)
Balance, end of period	$	18,693		112,776		131,469		22,943		171,905		194,848
Nine months ended September 30,
Balance, beginning of period	$	19,476		165,698		185,174		26,145		218,124		244,269
Provision (reversal of provision) for credit losses	(607		)	(23,307	)	(23,914	)	(2,694	)	7,074		4,380
Interest income on certain impaired loans	—			(3,470	)	(3,470	)	—		(2,886	)	(2,886	)
Loan charge-offs	(476		)	(39,439	)	(39,915	)	(519	)	(64,027	)	(64,546	)
Loan recoveries	300			13,294		13,594		11		13,620		13,631
Net loan charge-offs	(176		)	(26,145	)	(26,321	)	(508	)	(50,407	)	(50,915	)
Balance, end of period	$	18,693		112,776		131,469		22,943		171,905		194,848

The following table disaggregates our allowance for credit losses and recorded investment in loans by impairment methodology.

	Allowance for credit losses				Recorded investment in loans
(in thousands)	Commercial		Consumer	Total	Commercial	Consumer	Total
September 30, 2015
Collectively evaluated (1)	$	16,673	36,347	53,020	2,674,353	9,937,610	12,611,963
Individually evaluated (2)	2,020		76,429	78,449	10,710	505,828	516,538
Purchased credit-impaired (PCI) (3)	—		—	—	1,198	21,649	22,847
Total	$	18,693	112,776	131,469	2,686,261	10,465,087	13,151,348
December 31, 2014
Collectively evaluated (1)	$	17,535	53,999	71,534	3,172,418	9,218,652	12,391,070
Individually evaluated (2)	1,941		111,699	113,640	5,127	523,264	528,391
PCI (3)	—		—	—	2,120	27,696	29,816
Total	$	19,476	165,698	185,174	3,179,665	9,769,612	12,949,277

(1) Represents loans collectively evaluated for impairment in accordance with ASC 450-20, Loss Contingencies (formerly FAS 5), and pursuant to amendments by ASU 2010-20 regarding allowance for unimpaired loans.

(2) Represents loans individually evaluated for impairment in accordance with ASC 310-10, Receivables (formerly FAS 114), and pursuant to amendments by ASU 2010-20 regarding allowance for impaired loans.

(3) Represents the allowance and related loan carrying value determined in accordance with ASC 310-30, Receivables - Loans and Debt Securities Acquired with Deteriorated Credit Quality (formerly SOP 03-3) and pursuant to amendments by ASU 2010-20 regarding allowance for PCI loans.

28

Credit Quality

We monitor credit quality by evaluating various attributes and utilize such information in our evaluation of the appropriateness of the allowance for credit losses. The following sections provide the credit quality indicators we most closely monitor. The credit quality indicators are generally based on information as of our financial statement date, with the exception of updated Fair Isaac Corporation (FICO) scores and updated loan-to-value (LTV)/combined LTV (CLTV), which are obtained at least quarterly. Generally, these indicators are updated in the second month of each quarter, with updates no older than June 30, 2015.

COMMERCIAL CREDIT QUALITY INDICATORSIn addition to monitoring commercial loan concentration risk, we manage a consistent process for assessing commercial loan credit quality. Generally commercial loans are subject to individual risk assessment using our internal borrower and collateral quality ratings. Our ratings are aligned to Pass and Criticized categories. The Criticized category includes Special Mention, Substandard, and Doubtful categories which are defined by bank regulatory agencies.

The table below provides a breakdown of outstanding commercial loans by risk category.

(in thousands)	Commercial and industrial		Secured by real estate	Total
September 30, 2015
By risk category:
Pass	$	42,971	2,615,709	2,658,680
Criticized	22		27,559	27,581
Total commercial loans	$	42,993	2,643,268	2,686,261
December 31, 2014
By risk category:
Pass	$	58,559	3,099,896	3,158,455
Criticized	—		21,210	21,210
Total commercial loans	$	58,559	3,121,106	3,179,665

The following table provides past due information for commercial loans, which we monitor as part of our credit risk management practices.

(in thousands)	Commercial and industrial		Secured by real estate	Total
September 30, 2015
By delinquency status:
Current-29 days past due (DPD) and still accruing	$	42,993	2,630,151	2,673,144
30-89 DPD and still accruing	—		2,978	2,978
90+ DPD and still accruing	—		975	975
Nonaccrual loans	—		9,164	9,164
Total commercial loans	$	42,993	2,643,268	2,686,261
December 31, 2014
By delinquency status:
Current-29 DPD and still accruing	$	58,559	3,112,991	3,171,550
30-89 DPD and still accruing	—		3,901	3,901
90+ DPD and still accruing	—		—	—
Nonaccrual loans	—		4,214	4,214
Total commercial loans	$	58,559	3,121,106	3,179,665

29

CONSUMER CREDIT QUALITY INDICATORS We have various classes of consumer loans that present respective unique risks. Loan delinquency, FICO credit scores and LTV/CLTV for loan types are common credit quality indicators that we monitor and utilize in our evaluation of the appropriateness of the allowance for credit losses for the consumer portfolio segment.

The majority of our loss estimation techniques used for the allowance for credit losses rely on delinquency matrix models or

delinquency roll rate models. Therefore, delinquency is an important indicator of credit quality and the establishment of our allowance for credit losses.

The following table provides the outstanding balances of our consumer portfolio by delinquency status.

(in thousands)	Real estate 1-4 family first mortgage			Real estate 1-4 family junior lien mortgage		Total
September 30, 2015
By delinquency status:
Current-29 DPD	$	8,822,137		1,408,886		10,231,023
30-59 DPD	40,474			20,205		60,679
60-89 DPD	21,734			9,891		31,625
90-119 DPD	9,136			6,792		15,928
120-179 DPD	11,197			7,018		18,215
180+ DPD	98,691			21,777		120,468
Remaining PCI accounting adjustments	(9,981		)	(2,870	)	(12,851	)
Total consumer loans	$	8,993,388		1,471,699		10,465,087
December 31, 2014
By delinquency status:
Current-29 DPD	$	7,819,624		1,670,204		9,489,828
30-59 DPD	43,991			22,639		66,630
60-89 DPD	24,190			13,360		37,550
90-119 DPD	12,856			8,049		20,905
120-179 DPD	19,552			10,351		29,903
180+ DPD	114,508			23,907		138,415
Remaining PCI accounting adjustments	(11,427		)	(2,192	)	(13,619	)
Total consumer loans	$	8,023,294		1,746,318		9,769,612

30

The following table provides a breakdown of our consumer portfolio by updated FICO. We obtain FICO scores at loan origination and the scores are updated at least quarterly. FICO is not available for certain loan types and may not be obtained if

we deem it unnecessary due to strong collateral and other borrower attributes.

(in thousands)	Real estate 1-4 family first mortgage			Real estate 1-4 family junior lien mortgage		Total
September 30, 2015
By updated FICO:
< 600	$	283,746		150,637		434,383
600-639	217,671			116,716		334,387
640-679	446,070			186,734		632,804
680-719	889,733			255,004		1,144,737
720-759	1,456,316			285,123		1,741,439
760-799	3,784,151			307,905		4,092,056
800+	1,835,683			152,311		1,987,994
No FICO available	89,999			20,139		110,138
Remaining PCI accounting adjustments	(9,981		)	(2,870	)	(12,851	)
Total consumer loans	$	8,993,388		1,471,699		10,465,087
December 31, 2014
By updated FICO:
< 600	$	352,071		207,535		559,606
600-639	261,911			122,907		384,818
640-679	462,643			200,737		663,380
680-719	974,778			295,492		1,270,270
720-759	1,425,335			354,841		1,780,176
760-799	2,970,256			361,942		3,332,198
800+	1,498,996			184,976		1,683,972
No FICO available	88,731			20,080		108,811
Remaining PCI accounting adjustments	(11,427		)	(2,192	)	(13,619	)
Total consumer loans	$	8,023,294		1,746,318		9,769,612

31

LTV refers to the ratio comparing the loan’s unpaid principal balance to the property’s collateral value. CLTV refers to the combination of first mortgage and junior lien mortgage ratios. LTVs and CLTVs are updated quarterly using a cascade approach which first uses values provided by automated valuation models (AVMs) for the property. If an AVM is not available, then the value is estimated using the original appraised value adjusted by the change in Home Price Index (HPI) for the property location. If an HPI is not available, the original appraised value is used. The HPI value is normally the only method considered for high value properties, generally with an original value of $1 million or more, as the AVM values have proven less accurate for these properties.

The following table shows the most updated LTV and CLTV distribution of the real estate 1-4 family first and junior lien mortgage loan portfolios. We consider the trends in residential real estate markets as we monitor credit risk and establish our allowance for credit losses. In the event of a default, any loss should be limited to the portion of the loan amount in excess of the net realizable value of the underlying real estate collateral value. Certain loans do not have an LTV or CLTV primarily due to industry data availability and portfolios acquired from or serviced by other institutions.

(in thousands)	Real estate 1-4 family first mortgage by LTV			Real estate 1-4 family junior lien mortgage by CLTV		Total
September 30, 2015
By LTV/CLTV:
0-60%	$	4,473,472		420,274		4,893,746
60.01-80%	3,592,191			375,895		3,968,086
80.01-100%	729,697			381,005		1,110,702
100.01-120% (1)	116,861			196,402		313,263
> 120% (1)	60,216			98,741		158,957
No LTV/CLTV available	30,932			2,252		33,184
Remaining PCI accounting adjustments	(9,981		)	(2,870	)	(12,851	)
Total consumer loans	$	8,993,388		1,471,699		10,465,087
December 31, 2014
By LTV/CLTV:
0-60%	$	4,007,543		470,244		4,477,787
60.01-80%	2,958,255			445,892		3,404,147
80.01-100%	801,111			453,564		1,254,675
100.01-120% (1)	164,249			249,423		413,672
> 120% (1)	64,619			127,355		191,974
No LTV/CLTV available	38,944			2,032		40,976
Remaining PCI accounting adjustments	(11,427		)	(2,192	)	(13,619	)
Total consumer loans	$	8,023,294		1,746,318		9,769,612

(1) Reflects total loan balances with LTV/CLTV amounts in excess of 100%. In the event of default, the loss content would generally be limited to only the amount in excess of 100% LTV/CLTV.

32

NONACCRUAL LOANS The following table provides loans on nonaccrual status. PCI loans are excluded from this table due to the existence of the accretable yield.

(in thousands)	Sep 30, 2015		Dec 31, 2014
Commercial:
Commercial and industrial	$	—	—
Secured by real estate	9,164		4,214
Total commercial	9,164		4,214
Consumer:
Real estate 1-4 family first mortgage	206,821		236,859
Real estate 1-4 family junior lien mortgage	69,656		80,375
Total consumer	276,477		317,234
Total nonaccrual loans (excluding PCI)	$	285,641	321,448

LOANS 90 DAYS OR MORE PAST DUE AND STILL ACCRUING Certain loans 90 days or more past due as to interest or principal are still accruing, because they are (1) well-secured and in the process of collection or (2) real estate 1-4 family mortgage loans exempt under regulatory rules from being classified as nonaccrual until later delinquency, usually 120 days past due. PCI loans of $4.6 million at September 30, 2015, and $4.9 million at December 31, 2014, are excluded from this disclosure even though they are 90 days or more contractually past due. These PCI loans are considered to be accruing because they continue to earn interest from accretable yield, independent of performance in accordance with their contractual terms.

The following table shows non-PCI loans 90 days or more past due and still accruing.

(in thousands)	Sep 30, 2015		Dec 31, 2014
Commercial:
Commercial and industrial	$	—	—
Secured by real estate	—		—
Total commercial	—		—
Consumer:
Real estate 1-4 family first mortgage	6,139		6,020
Real estate 1-4 family junior lien mortgage	3,119		4,240
Total consumer	9,258		10,260
Total past due (excluding PCI)	$	9,258	10,260

33

Impaired Loans The table below summarizes key information for impaired loans. Our impaired loans predominantly include loans on nonaccrual status in the commercial portfolio segment and loans modified in a TDR, whether on accrual or nonaccrual status. These impaired loans generally have estimated losses which are included in the allowance for credit losses. We have impaired loans with no allowance for credit losses when loss content has been previously recognized through charge-offs and

we do not anticipate additional charge-offs or losses, or certain loans are currently performing in accordance with their terms and for which no loss has been estimated. Impaired loans exclude PCI loans. The table below includes trial modifications that totaled $14.3 million at September 30, 2015, and $15.1 million at December 31, 2014.

			Recorded investment
(in thousands)	Unpaid principal balance		Impaired loans	Impaired loans with related allowance for credit losses	Related allowance for credit losses
September 30, 2015
Commercial:
Commercial and industrial	$	—	—	—	—
Secured by real estate	12,088		10,710	10,710	2,020
Total commercial	12,088		10,710	10,710	2,020
Consumer:
Real estate 1-4 family first mortgage	466,655		386,513	259,252	46,179
Real estate 1-4 family junior lien mortgage	133,157		119,315	98,645	30,250
Total consumer	599,812		505,828	357,897	76,429
Total impaired loans (excluding PCI)	$	611,900	516,538	368,607	78,449
December 31, 2014
Commercial:
Commercial and industrial	$	—	—	—	—
Secured by real estate	7,391		5,127	5,127	1,941
Total commercial	7,391		5,127	5,127	1,941
Consumer:
Real estate 1-4 family first mortgage	483,084		397,858	283,549	68,589
Real estate 1-4 family junior lien mortgage	157,182		125,406	106,777	43,110
Total consumer	640,266		523,264	390,326	111,699
Total impaired loans (excluding PCI)	$	647,657	528,391	395,453	113,640

34

The following table provides the average recorded investment in impaired loans and the amount of interest income recognized on impaired loans by portfolio segment and class.

	Quarter ended September 30,						Nine months ended September 30,
	2015				2014		2015		2014
(in thousands)	Average recorded investment		Recognized interest income		Average recorded investment	Recognized interest income	Average recorded investment	Recognized interest income	Average recorded investment	Recognized interest income
Commercial:
Commercial and industrial	$	—	—		—	—	—	—	—	—
Secured by real estate	11,351		821		5,895	25	8,170	898	6,897	207
Total commercial	11,351		821		5,895	25	8,170	898	6,897	207
Consumer:
Real estate 1-4 family first mortgage	388,609		5,681		403,069	5,037	392,712	17,183	402,439	15,943
Real estate 1-4 family junior lien mortgage	119,882		2,370		127,731	2,517	121,797	7,146	129,017	7,264
Total consumer	508,491		8,051		530,800	7,554	514,509	24,329	531,456	23,207
Total impaired loans	$	519,842	8,872		536,695	7,579	522,679	25,227	538,353	23,414
Interest income:
Cash basis of accounting			$	3,381		2,270		8,580		7,958
Other (1)			5,491			5,309		16,647		15,456
Total interest income			$	8,872		7,579		25,227		23,414

(1) Includes interest recognized on accruing TDRs, interest recognized related to certain impaired loans which have an allowance calculated using discounting, and amortization of purchase accounting adjustments related to certain impaired loans.

Troubled Debt Restructuring (TDRs) When, for economic or legal reasons related to a borrower’s financial difficulties, we grant a concession for other than an insignificant period of time to a borrower that we would not otherwise consider, the related loan is classified as a TDR. We do not consider any loans modified through a loan resolution such as foreclosure or short sale to be a TDR.

We may require some consumer borrowers experiencing financial difficulty to make trial payments generally for a period of three to four months, according to the terms of a planned permanent modification, to determine if they can perform according to those terms. These arrangements represent trial modifications, which we classify and account for as TDRs. While loans are in trial payment programs, their original terms are not considered modified and they continue to advance through delinquency status and accrue interest according to their original terms. The planned modifications for these arrangements predominantly involve interest rate reductions or other interest rate concessions, however, the exact concession type and resulting financial effect are usually not finalized and do not take effect until the loan is permanently modified. The trial period terms are developed in accordance with our proprietary programs or the U.S. Treasury’s Making Homes Affordable programs for real estate 1-4 family first lien (i.e. Home Affordable Modification Program - HAMP) and junior lien (i.e. Second Lien Modification Program - 2MP) mortgage loans.

At September 30, 2015, the loans in trial modification period were $4.9 million under HAMP, $879 thousand under 2MP and $8.5 million under proprietary programs, compared with $7.7 million, $1.3 million and $6.1 million at December 31, 2014, respectively. Trial modifications with a recorded investment of $5.7 million at September 30, 2015, and $6.8 million at December 31, 2014, were accruing loans and $8.6 million and $8.3 million, respectively, were nonaccruing loans. Our experience is that substantially all of the mortgages that enter a trial payment period program are successful in completing the program requirements and are then permanently modified at the end of the trial period. As previously discussed, our allowance process considers the impact of those modifications that are probable to occur including the associated credit cost and related re-default risk.

For those loans that may be modified more than once, the following table reflects each modification that occurred during the period. Loans that both modify and resolve within the period, as well as changes in recorded investment during the period for loans modified in prior periods, are not included in the table.

35

	Primary modification type (1)							Financial effects of modifications
(in thousands)	Principal (2)		Interest rate reduction	Other concessions (3)		Total		Charge- offs (4)	Weighted average interest rate reduction		Recorded investment related to interest rate reduction (5)
Quarter ended September 30, 2015
Commercial:
Commercial and industrial	$	—	—	—		—		—	—	%	$	—
Secured by real estate	—		—	—		—		—	—		—
Total commercial	—		—	—		—		—	—		—
Consumer:
Real estate 1-4 family first mortgage	3,588		5,887	4,657		14,132		485	3.68		8,825
Real estate 1-4 family junior lien mortgage	704		1,441	974		3,119		552	4.58		2,089
Trial modifications (6)	—		—	(350	)	(350	)	—	—		—
Total consumer	4,292		7,328	5,281		16,901		1,037	3.85		10,914
Total	$	4,292	7,328	5,281		16,901		1,037	3.85	%	$	10,914
Quarter ended September 30, 2014
Commercial:
Commercial and industrial	$	—	—	—		—		—	—	%	$	—
Secured by real estate	—		—	149		149		—	—		—
Total commercial	—		—	149		149		—	—		—
Consumer:
Real estate 1-4 family first mortgage	2,793		3,934	6,576		13,303		490	3.29		6,544
Real estate 1-4 family junior lien mortgage	857		2,241	1,609		4,707		696	5.26		3,098
Trial modifications (6)	—		—	4,147		4,147		—	—		—
Total consumer	3,650		6,175	12,332		22,157		1,186	3.93		9,642
Total	$	3,650	6,175	12,481		22,306		1,186	3.93	%	$	9,642

36

	Primary modification type (1)					Financial effects of modifications
(in thousands)	Principal (2)		Interest rate reduction	Other concessions (3)	Total	Charge- offs (4)	Weighted average interest rate reduction		Recorded investment related to interest rate reduction (5)
Nine months ended September 30, 2015
Commercial:
Commercial and industrial	$	—	—	—	—	—	—	%	$	—
Secured by real estate	—		—	3,884	3,884	—	—		—
Total commercial	—		—	3,884	3,884	—	—		—
Consumer:
Real estate 1-4 family first mortgage	7,796		16,405	14,418	38,619	1,655	3.46		22,467
Real estate 1-4 family junior lien mortgage	1,401		3,716	3,816	8,933	1,484	4.98		4,747
Trial modifications (6)	—		—	1,634	1,634	—	—		—
Total consumer	9,197		20,121	19,868	49,186	3,139	3.73		27,214
Total	$	9,197	20,121	23,752	53,070	3,139	3.73	%	$	27,214
Nine months ended September 30, 2014
Commercial:
Commercial and industrial	$	—	—	—	—	—	—	%	$	—
Secured by real estate	—		—	531	531	—	—		—
Total commercial	—		—	531	531	—	—		—
Consumer:
Real estate 1-4 family first mortgage	15,789		14,786	22,043	52,618	3,438	3.20		29,400
Real estate 1-4 family junior lien mortgage	2,761		5,278	5,294	13,333	2,568	5.17		7,844
Trial modifications (6)	—		—	2,449	2,449	—	—		—
Total consumer	18,550		20,064	29,786	68,400	6,006	4.88		37,244
Total	$	18,550	20,064	30,317	68,931	6,006	4.88	%	$	37,244

(1) Amounts represent the recorded investment in loans after recognizing the effects of the TDR, if any. TDRs with multiple types of concessions are presented only once in the table in the first category type based on the order presented. The reported amounts include loans remodified of $5.2 million and $3.3 million for the quarters ended September 30, 2015 and 2014, and $13.2 million and $16.3 million for the nine months ended 2015 and 2014, respectively.

(2) Principal modifications include principal forgiveness at the time of the modification, contingent principal forgiveness granted over the life of the loan based on borrower performance, and principal that has been legally separated and deferred to the end of the loan, with a zero percent contractual interest rate.

(3) Other concessions include loan renewals, term extensions and other interest and noninterest adjustments, but exclude modifications that also forgive principal and/or reduce the interest rate.

(4) Charge-offs include write-downs of the investment in the loan in the period it is contractually modified. The amount of charge-off will differ from the modification terms if the loan has been charged down prior to the modification based on our policies. In addition, there may be cases where we have a charge-off/down with no legal principal modification. Modifications resulted in legally forgiving principal (actual, contingent or deferred) of $1.1 million and $724 thousand for the quarters ended September 30, 2015 and 2014, and $2.3 million and $4.0 million for the nine months ended 2015 and 2014 respectively.

(5) Reflects the effect of reduced interest rates on loans with an interest rate concession as one of their concession types, which includes loans reported as a principal primary modification type that also have an interest rate concession.

(6) Trial modifications are granted a delay in payments due under the original terms during the trial payment period. However, these loans continue to advance through delinquency status and accrue interest according to their original terms. Any subsequent permanent modification generally includes interest rate related concessions; however, the exact concession type and resulting financial effect are usually not known until the loan is permanently modified. Trial modifications for the period are presented net of previously reported trial modifications that became permanent in the current period.

37

The table below summarizes permanent modification TDRs that have defaulted in the current period within 12 months of their permanent modification date. We report these defaulted

TDRs based on a payment default definition of 90 days past due for the commercial portfolio segment and 60 days past due for the consumer portfolio segment.

	Recorded investment of defaults
	Quarter ended September 30,			Nine months ended September 30,
(in thousands)	2015		2014	2015	2014
Commercial:
Commercial and industrial	$	—	—	—	—
Secured by real estate	—		—	—	186
Total commercial	—		—	—	186
Consumer:
Real estate 1-4 family first mortgage	1,797		470	4,264	2,126
Real estate 1-4 family junior lien mortgage	383		174	814	1,665
Total consumer	2,180		644	5,078	3,791
Total	$	2,180	644	5,078	3,977

38

Note 3: Fair Values of Assets and Liabilities

We use fair value measurements to record fair value adjustments to certain assets and to determine fair value disclosures. We did not elect the fair value option for any financial instruments as permitted in FASB ASC 825, Financial Instruments, which allows companies to elect to carry certain financial instruments at fair value with corresponding changes in fair value reported in the results of operations. As of September 30, 2015 and December 31, 2014, assets measured at fair value on a nonrecurring basis were less than 1 percent of total assets. See Note 1 (Summary of Significant Accounting Policies) in our 2014 Form 10-K for additional information about our fair value measurement policies and methods.

Disclosures about Fair Value of Financial InstrumentsThe table below is a summary of fair value estimates by level for financial instruments. The carrying amounts in the following table are recorded in the balance sheet under the indicated captions.

We have not included assets and liabilities that are not financial instruments in our disclosure, such as other assets and other liabilities. The total of the fair value calculations presented does not represent, and should not be construed to represent, the underlying value of the Company.

	Carrying amount		Estimated fair value
(in thousands)			Level 1	Level 2	Level 3	Total
September 30, 2015
Financial assets
Cash and cash equivalents (1)	$	—	—	—	—	—
Loans, net (2)	13,020,509		—	—	13,895,139	13,895,139
Financial liabilities
Line of credit with Bank (1)	749,577		—	—	749,577	749,577
December 31, 2014
Financial assets
Cash and cash equivalents (1)	$	—	—	—	—	—
Loans, net (2)	12,764,840		—	—	13,721,645	13,721,645
Financial liabilities
Line of credit with Bank (1)	496,692		—	—	496,692	496,692

(1) Amounts consist of financial instruments in which carrying value approximates fair value.

(2) Carrying amount reflects net discount and allowance for loan losses.

39

Note 4: Common and Preferred Stock

The following table provides details of our authorized common and preferred stock.

				September 30, 2015 and December 31, 2014
	Liquidation preference per share		Shares authorized	Shares issued and outstanding	Par value per share		Carrying value
Preferred stock:
Series A
6.375%, Cumulative, Perpetual Series A Preferred Stock	$	25	11,000,000	11,000,000	$	0.01	110,000
Series B
$85 Annual Dividend Per Share, Cumulative, Perpetual Series B Preferred Stock	1,000		1,000	667	0.01		7
Common stock (1)			100,000,000	12,900,000	0.01		129,000
Total			111,001,000	23,900,667			$	239,007

(1) All common share and per share disclosures reflect the 20,000-for-one stock split of the common shares effected in the form of a stock dividend of 19,999 common shares issued for each common share outstanding, paid on June 1, 2015.

In the event that the Company is liquidated or dissolved, the holders of the Series A and Series B preferred stock will be entitled to a liquidation preference for each security plus any authorized, declared, but unpaid dividends and any accumulated but unpaid dividends that will be paid prior to any payments to common stockholders. With respect to the payment of dividends and liquidation preference, the Series A preferred stock ranks on parity with Series B preferred stock and senior to the Company’s common stock.

Additional information related to Series A and B preferred stock is included in Note 5 (Common and Preferred Stock) to Financial Statements in our 2014 Form 10-K.

40

Note 5: Transactions With Related Parties

The Company engages in various transactions and agreements with affiliated parties in the ordinary course of business. Due to the nature of common ownership of the Company and the affiliated parties by Wells Fargo, these transactions and agreements could differ from those conducted with unaffiliated

parties. The principal items related to transactions with affiliated parties included in the accompanying statement of income and balance sheet are described in the table and narrative below.

	Quarter ended September 30,			Nine months ended September 30,
(in thousands)	2015		2014	2015	2014
Income statement data
Interest income:
Accretion and amortization of adjustments on loans	$	20,926	14,679	62,904	45,445
Interest on deposits	—		—	304	42
Total interest income	20,926		14,679	63,208	45,487
Pledge fees	1,538		—	1,856	—
Interest expense	377		277	644	1,037
Loan servicing costs	9,074		8,160	26,598	23,717
Management fees	2,871		821	8,328	2,280

(in thousands)	Sep 30, 2015			Dec 31, 2014
Balance sheet related data
Loan acquisitions (year-to-date) (1)	$	2,495,142		2,566,372
Loan sales (year-to-date)	(9,991		)	(23,496	)
Pledged loans (carrying value) (2)	5,802,073			—
Foreclosed asset sales (year-to-date)	(9,374		)	(14,971	)
Line of credit with Bank	749,577			496,692
Accounts receivable - affiliates, net	100,306			54,424

(1) Includes accrued interest, see Note 2 (Loans and Allowance for Credit Losses) for additional details.

(2) The fair value of pledged loans was approximately $6.2 billion at September 30, 2015.

LoansWe acquire and sell loans to and from the Bank. The acquisitions and sales are transacted at fair value resulting in acquisition discounts and premiums or gains and losses on sales. The net acquisition discount accretion is reported within interest income. Gains or losses on sales of loans are included within noninterest income.

We may pledge our loans in an aggregate amount not exceeding 80% of our total assets at any time as collateral on behalf of the Bank for the Bank’s access to secured borrowing facilities through the Federal Home Loan Banks or the discount window of Federal Reserve Banks. In exchange for the pledge of our loan assets, the Bank will pay us a fee that is consistent with market terms. At September 30, 2015, the fee was equal to an annual rate of 11 basis points (0.11%) as applied to the unpaid principal balance of pledged loans on a monthly basis. Such fee may be renegotiated by us and the Bank from time to time.

Loan Servicing CostsThe loans in our portfolio are predominantly serviced by the Bank pursuant to the terms of participation and servicing and assignment agreements. In some instances, the Bank has delegated servicing responsibility to third parties that are not affiliated with us or the Bank. Depending on the loan type, the monthly servicing fee charges are based in part on (a) outstanding principal balances, (b) a flat fee per month, or (c) a total loan commitment amount.

Management FeesWe pay the Bank a management fee to reimburse for general overhead expenses, including allocations of technology support and a combination of finance and

accounting, risk management and other general overhead expenses incurred on our behalf. Management fees are calculated based on Wells Fargo’s total allocable costs multiplied by a formula. The formula is based on our proportion of Wells Fargo’s consolidated: 1) full-time equivalent employees, 2) total average assets and 3) total revenue.

DepositsInterest income earned on deposits is included in interest income. Our cash management process includes applying operating cash flows to reduce any outstanding balance on our line of credit with the Bank. Operating cash flows are settled through our affiliate accounts receivable/payable process. Upon settlement cash received is either applied to reduce our line of credit outstanding or retained as a deposit with the Bank.

Foreclosed AssetsWe sell foreclosed assets back to the Bank from time to time at estimated fair value.

Line of CreditWe have a revolving line of credit with the Bank, pursuant to which we can borrow up to $1.2 billion at a rate of interest equal to the average federal funds rate plus 12.5 basis points (0.125%).

Accounts Receivable - Affiliates, Net Accounts receivable from or payable to the Bank or its affiliates result from intercompany transactions which include net loan pay-downs, interest receipts, and other transactions, including those transactions noted herein, which have not yet settled.

41

PART II - OTHER INFORMATION

Item 1.Legal Proceedings

WFREIC is not currently involved in nor, to our knowledge, currently threatened with any material litigation. From time to time we may become involved in routine litigation arising in the ordinary course of business. We do not believe that the eventual outcome of any such routine litigation will, in the aggregate, have a material adverse effect on our financial statements. However, in the event of unexpected future developments, it is possible that the ultimate resolution of those matters, if unfavorable, could be material to our financial statements for any particular period.

Item 1A.Risk Factors

Information in response to this item can be found under the “Risk Factors” section in this Report which information is incorporated by reference into this item.

Item 2.Unregistered Sales of Equity Securities and Use of Proceeds

Information required by this Item 2 pursuant to Item 703 of Regulation S-K regarding issuer repurchases of equity securities is not applicable since we do not have a program providing for the repurchase of our securities.

Item 6.Exhibits

A list of exhibits to this Form 10-Q is set forth on the Exhibit Index immediately preceding such exhibits and is incorporated herein by reference.

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

Wells Fargo Real Estate Investment Corporation
By:	/s/ RICHARD D. LEVY
	Richard D. Levy Executive Vice President and Controller (Principal Accounting Officer)

Date: November 5, 2015

42

EXHIBIT INDEX

Exhibit No.	Description	Location
(3)(a)	Amended and Restated Certificate of Incorporation.	Incorporated by reference to Exhibit 3(a) to WFREIC’s Annual Report on Form 10-K for the year ended December 31, 2014.
(3)(b)	Bylaws.	Incorporated by reference to Exhibit 3.3 to WFREIC’s Registration Statement on Form S-11 No. 333-198948.
(12)	Computations of Ratios of Earnings to Fixed Charges and Preferred Stock Dividends.	Filed herewith.
(31)(a)	Certification of principal executive officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.	Filed herewith.
(31)(b)	Certification of principal financial officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.	Filed herewith.
(32)(a)	Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.	Filed herewith.
(32)(b)	Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.	Filed herewith.
(101.Ins)	XBRL Instance Document	Filed herewith.
(101.Sch)	XBRL Taxonomy Extension Schema Document	Filed herewith.
(101.Cal)	XBRL Taxonomy Extension Calculation Linkbase Document	Filed herewith.
(101.Lab)	XBRL Taxonomy Extension Label Linkbase Document	Filed herewith.
(101.Pre)	XBRL Taxonomy Extension Presentation Linkbase Document	Filed herewith.
(101.Def)	XBRL Taxonomy Extension Definitions Linkbase Document	Filed herewith.

43

EX-12

Exhibit (12)

Wells Fargo Real Estate Investment Corporation
Computation of Ratio of Earnings to Fixed Charges and Preferred Dividends
	Quarter ended September 30,			Nine months ended September 30,
(in thousands)	2015		2014	2015	2014
Excluding interest on deposits (1)
Income before income taxes	$	179,910	165,432	487,522	482,929
Fixed charges, excluding preferred dividends and capitalized interest	377		277	644	1,037
Earnings	$	180,287	165,709	488,166	483,966
Interest expense	$	377	277	644	1,037
Estimated interest component of net rental expense	—		—	—	—
Preferred dividends	4,397		15	13,191	43
Capitalized interest	—		—	—	—
Fixed charges and preferred dividends	$	4,774	292	13,835	1,080
Ratio of earnings to fixed charges and preferred dividends (2)	37.76		567.50	35.28	448.12

(1) As defined in Item 503(d) of Regulation S-K.

(2) These computations are included herein in compliance with Securities and Exchange Commission regulations. However, management believes that fixed charge ratios are not meaningful measures for the business of Wells Fargo Real Estate Investment Corporation. For example, even if there was no change in net income, the ratios would decline if interest income and interest expense increase by the same amount due to an increase in the level of interest rates or, conversely, they would increase if interest income and interest expense decrease by the same amount due to a decrease in the level of interest rates.

EX-31.A

Exhibit (31)(a)

WELLS FARGO REAL ESTATE INVESTMENT CORPORATION

CERTIFICATIONS PURSUANT TO

SECTION 302 OF

THE SARBANES-OXLEY ACT OF 2002

CERTIFICATION

I, Michael J. Loughlin, certify that:

1. I have reviewed this Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2015, of Wells Fargo Real Estate Investment Corporation;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:

a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

b) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

c) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5. The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting. 

/s/    MICHAEL J. LOUGHLIN
Michael J. Loughlin
Chief Executive Officer
Date:	November 5, 2015

EX-31.B

Exhibit (31)(b)

WELLS FARGO REAL ESTATE INVESTMENT CORPORATION

CERTIFICATIONS PURSUANT TO

SECTION 302 OF

THE SARBANES-OXLEY ACT OF 2002

CERTIFICATION

I, John R. Shrewsberry, certify that:

1. I have reviewed this Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2015, of Wells Fargo Real Estate Investment Corporation;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:

a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

b) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

c) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5. The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

/s/  JOHN R. SHREWSBERRY
John R. Shrewsberry
Chief Financial Officer
Date:	November 5, 2015

EX-32.A

Exhibit (32)(a)

CERTIFICATIONS PURSUANT TO

18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report on Form 10-Q of Wells Fargo Real Estate Investment Corporation. (“WFREIC”) for the quarterly period ended September 30, 2015, as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, Michael J. Loughlin, Chief Executive Officer of WFREIC, certify, pursuant to 18 U.S.C. § 1350, as adopted pursuant to § 906 of the Sarbanes-Oxley Act of 2002, that:

(1) The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

(2) The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of WFREIC.

/s/    MICHAEL J. LOUGHLIN

Michael J. Loughlin

Chief Executive Officer

November 5, 2015

EX-32.B

Exhibit (32)(b)

CERTIFICATIONS PURSUANT TO

18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report on Form 10-Q of Wells Fargo Real Estate Investment Corporation (“WFREIC”) for the quarterly period ended September 30, 2015, as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, John R. Shrewsberry, Chief Financial Officer of WFREIC, certify, pursuant to 18 U.S.C. § 1350, as adopted pursuant to § 906 of the Sarbanes-Oxley Act of 2002, that:

(1) The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

(2) The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of WFREIC.

/s/    JOHN R. SHREWSBERRY

John R. Shrewsberry

Chief Financial Officer

November 5, 2015

XML

Loans and Allowance for Credit Losses, Troubled Debt Restructurings Modifications by Type (Details) - USD ($) $ in Thousands	3 Months Ended		9 Months Ended
	Sep. 30, 2015	Sep. 30, 2014	Sep. 30, 2015	Sep. 30, 2014	Dec. 31, 2014
Financing Receivable, Modifications [Line Items]
Impaired Financing Receivable, Recorded Investment	$ 516,538		$ 516,538		$ 528,391
Loans remodified	5,200	$ 3,300	13,200	$ 16,300
Primary modification type
Principal	4,292	3,650	9,197	18,550
Interest rate reduction	7,328	6,175	20,121	20,064
Other concessions	5,281	12,481	23,752	30,317
Total	16,901	22,306	53,070	68,931
Financial effects of modifications
Charge-offs	$ 1,037	$ 1,186	$ 3,139	$ 6,006
Weighted average interest rate reduction	3.85%	3.93%	3.73%	4.88%
Recorded investment related to interest rate reduction	$ 10,914	$ 9,642	$ 27,214	$ 37,244
Financing Receivable Modifications Principal Forgiven	1,081	724	2,300	4,000
Total commercial [Member]
Primary modification type
Principal	0	0	0	0
Interest rate reduction	0	0	0	0
Other concessions	0	149	3,884	531
Total	0	149	3,884	531
Financial effects of modifications
Charge-offs	$ 0	$ 0	$ 0	$ 0
Weighted average interest rate reduction	0.00%	0.00%	0.00%	0.00%
Recorded investment related to interest rate reduction	$ 0	$ 0	$ 0	$ 0
Commercial and industrial [Member]
Primary modification type
Principal	0	0	0	0
Interest rate reduction	0	0	0	0
Other concessions	0	0	0	0
Total	0	0	0	0
Financial effects of modifications
Charge-offs	$ 0	$ 0	$ 0	$ 0
Weighted average interest rate reduction	0.00%	0.00%	0.00%	0.00%
Recorded investment related to interest rate reduction	$ 0	$ 0	$ 0
Secured by real estate [Member]
Primary modification type
Principal	0	0	0	$ 0
Interest rate reduction	0	0	0	0
Other concessions	0	149	3,884	531
Total	0	149	3,884	531
Financial effects of modifications
Charge-offs	$ 0	$ 0	$ 0	$ 0
Weighted average interest rate reduction	0.00%	0.00%	0.00%	0.00%
Recorded investment related to interest rate reduction	$ 0	$ 0	$ 0	$ 0
Total consumer [Member]
Primary modification type
Principal	4,292	3,650	9,197	18,550
Interest rate reduction	7,328	6,175	20,121	20,064
Other concessions	5,281	12,332	19,868	29,786
Total	16,901	22,157	49,186	68,400
Financial effects of modifications
Charge-offs	$ 1,037	$ 1,186	$ 3,139	$ 6,006
Weighted average interest rate reduction	3.85%	3.93%	3.73%	4.88%
Recorded investment related to interest rate reduction	$ 10,914	$ 9,642	$ 27,214	$ 37,244
Real estate 1-4 family first mortgage [Member]
Primary modification type
Principal	3,588	2,793	7,796	15,789
Interest rate reduction	5,887	3,934	16,405	14,786
Other concessions	4,657	6,576	14,418	22,043
Total	14,132	13,303	38,619	52,618
Financial effects of modifications
Charge-offs	$ 485	$ 490	$ 1,655	$ 3,438
Weighted average interest rate reduction	3.68%	3.29%	3.46%	3.20%
Recorded investment related to interest rate reduction	$ 8,825	$ 6,544	$ 22,467	$ 29,400
Real estate 1-4 family junior lien mortgage [Member]
Primary modification type
Principal	704	857	1,401	2,761
Interest rate reduction	1,441	2,241	3,716	5,278
Other concessions	974	1,609	3,816	5,294
Total	3,119	4,707	8,933	13,333
Financial effects of modifications
Charge-offs	$ 552	$ 696	$ 1,484	$ 2,568
Weighted average interest rate reduction	4.58%	5.26%	4.98%	5.17%
Recorded investment related to interest rate reduction	$ 2,089	$ 3,098	$ 4,747	$ 7,844
Trial modifications [Member]
Primary modification type
Principal	0	0	0	0
Interest rate reduction	0	0	0	0
Other concessions	(350)	4,147	1,634	2,449
Total	(350)	4,147	1,634	2,449
Financial effects of modifications
Charge-offs	$ 0	$ 0	$ 0	$ 0
Weighted average interest rate reduction	0.00%	0.00%	0.00%	0.00%
Recorded investment related to interest rate reduction	$ 0	$ 0	$ 0	$ 0
Home Affordable Modification Program [Member]
Financing Receivable, Modifications [Line Items]
Impaired Financing Receivable, Recorded Investment	4,900		4,900		7,700
Proprietary Program [Member]
Financing Receivable, Modifications [Line Items]
Impaired Financing Receivable, Recorded Investment	8,500		8,500		6,100
Second Lien Modification Program [Member]
Financing Receivable, Modifications [Line Items]
Impaired Financing Receivable, Recorded Investment	879		879		1,300
Financing Receivable Accruing [Member] | Trial modifications [Member]
Financing Receivable, Modifications [Line Items]
Impaired Financing Receivable, Recorded Investment	5,700		5,700		6,800
Financing Receivable Nonaccruing [Member] | Trial modifications [Member]
Financing Receivable, Modifications [Line Items]
Impaired Financing Receivable, Recorded Investment	$ 8,600		$ 8,600		$ 8,300

XML

Loans and Allowance for Credit Losses, Loans by Delinquency Status, Commercial (Details) - USD ($) $ in Thousands	Sep. 30, 2015	Dec. 31, 2014
By delinquency status:
Nonaccrual loans	$ 285,641	$ 321,448
Total loans	13,151,348	12,949,277
Total commercial [Member]
By delinquency status:
Current-29 days past due (DPD) and still accruing	2,673,144	3,171,550
30-89 DPD and still accruing	2,978	3,901
90 days and more past due and still accruing	975	0
Nonaccrual loans	9,164	4,214
Total loans	2,686,261	3,179,665
Commercial and industrial [Member]
By delinquency status:
Current-29 days past due (DPD) and still accruing	42,993	58,559
30-89 DPD and still accruing	0	0
90 days and more past due and still accruing	0	0
Nonaccrual loans	0	0
Total loans	42,993	58,559
Secured by real estate [Member]
By delinquency status:
Current-29 days past due (DPD) and still accruing	2,630,151	3,112,991
30-89 DPD and still accruing	2,978	3,901
90 days and more past due and still accruing	975	0
Nonaccrual loans	9,164	4,214
Total loans	$ 2,643,268	$ 3,121,106

XML

Transactions with Related Parties (Details) - USD ($)	3 Months Ended		9 Months Ended		12 Months Ended
	Sep. 30, 2015	Sep. 30, 2014	Sep. 30, 2015	Sep. 30, 2014	Dec. 31, 2014
Related Party Transaction [Line Items]
Financial Instruments, Owned and Pledged as Collateral, at Fair Value	$ 6,200,000,000		$ 6,200,000,000
Interest income:
Total interest income	171,567,000	$ 174,020,000	506,412,000	$ 521,748,000
Interest expense	377,000	277,000	644,000	1,037,000
Loan servicing costs	9,080,000	8,172,000	26,622,000	23,752,000
Management fees	2,871,000	821,000	8,328,000	2,280,000
Balance sheet related data
Loan acquisitions (year-to-date)	794,475,000	886,404,000	2,495,142,000	1,765,376,000
Loan sales (year-to-date)	(3,457,000)	(3,932,000)	(9,991,000)	(19,359,000)
Line of credit with Bank	749,577,000		749,577,000		$ 496,692,000
Accounts receivable - affiliates, net	100,306,000		$ 100,306,000		54,424,000
Affiliated Entity [Member]
Balance sheet related data
Pledged Loans, Collateral Threshold, Percentage Of Total Assets			80.00%
Related party [Member]
Interest income:
Accretion and amortization of adjustments on loans	20,926,000	14,679,000	$ 62,904,000	45,445,000
Interest on deposits	0	0	304,000	42,000
Total interest income	20,926,000	14,679,000	63,208,000	45,487,000
Pledge fees	1,538,000	0	1,856,000	0
Interest expense	377,000	277,000	644,000	1,037,000
Loan servicing costs	9,074,000	8,160,000	26,598,000	23,717,000
Management fees	2,871,000	$ 821,000	8,328,000	$ 2,280,000
Balance sheet related data
Loan acquisitions (year-to-date)			2,495,142,000		2,566,372,000
Loan sales (year-to-date)			(9,991,000)		(23,496,000)
Pledged loans (carrying value)	5,802,073,000		5,802,073,000		0
Foreclosed asset sales (year-to-date)			(9,374,000)		(14,971,000)
Line of credit with Bank	749,577,000		749,577,000		496,692,000
Accounts receivable - affiliates, net	$ 100,306,000		$ 100,306,000		$ 54,424,000
Pledged loan annual basis point rate applied to UPB	0.11%		0.11%
Revolving Credit Facility [Member] | Affiliated Entity [Member]
Balance sheet related data
Line of Credit Facility, Maximum Borrowing Capacity	$ 1,200,000,000.0		$ 1,200,000,000.0
Federal Funds Effective Swap Rate [Member] | Revolving Credit Facility [Member] | Affiliated Entity [Member]
Balance sheet related data
Debt Instrument, Basis Spread on Variable Rate			0.125%

XML

Summary of Significant Accounting Policies

9 Months Ended

Sep. 30, 2015

Accounting Policies [Abstract]

Summary of Significant Accounting Policies

Note 1: Summary of Significant Accounting Policies

Wells Fargo Real Estate Investment Corporation (the Company, we, our or us) is a direct subsidiary of Wachovia Preferred Funding Corp. (WPFC) and an indirect subsidiary of both Wells Fargo & Company (Wells Fargo) and Wells Fargo Bank, National Association (the Bank). The Company, a Delaware corporation, has operated as a real estate investment trust (REIT) since its formation in 1996.

The accounting and reporting policies of the Company are in accordance with U.S. generally accepted accounting principles (GAAP). The preparation of the financial statements in accordance with GAAP requires management to make estimates based on assumptions about future economic and market conditions that affect the reported amounts of assets and liabilities at the date of the financial statements and income and expenses during the reporting period and the related disclosures. Although our estimates contemplate current conditions and how we expect them to change in the future, it is reasonably possible that actual future conditions could be worse than anticipated in those estimates, which could materially affect our results of operations and financial condition. Management has made significant estimates related to the allowance for credit losses (Note 2 (Loans and Allowance for Credit Losses)). Actual results could differ from those estimates.

These unaudited interim financial statements reflect all adjustments that are, in the opinion of management, necessary for a fair statement of the results for the periods presented. These adjustments are of a normal recurring nature, unless otherwise disclosed in this Form 10-Q. The results of operations in the interim financial statements do not necessarily indicate the results that may be expected for the full year. The interim financial information should be read in conjunction with our 2014 Form 10-K.

Subsequent Events

We have evaluated the effects of subsequent events that have occurred subsequent to September 30, 2015. There were no subsequent events requiring adjustment to the financial statements or disclosure in the Notes to Financial Statements.

XML

Loans and Allowance for Credit Losses, Nonaccrual (Details) - USD ($) $ in Thousands	Sep. 30, 2015	Dec. 31, 2014
Nonaccrual Loans [Abstract]
Nonaccrual loans	$ 285,641	$ 321,448
Total commercial [Member]
Nonaccrual Loans [Abstract]
Nonaccrual loans	9,164	4,214
Commercial and industrial [Member]
Nonaccrual Loans [Abstract]
Nonaccrual loans	0	0
Secured by real estate [Member]
Nonaccrual Loans [Abstract]
Nonaccrual loans	9,164	4,214
Total consumer [Member]
Nonaccrual Loans [Abstract]
Nonaccrual loans	276,477	317,234
Real estate 1-4 family first mortgage [Member]
Nonaccrual Loans [Abstract]
Nonaccrual loans	206,821	236,859
Real estate 1-4 family junior lien mortgage [Member]
Nonaccrual Loans [Abstract]
Nonaccrual loans	$ 69,656	$ 80,375

XML

Loans and Allowance for Credit Losses, Loans by Loan to Value Ratio, Consumer (Details) - USD ($)	Sep. 30, 2015	Dec. 31, 2014
Accounts, Notes, Loans and Financing Receivable [Line Items]
High Value Properties, Threshold	$ 1,000,000.0
By LTV/CLTV:
Total loans	13,151,348,000	$ 12,949,277,000
Total consumer [Member]
By LTV/CLTV:
0-60%	4,893,746,000	4,477,787,000
60.01-80%	3,968,086,000	3,404,147,000
80.01-100%	1,110,702,000	1,254,675,000
100.01-120%	313,263,000	413,672,000
Greater than 120%	158,957,000	191,974,000
No LTV/CLTV available	33,184,000	40,976,000
Remaining PCI accounting adjustments	(12,851,000)	(13,619,000)
Total loans	10,465,087,000	9,769,612,000
Real estate 1-4 family first mortgage [Member]
By LTV/CLTV:
0-60%	4,473,472,000	4,007,543,000
60.01-80%	3,592,191,000	2,958,255,000
80.01-100%	729,697,000	801,111,000
100.01-120%	116,861,000	164,249,000
Greater than 120%	60,216,000	64,619,000
No LTV/CLTV available	30,932,000	38,944,000
Remaining PCI accounting adjustments	(9,981,000)	(11,427,000)
Total loans	8,993,388,000	8,023,294,000
Real estate 1-4 family junior lien mortgage [Member]
By LTV/CLTV:
0-60%	420,274,000	470,244,000
60.01-80%	375,895,000	445,892,000
80.01-100%	381,005,000	453,564,000
100.01-120%	196,402,000	249,423,000
Greater than 120%	98,741,000	127,355,000
No LTV/CLTV available	2,252,000	2,032,000
Remaining PCI accounting adjustments	(2,870,000)	(2,192,000)
Total loans	$ 1,471,699,000	$ 1,746,318,000

XML

Loans and Allowance for Credit Losses, 90 Days Past Due but Still Accruing (Details) - USD ($) $ in Thousands	9 Months Ended
	Sep. 30, 2015	Dec. 31, 2014
Accounts, Notes, Loans and Financing Receivable [Line Items]
Threshold Period Past Due For Nonperforming Status Of Financing Receivables	90 days
Financing Receivable Acquired With Deteriorated Credit Quality [Member]
90 Days Past Due and Still Accruing [Abstract]
90 days and more past due and still accruing	$ 4,600	$ 4,900
Loans past due excluding Purchased Credit Impaired Loans [Member]
90 Days Past Due and Still Accruing [Abstract]
90 days and more past due and still accruing	9,258	10,260
Total commercial [Member]
90 Days Past Due and Still Accruing [Abstract]
90 days and more past due and still accruing	975	0
Total commercial [Member] | Loans past due excluding Purchased Credit Impaired Loans [Member]
90 Days Past Due and Still Accruing [Abstract]
90 days and more past due and still accruing	0	0
Commercial and industrial [Member]
90 Days Past Due and Still Accruing [Abstract]
90 days and more past due and still accruing	0	0
Commercial and industrial [Member] | Loans past due excluding Purchased Credit Impaired Loans [Member]
90 Days Past Due and Still Accruing [Abstract]
90 days and more past due and still accruing	0	0
Secured by real estate [Member]
90 Days Past Due and Still Accruing [Abstract]
90 days and more past due and still accruing	975	0
Secured by real estate [Member] | Loans past due excluding Purchased Credit Impaired Loans [Member]
90 Days Past Due and Still Accruing [Abstract]
90 days and more past due and still accruing	$ 0	0
Total consumer [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Threshold Period Past Due For Nonperforming Status Of Financing Receivables	60 days
Total consumer [Member] | Loans past due excluding Purchased Credit Impaired Loans [Member]
90 Days Past Due and Still Accruing [Abstract]
90 days and more past due and still accruing	$ 9,258	10,260
Real estate 1-4 family first mortgage [Member] | Loans past due excluding Purchased Credit Impaired Loans [Member]
90 Days Past Due and Still Accruing [Abstract]
90 days and more past due and still accruing	6,139	6,020
Real estate 1-4 family junior lien mortgage [Member] | Loans past due excluding Purchased Credit Impaired Loans [Member]
90 Days Past Due and Still Accruing [Abstract]
90 days and more past due and still accruing	$ 3,119	$ 4,240
Real estate 1-4 family junior lien mortgage [Member] | Residential Portfolio Segment [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Threshold Period Past Due For Nonperforming Status Of Financing Receivables	120 days

XML

Loans and Allowance for Credit Losses, Impaired Loans (Details) - USD ($) $ in Thousands	Sep. 30, 2015	Dec. 31, 2014
Financing Receivable, Impaired [Line Items]
Financing Receivable, Modifications, Recorded Investment	$ 14,300	$ 15,100
Impaired Loans [Abstract]
Unpaid principal balance	611,900	647,657
Impaired Loans, recorded investment	516,538	528,391
Impaired Loans with related allowance for credit losses, recorded investment	368,607	395,453
Related allowance for credit losses	78,449	113,640
Total commercial [Member]
Impaired Loans [Abstract]
Unpaid principal balance	12,088	7,391
Impaired Loans, recorded investment	10,710	5,127
Impaired Loans with related allowance for credit losses, recorded investment	10,710	5,127
Related allowance for credit losses	2,020	1,941
Commercial and industrial [Member]
Impaired Loans [Abstract]
Unpaid principal balance	0	0
Impaired Loans, recorded investment	0	0
Impaired Loans with related allowance for credit losses, recorded investment	0	0
Related allowance for credit losses	0	0
Secured by real estate [Member]
Impaired Loans [Abstract]
Unpaid principal balance	12,088	7,391
Impaired Loans, recorded investment	10,710	5,127
Impaired Loans with related allowance for credit losses, recorded investment	10,710	5,127
Related allowance for credit losses	2,020	1,941
Total consumer [Member]
Impaired Loans [Abstract]
Unpaid principal balance	599,812	640,266
Impaired Loans, recorded investment	505,828	523,264
Impaired Loans with related allowance for credit losses, recorded investment	357,897	390,326
Related allowance for credit losses	76,429	111,699
Real estate 1-4 family first mortgage [Member]
Impaired Loans [Abstract]
Unpaid principal balance	466,655	483,084
Impaired Loans, recorded investment	386,513	397,858
Impaired Loans with related allowance for credit losses, recorded investment	259,252	283,549
Related allowance for credit losses	46,179	68,589
Real estate 1-4 family junior lien mortgage [Member]
Impaired Loans [Abstract]
Unpaid principal balance	133,157	157,182
Impaired Loans, recorded investment	119,315	125,406
Impaired Loans with related allowance for credit losses, recorded investment	98,645	106,777
Related allowance for credit losses	$ 30,250	$ 43,110

XML

Statement of Cash Flows (Unaudited) - USD ($) $ in Thousands	9 Months Ended
	Sep. 30, 2015	Sep. 30, 2014
Cash flows from operating activities:
Net income	$ 487,522	$ 482,929
Adjustments to reconcile net income to net cash provided by operating activities:
Accretion and amortization of adjustments on loans	(62,904)	(51,303)
Provision (reversal of provision) for credit losses	(23,914)	4,380
Other operating activities, net	(10,495)	(15,738)
Net cash provided by operating activities	390,209	420,268
Increase (decrease) in cash realized from Loans:
Acquisitions	(2,495,142)	(1,765,376)
Proceeds from payments and sales	2,291,261	1,957,543
Net cash (used) provided by investing activities	(203,881)	192,167
Increase (decrease) in cash realized from
Draws on line of credit with Bank	1,348,643	1,414,507
Repayments of line of credit with Bank	(1,095,758)	(1,581,899)
Cash dividends paid	(439,213)	(445,043)
Net cash used by financing activities	(186,328)	(612,435)
Net change in cash and cash equivalents	0	0
Cash and cash equivalents at beginning of period	0	0
Cash and cash equivalents at end of period	0	0
Change in noncash items:
Transfers from loans to foreclosed assets	$ 8,472	$ 10,179

XML

Loans and Allowance for Credit Losses, Impaired Loans, Average Recorded Investment and Interest Income (Details) - USD ($) $ in Thousands	3 Months Ended		9 Months Ended
	Sep. 30, 2015	Sep. 30, 2014	Sep. 30, 2015	Sep. 30, 2014
Impaired Loans, Average Recorded Investment [Abstract]
Average recorded investment	$ 519,842	$ 536,695	$ 522,679	$ 538,353
Recognized interest income	8,872	7,579	25,227	23,414
Interest income:
Cash basis of accounting	3,381	2,270	8,580	7,958
Other	5,491	5,309	16,647	15,456
Total commercial [Member]
Impaired Loans, Average Recorded Investment [Abstract]
Average recorded investment	11,351	5,895	8,170	6,897
Recognized interest income	821	25	898	207
Commercial and industrial [Member]
Impaired Loans, Average Recorded Investment [Abstract]
Average recorded investment	0	0	0	0
Recognized interest income	0	0	0	0
Secured by real estate [Member]
Impaired Loans, Average Recorded Investment [Abstract]
Average recorded investment	11,351	5,895	8,170	6,897
Recognized interest income	821	25	898	207
Total consumer [Member]
Impaired Loans, Average Recorded Investment [Abstract]
Average recorded investment	508,491	530,800	514,509	531,456
Recognized interest income	8,051	7,554	24,329	23,207
Real estate 1-4 family first mortgage [Member]
Impaired Loans, Average Recorded Investment [Abstract]
Average recorded investment	388,609	403,069	392,712	402,439
Recognized interest income	5,681	5,037	17,183	15,943
Real estate 1-4 family junior lien mortgage [Member]
Impaired Loans, Average Recorded Investment [Abstract]
Average recorded investment	119,882	127,731	121,797	129,017
Recognized interest income	$ 2,370	$ 2,517	$ 7,146	$ 7,264

XML

Statement of Income (Unaudited) $ in Thousands		3 Months Ended		9 Months Ended
		Sep. 30, 2015 USD ($) $ / shares shares	Sep. 30, 2014 USD ($) $ / shares shares	Sep. 30, 2015 USD ($) $ / shares shares		Sep. 30, 2014 USD ($) $ / shares shares
Interest income		$ 171,567	$ 174,020	$ 506,412		$ 521,748
Interest expense		377	277	644		1,037
Net interest income		171,190	173,743	505,768		520,711
Provision (reversal of provision) for credit losses		(23,023)	(3,548)	(23,914)		4,380
Net interest income after provision for credit losses		194,213	177,291	529,682		516,331
Noninterest income
Fees and other		1,678	189	2,274		541
Total noninterest income		1,678	189	2,274		541
Noninterest expense
Loan servicing costs		9,080	8,172	26,622		23,752
Management fees		2,871	821	8,328		2,280
Foreclosed assets		3,772	2,591	8,676		7,293
Other		258	464	808		618
Total noninterest expense		15,981	12,048	44,434		33,943
Net income		179,910	165,432	487,522		482,929
Comprehensive income		179,910	165,432	487,522		482,929
Dividends on preferred stock		4,397	15	13,191		43
Net income applicable to common stock		$ 175,513	$ 165,417	$ 474,331		$ 482,886
Per common share information (1)
Earnings per common share (in dollars per share) | $ / shares		$ 13.61	$ 12.82	$ 36.77	[1]	$ 37.43	[1]
Diluted earnings per common share (in dollars per share) | $ / shares		13.61	12.82	36.77	[1]	37.43	[1]
Dividends declared per common share (in dollars per share) | $ / shares	[1]	$ 11.25	$ 11.63	$ 32.95		$ 34.5
Average common shares outstanding (in shares) | shares		12,900,000	12,900,000	12,900,000		12,900,000
Diluted average common shares outstanding (in shares) | shares		12,900,000	12,900,000	12,900,000		12,900,000
Common Stock [Member]
Stockholders' Equity Note, Stock Split, Conversion Ratio				20,000
Common shares issued for each common share outstanding | shares				19,999

[1] All common share and per share disclosures reflect the 20,000-for-one stock split of the common shares effected in the form of a stock dividend of 19,999 common shares issued for each common share outstanding, paid on June 1, 2015.

XML

Statement of Changes in Stockholders' Equity (Unaudited) - USD ($) $ in Thousands	Total	Series A Preferred Stock [Member]	Series B Preferred Stock [Member]	Preferred Stock [Member]	Common Stock [Member]	Additional Paid-in Capital [Member]	Retained Earnings (Deficit) [Member]	Retained Earnings (Deficit) [Member] Series A Preferred Stock [Member]	Retained Earnings (Deficit) [Member] Series B Preferred Stock [Member]
Beginning balance at Dec. 31, 2013	$ 12,056,631			$ 0	$ 129	$ 12,284,931	$ (228,429)
Increase (Decrease) in Stockholders' Equity [Roll Forward]
Net income	482,929						482,929
Cash dividends
Preferred securities			$ (43)						$ (43)
Common stock	(445,000)						(445,000)
Ending balance at Sep. 30, 2014	12,094,517			0	129	12,284,931	(190,543)
Beginning balance at Dec. 31, 2014	12,356,517			110	129	12,550,822	(194,544)
Increase (Decrease) in Stockholders' Equity [Roll Forward]
Net income	487,522						487,522
Cash dividends
Preferred securities		$ (13,148)	$ (43)					$ (13,148)	$ (43)
Common stock	(425,000)						(425,000)
Ending balance at Sep. 30, 2015	$ 12,405,848			$ 110	$ 129	$ 12,550,822	$ (145,213)

XML

Fair Value, Estimates for Financial Instruments Not Carried at Fair Value (Details) - USD ($) $ in Thousands	Sep. 30, 2015	Dec. 31, 2014	Sep. 30, 2014	Dec. 31, 2013
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]
Percentage of assets measured on fair value nonrecurring basis (less than 1%)	1.00%	1.00%
Financial assets
Cash and cash equivalents	$ 0	$ 0	$ 0	$ 0
Loans, net	13,020,509	12,764,840
Carrying amount [Member]
Financial assets
Cash and cash equivalents	0	0
Loans, net	13,020,509	12,764,840
Financial liabilities
Line of credit with Bank	749,577	496,692
Estimated fair value [Member]
Financial assets
Cash and cash equivalents	0	0
Loans, net	13,895,139	13,721,645
Financial liabilities
Line of credit with Bank	749,577	496,692
Estimated fair value [Member] | Level 1 [Member]
Financial assets
Cash and cash equivalents	0	0
Loans, net	0	0
Financial liabilities
Line of credit with Bank	0	0
Estimated fair value [Member] | Level 2 [Member]
Financial assets
Cash and cash equivalents	0	0
Loans, net	0	0
Financial liabilities
Line of credit with Bank	0	0
Estimated fair value [Member] | Level 3 [Member]
Financial assets
Cash and cash equivalents	0	0
Loans, net	13,895,139	13,721,645
Financial liabilities
Line of credit with Bank	$ 749,577	$ 496,692

XML

Loans and Allowance for Credit Losses, Allowance for Credit Losses by Category (Details) - USD ($) $ in Thousands	3 Months Ended		9 Months Ended
	Sep. 30, 2015	Sep. 30, 2014	Sep. 30, 2015	Sep. 30, 2014
Financing Receivable, Allowance for Credit Losses [Roll Forward]
Balance, beginning of period	$ 164,494	$ 212,535	$ 185,174	$ 244,269
Provision (reversal of provision) for credit losses	(23,023)	(3,548)	(23,914)	4,380
Interest income on certain impaired loans	(1,121)	(927)	(3,470)	(2,886)
Loan charge-offs	(13,554)	(17,495)	(39,915)	(64,546)
Loan recoveries	4,673	4,283	13,594	13,631
Net loan charge-offs	(8,881)	(13,212)	(26,321)	(50,915)
Balance, end of period	131,469	194,848	131,469	194,848
Commercial Portfolio Segment [Member]
Financing Receivable, Allowance for Credit Losses [Roll Forward]
Balance, beginning of period	18,806	25,230	19,476	26,145
Provision (reversal of provision) for credit losses	(291)	(2,071)	(607)	(2,694)
Interest income on certain impaired loans	0	0	0	0
Loan charge-offs	(113)	(218)	(476)	(519)
Loan recoveries	291	2	300	11
Net loan charge-offs	178	(216)	(176)	(508)
Balance, end of period	18,693	22,943	18,693	22,943
Consumer Portfolio Segment [Member]
Financing Receivable, Allowance for Credit Losses [Roll Forward]
Balance, beginning of period	145,688	187,305	165,698	218,124
Provision (reversal of provision) for credit losses	(22,732)	(1,477)	(23,307)	7,074
Interest income on certain impaired loans	(1,121)	(927)	(3,470)	(2,886)
Loan charge-offs	(13,441)	(17,277)	(39,439)	(64,027)
Loan recoveries	4,382	4,281	13,294	13,620
Net loan charge-offs	(9,059)	(12,996)	(26,145)	(50,407)
Balance, end of period	$ 112,776	$ 171,905	$ 112,776	$ 171,905

XML

Common and Preferred Stock (Details) - USD ($)	9 Months Ended	12 Months Ended
	Sep. 30, 2015	Dec. 31, 2014
Class of Stock [Line Items]
Shares authorized	111,001,000	111,001,000
Shares, Issued	23,900,667	23,900,667
Shares, Outstanding	23,900,667	23,900,667
Carrying value	$ 239,007	$ 239,007
Common stock (1)
Shares authorized	100,000,000	100,000,000
Common Stock, Shares, Issued	12,900,000	12,900,000
Par value (in dollars per share)	$ 0.01	$ 0.01
Carrying value	$ 129,000	$ 129,000
Common Stock, Shares, Outstanding	12,900,000	12,900,000
Common Stock [Member]
Class of Stock [Line Items]
Stockholders' Equity Note, Stock Split, Conversion Ratio	20,000
Common stock (1)
Common shares issued for each common share outstanding	19,999
Series A Preferred Stock [Member]
Preferred stock:
Dividend rate, percentage	6.375%	6.375%
Liquidation preference per share (in dollars per share)	$ 25	$ 25
Shares authorized	11,000,000	11,000,000
Preferred Stock, Shares Issued	11,000,000	11,000,000
Shares outstanding	11,000,000	11,000,000
Par value per share (in dollars per share)	$ 0.01	$ 0.01
Carrying value	$ 110,000	$ 110,000
Series B Preferred Stock [Member]
Preferred stock:
Dividend rate (in dollars per share)	$ 85	$ 85
Liquidation preference per share (in dollars per share)	$ 1,000	$ 1,000
Shares authorized	1,000	1,000
Preferred Stock, Shares Issued	667	667
Shares outstanding	667	667
Par value per share (in dollars per share)	$ 0.01	$ 0.01
Carrying value	$ 7	$ 7

XML

Loans and Allowance for Credit Losses, Loans by Credit Quality Indicator, Commercial (Details) - USD ($) $ in Thousands	Sep. 30, 2015	Dec. 31, 2014
Loans and Leases Receivable Disclosure [Abstract]
Total loans	$ 13,151,348	$ 12,949,277
Total commercial [Member]
Loans and Leases Receivable Disclosure [Abstract]
Total loans	2,686,261	3,179,665
Total commercial [Member] | Pass [Member]
Loans and Leases Receivable Disclosure [Abstract]
Total loans	2,658,680	3,158,455
Total commercial [Member] | Criticized [Member]
Loans and Leases Receivable Disclosure [Abstract]
Total loans	27,581	21,210
Commercial and industrial [Member]
Loans and Leases Receivable Disclosure [Abstract]
Total loans	42,993	58,559
Commercial and industrial [Member] | Pass [Member]
Loans and Leases Receivable Disclosure [Abstract]
Total loans	42,971	58,559
Commercial and industrial [Member] | Criticized [Member]
Loans and Leases Receivable Disclosure [Abstract]
Total loans	22	0
Secured by real estate [Member]
Loans and Leases Receivable Disclosure [Abstract]
Total loans	2,643,268	3,121,106
Secured by real estate [Member] | Pass [Member]
Loans and Leases Receivable Disclosure [Abstract]
Total loans	2,615,709	3,099,896
Secured by real estate [Member] | Criticized [Member]
Loans and Leases Receivable Disclosure [Abstract]
Total loans	$ 27,559	$ 21,210

XML

Statement of Changes in Stockholders' Equity (Parenthetical) (Unaudited)	9 Months Ended
	Sep. 30, 2015 $ / shares shares	Sep. 30, 2014 $ / shares
Common stock, dividend per share (in dollars per share)	$ 32.95	$ 34.50
Common Stock [Member]
Stockholders' Equity Note, Stock Split, Conversion Ratio	20,000
Common shares issued for each common share outstanding | shares	19,999
Series A Preferred Stock [Member]
Preferred stock, dividend per share (in dollars per share)	$ 1.20
Series B Preferred Stock [Member]
Preferred stock, dividend per share (in dollars per share)	$ 63.75	$ 63.75

XML

Statement of Income (Parenthetical) (Unaudited) - Common Stock [Member]	9 Months Ended
	Sep. 30, 2015 shares
Stockholders' Equity Note, Stock Split, Conversion Ratio	20,000
Common shares issued for each common share outstanding	19,999

XML

Common and Preferred Stock (Tables)

9 Months Ended

Sep. 30, 2015

Equity [Abstract]

Summary of preferred stock and common stock

The following table provides details of our authorized common and preferred stock.

				September 30, 2015 and December 31, 2014
	Liquidation preference per share		Shares authorized	Shares issued and outstanding	Par value per share		Carrying value
Preferred stock:
Series A
6.375%, Cumulative, Perpetual Series A Preferred Stock	$	25	11,000,000	11,000,000	$	0.01	110,000
Series B
$85 Annual Dividend Per Share, Cumulative, Perpetual Series B Preferred Stock	1,000		1,000	667	0.01		7
Common stock (1)			100,000,000	12,900,000	0.01		129,000
Total			111,001,000	23,900,667			$	239,007

(1) All common share and per share disclosures reflect the 20,000-for-one stock split of the common shares effected in the form of a stock dividend of 19,999 common shares issued for each common share outstanding, paid on June 1, 2015.

XML

Document and Entity Information - shares	9 Months Ended
	Sep. 30, 2015	Oct. 30, 2015
Document and Entity Information [Abstract]
Entity Registrant Name	Wells Fargo Real Estate Investment Corp.
Entity Central Index Key	0001616093
Document Type	10-Q
Document Period End Date	Sep. 30, 2015
Amendment Flag	false
Document Fiscal Year Focus	2015
Document Fiscal Period Focus	Q3
Current Fiscal Year End Date	--12-31
Entity Filer Category	Non-accelerated Filer
Entity Common Stock, Shares Outstanding		12,900,000

XML

Transactions with Related Parties (Tables)

9 Months Ended

Sep. 30, 2015

Related Party Transactions [Abstract]

Transactions with Related Parties

The principal items related to transactions with affiliated parties included in the accompanying statement of income and balance sheet are described in the table and narrative below.

	Quarter ended September 30,			Nine months ended September 30,
(in thousands)	2015		2014	2015	2014
Income statement data
Interest income:
Accretion and amortization of adjustments on loans	$	20,926	14,679	62,904	45,445
Interest on deposits	—		—	304	42
Total interest income	20,926		14,679	63,208	45,487
Pledge fees	1,538		—	1,856	—
Interest expense	377		277	644	1,037
Loan servicing costs	9,074		8,160	26,598	23,717
Management fees	2,871		821	8,328	2,280

(in thousands)	Sep 30, 2015			Dec 31, 2014
Balance sheet related data
Loan acquisitions (year-to-date) (1)	$	2,495,142		2,566,372
Loan sales (year-to-date)	(9,991		)	(23,496	)
Pledged loans (carrying value) (2)	5,802,073			—
Foreclosed asset sales (year-to-date)	(9,374		)	(14,971	)
Line of credit with Bank	749,577			496,692
Accounts receivable - affiliates, net	100,306			54,424

(1) Includes accrued interest, see Note 2 (Loans and Allowance for Credit Losses) for additional details.

(2) The fair value of pledged loans was approximately $6.2 billion at September 30, 2015.

XML

Balance Sheet - USD ($) $ in Thousands	Sep. 30, 2015	Dec. 31, 2014
Assets
Cash and cash equivalents	$ 0	$ 0
Loans, net of unearned income	13,151,348	12,949,277
Allowance for loan losses	(130,839)	(184,437)
Net loans	13,020,509	12,764,840
Accounts receivable - affiliates, net	100,306	54,424
Other assets	38,244	40,141
Total assets	13,159,059	12,859,405
Liabilities
Line of credit with Bank	749,577	496,692
Other liabilities	3,634	6,196
Total liabilities	753,211	502,888
Stockholders’ Equity
Preferred stock	110	110
Common stock – $0.01 par value, authorized 100,000,000 shares; issued and outstanding 12,900,000 shares (1)	129	129
Additional paid-in capital (1)	12,550,822	12,550,822
Retained earnings (deficit)	(145,213)	(194,544)
Total stockholders’ equity	12,405,848	12,356,517
Total liabilities and stockholders’ equity	$ 13,159,059	$ 12,859,405

XML

Common and Preferred Stock

9 Months Ended

Sep. 30, 2015

Equity [Abstract]

Common and Preferred Stock

Note 4: Common and Preferred Stock

The following table provides details of our authorized common and preferred stock.

				September 30, 2015 and December 31, 2014
	Liquidation preference per share		Shares authorized	Shares issued and outstanding	Par value per share		Carrying value
Preferred stock:
Series A
6.375%, Cumulative, Perpetual Series A Preferred Stock	$	25	11,000,000	11,000,000	$	0.01	110,000
Series B
$85 Annual Dividend Per Share, Cumulative, Perpetual Series B Preferred Stock	1,000		1,000	667	0.01		7
Common stock (1)			100,000,000	12,900,000	0.01		129,000
Total			111,001,000	23,900,667			$	239,007

(1) All common share and per share disclosures reflect the 20,000-for-one stock split of the common shares effected in the form of a stock dividend of 19,999 common shares issued for each common share outstanding, paid on June 1, 2015.

In the event that the Company is liquidated or dissolved, the holders of the Series A and Series B preferred stock will be entitled to a liquidation preference for each security plus any authorized, declared, but unpaid dividends and any accumulated but unpaid dividends that will be paid prior to any payments to common stockholders. With respect to the payment of dividends and liquidation preference, the Series A preferred stock ranks on parity with Series B preferred stock and senior to the Company’s common stock.

Additional information related to Series A and B preferred stock is included in Note 5 (Common and Preferred Stock) to Financial Statements in our 2014 Form 10-K.

XML

Fair Values of Assets and Liabilities

9 Months Ended

Sep. 30, 2015

Fair Value Disclosures [Abstract]

Fair Values of Assets and Liabilities

Note 3: Fair Values of Assets and Liabilities

We use fair value measurements to record fair value adjustments to certain assets and to determine fair value disclosures. We did not elect the fair value option for any financial instruments as permitted in FASB ASC 825, Financial Instruments, which allows companies to elect to carry certain financial instruments at fair value with corresponding changes in fair value reported in the results of operations. As of September 30, 2015 and December 31, 2014, assets measured at fair value on a nonrecurring basis were less than 1 percent of total assets. See Note 1 (Summary of Significant Accounting Policies) in our 2014 Form 10-K for additional information about our fair value measurement policies and methods.

Disclosures about Fair Value of Financial InstrumentsThe table below is a summary of fair value estimates by level for financial instruments. The carrying amounts in the following table are recorded in the balance sheet under the indicated captions.

We have not included assets and liabilities that are not financial instruments in our disclosure, such as other assets and other liabilities. The total of the fair value calculations presented does not represent, and should not be construed to represent, the underlying value of the Company.

	Carrying amount		Estimated fair value
(in thousands)			Level 1	Level 2	Level 3	Total
September 30, 2015
Financial assets
Cash and cash equivalents (1)	$	—	—	—	—	—
Loans, net (2)	13,020,509		—	—	13,895,139	13,895,139
Financial liabilities
Line of credit with Bank (1)	749,577		—	—	749,577	749,577
December 31, 2014
Financial assets
Cash and cash equivalents (1)	$	—	—	—	—	—
Loans, net (2)	12,764,840		—	—	13,721,645	13,721,645
Financial liabilities
Line of credit with Bank (1)	496,692		—	—	496,692	496,692

(1) Amounts consist of financial instruments in which carrying value approximates fair value.

(2) Carrying amount reflects net discount and allowance for loan losses.

XML

Loans and Allowance for Credit Losses, Allowance for Credit Losses by Credit Impairment Methodology (Details) - USD ($) $ in Thousands	Sep. 30, 2015	Jun. 30, 2015	Dec. 31, 2014	Sep. 30, 2014	Jun. 30, 2014	Dec. 31, 2013
Allowance for credit losses
Collectively evaluated	$ 53,020		$ 71,534
Individually evaluated	78,449		113,640
Purchased credit-impaired (PCI)	0		0
Allowance for credit losses	131,469	$ 164,494	185,174	$ 194,848	$ 212,535	$ 244,269
Recorded investment in loans
Collectively evaluated	12,611,963		12,391,070
Individually evaluated	516,538		528,391
Purchased credit-impaired (PCI)	22,847		29,816
Total loans	13,151,348		12,949,277
Commercial Portfolio Segment [Member]
Allowance for credit losses
Collectively evaluated	16,673		17,535
Individually evaluated	2,020		1,941
Purchased credit-impaired (PCI)	0		0
Allowance for credit losses	18,693	18,806	19,476	22,943	25,230	26,145
Recorded investment in loans
Collectively evaluated	2,674,353		3,172,418
Individually evaluated	10,710		5,127
Purchased credit-impaired (PCI)	1,198		2,120
Total loans	2,686,261		3,179,665
Consumer Portfolio Segment [Member]
Allowance for credit losses
Collectively evaluated	36,347		53,999
Individually evaluated	76,429		111,699
Purchased credit-impaired (PCI)	0		0
Allowance for credit losses	112,776	$ 145,688	165,698	$ 171,905	$ 187,305	$ 218,124
Recorded investment in loans
Collectively evaluated	9,937,610		9,218,652
Individually evaluated	505,828		523,264
Purchased credit-impaired (PCI)	21,649		27,696
Total loans	$ 10,465,087		$ 9,769,612

XML

Loans and Allowance for Credit Losses, Loans Outstanding (Details) - USD ($) $ in Thousands	9 Months Ended
	Sep. 30, 2015	Dec. 31, 2014
Accounts, Notes, Loans and Financing Receivable [Line Items]
Loans and Leases Receivable, Deferred Income	$ 322,700	$ 347,100
Total loans	13,151,348	12,949,277
Total commercial [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Total loans	2,686,261	3,179,665
Commercial and industrial [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Total loans	42,993	58,559
Secured by real estate [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Total loans	2,643,268	3,121,106
Total consumer [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Total loans	10,465,087	9,769,612
Real estate 1-4 family first mortgage [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Total loans	8,993,388	8,023,294
Real estate 1-4 family junior lien mortgage [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Total loans	$ 1,471,699	$ 1,746,318
California, Florida, New Jersey, Pennsylvania, North Carolina [Member] | Geographic Concentration Risk [Member] | Loans And Leases Receivable [Member]
Accounts, Notes, Loans and Financing Receivable [Line Items]
Concentration Risk, Percentage	44.00%

XML

Loans and Allowance for Credit Losses (Tables)

9 Months Ended

Sep. 30, 2015

Accounts, Notes, Loans and Financing Receivable, Gross, Allowance, and Net [Abstract]

Loans and Allowance for Credit Losses, Loans Outstanding

The following table presents total loans outstanding by portfolio segment and class of financing receivable. Outstanding balances include a total net reduction of $322.7 million and $347.1 million at September 30, 2015 and December 31, 2014, respectively, which were predominantly unamortized discounts and premiums.

(in thousands)	Sep 30, 2015		Dec 31, 2014
Commercial:
Commercial and industrial	$	42,993	58,559
Secured by real estate	2,643,268		3,121,106
Total commercial	2,686,261		3,179,665
Consumer:
Real estate 1-4 family first mortgage	8,993,388		8,023,294
Real estate 1-4 family junior lien mortgage	1,471,699		1,746,318
Total consumer	10,465,087		9,769,612
Total loans	$	13,151,348	12,949,277

Loans and Allowance for Credit Losses, Significant Activity

The following table summarizes the proceeds paid (including accrued interest receivable of $1.9 million and $5.9 million for the third quarter and first nine months of 2015, and $2.4 million and $5.0 million in the third quarter and first nine months of 2014, respectively) or received from the Bank for acquisitions and sales of loans, respectively.

	2015							2014
(in thousands)	Commercial			Consumer		Total		Commercial		Consumer		Total
Quarter ended September 30,
Loan acquisitions	$	—		794,475		794,475		—		886,404		886,404
Loan sales	—			(3,457	)	(3,457	)	—		(3,932	)	(3,932	)
Nine months ended September 30,
Loan acquisitions	$	—		2,495,142		2,495,142		—		1,765,376		1,765,376
Loan sales	(550		)	(9,441	)	(9,991	)	(493	)	(18,866	)	(19,359	)

Loans and Allowance for Credit Losses, Allowance for Credit Losses

The allowance for credit losses consists of the allowance for loan losses and the allowance for unfunded credit commitments. Changes in the allowance for credit losses were:

	Quarter ended September 30,					Nine months ended September 30,
(in thousands)	2015			2014		2015		2014
Balance, beginning of period	$	164,494		212,535		185,174		244,269
Provision (reversal of provision) for credit losses	(23,023		)	(3,548	)	(23,914	)	4,380
Interest income on certain impaired loans (1)	(1,121		)	(927	)	(3,470	)	(2,886	)
Loan charge-offs:
Commercial:
Commercial and industrial	—			—		—		—
Secured by real estate	(113		)	(218	)	(476	)	(519	)
Total commercial	(113		)	(218	)	(476	)	(519	)
Consumer:
Real estate 1-4 family first mortgage	(6,757		)	(6,883	)	(17,110	)	(25,531	)
Real estate 1-4 family junior lien mortgage	(6,684		)	(10,394	)	(22,329	)	(38,496	)
Total consumer	(13,441		)	(17,277	)	(39,439	)	(64,027	)
Total loan charge-offs	(13,554		)	(17,495	)	(39,915	)	(64,546	)
Loan recoveries:
Commercial:
Commercial and industrial	—			—		—		—
Secured by real estate	291			2		300		11
Total commercial	291			2		300		11
Consumer:
Real estate 1-4 family first mortgage	1,201			1,063		3,789		5,236
Real estate 1-4 family junior lien mortgage	3,181			3,218		9,505		8,384
Total consumer	4,382			4,281		13,294		13,620
Total loan recoveries	4,673			4,283		13,594		13,631
Net loan charge-offs	(8,881		)	(13,212	)	(26,321	)	(50,915	)
Balance, end of period	$	131,469		194,848		131,469		194,848
Components:
Allowance for loan losses	$	130,839		194,039		130,839		194,039
Allowance for unfunded credit commitments	630			809		630		809
Allowance for credit losses	$	131,469		194,848		131,469		194,848
Net loan charge-offs (annualized) as a percentage of average total loans	0.27		%	0.41		0.28		0.54
Allowance for loan losses as a percentage of total loans	0.99			1.50		0.99		1.50
Allowance for credit losses as a percentage of total loans	1.00			1.51		1.00		1.51

(1) Certain impaired loans with an allowance calculated by discounting expected cash flows using the loan’s effective interest rate over the remaining life of the loan recognize reductions in allowance as interest income.

Loans and Allowance for Credit Losses, Allowance for Credit Losses by Category

The following table summarizes the activity in the allowance for credit losses by our commercial and consumer portfolio segments.

	2015							2014
(in thousands)	Commercial			Consumer		Total		Commercial		Consumer		Total
Quarter ended September 30,
Balance, beginning of period	$	18,806		145,688		164,494		25,230		187,305		212,535
Reversal of provision for credit losses	(291		)	(22,732	)	(23,023	)	(2,071	)	(1,477	)	(3,548	)
Interest income on certain impaired loans	—			(1,121	)	(1,121	)	—		(927	)	(927	)
Loan charge-offs	(113		)	(13,441	)	(13,554	)	(218	)	(17,277	)	(17,495	)
Loan recoveries	291			4,382		4,673		2		4,281		4,283
Net loan charge-offs	178			(9,059	)	(8,881	)	(216	)	(12,996	)	(13,212	)
Balance, end of period	$	18,693		112,776		131,469		22,943		171,905		194,848
Nine months ended September 30,
Balance, beginning of period	$	19,476		165,698		185,174		26,145		218,124		244,269
Provision (reversal of provision) for credit losses	(607		)	(23,307	)	(23,914	)	(2,694	)	7,074		4,380
Interest income on certain impaired loans	—			(3,470	)	(3,470	)	—		(2,886	)	(2,886	)
Loan charge-offs	(476		)	(39,439	)	(39,915	)	(519	)	(64,027	)	(64,546	)
Loan recoveries	300			13,294		13,594		11		13,620		13,631
Net loan charge-offs	(176		)	(26,145	)	(26,321	)	(508	)	(50,407	)	(50,915	)
Balance, end of period	$	18,693		112,776		131,469		22,943		171,905		194,848

Loans and Allowance for Credit Losses, by Impairment Methodology

The following table disaggregates our allowance for credit losses and recorded investment in loans by impairment methodology.

	Allowance for credit losses				Recorded investment in loans
(in thousands)	Commercial		Consumer	Total	Commercial	Consumer	Total
September 30, 2015
Collectively evaluated (1)	$	16,673	36,347	53,020	2,674,353	9,937,610	12,611,963
Individually evaluated (2)	2,020		76,429	78,449	10,710	505,828	516,538
Purchased credit-impaired (PCI) (3)	—		—	—	1,198	21,649	22,847
Total	$	18,693	112,776	131,469	2,686,261	10,465,087	13,151,348
December 31, 2014
Collectively evaluated (1)	$	17,535	53,999	71,534	3,172,418	9,218,652	12,391,070
Individually evaluated (2)	1,941		111,699	113,640	5,127	523,264	528,391
PCI (3)	—		—	—	2,120	27,696	29,816
Total	$	19,476	165,698	185,174	3,179,665	9,769,612	12,949,277

(1) Represents loans collectively evaluated for impairment in accordance with ASC 450-20, Loss Contingencies (formerly FAS 5), and pursuant to amendments by ASU 2010-20 regarding allowance for unimpaired loans.

(2) Represents loans individually evaluated for impairment in accordance with ASC 310-10, Receivables (formerly FAS 114), and pursuant to amendments by ASU 2010-20 regarding allowance for impaired loans.

(3) Represents the allowance and related loan carrying value determined in accordance with ASC 310-30, Receivables - Loans and Debt Securities Acquired with Deteriorated Credit Quality (formerly SOP 03-3) and pursuant to amendments by ASU 2010-20 regarding allowance for PCI loans.

Loans by Credit Quality Indicator, Commercial

The table below provides a breakdown of outstanding commercial loans by risk category.

(in thousands)	Commercial and industrial		Secured by real estate	Total
September 30, 2015
By risk category:
Pass	$	42,971	2,615,709	2,658,680
Criticized	22		27,559	27,581
Total commercial loans	$	42,993	2,643,268	2,686,261
December 31, 2014
By risk category:
Pass	$	58,559	3,099,896	3,158,455
Criticized	—		21,210	21,210
Total commercial loans	$	58,559	3,121,106	3,179,665

Loans by Delinquency Status, Commercial

The following table provides past due information for commercial loans, which we monitor as part of our credit risk management practices.

(in thousands)	Commercial and industrial		Secured by real estate	Total
September 30, 2015
By delinquency status:
Current-29 days past due (DPD) and still accruing	$	42,993	2,630,151	2,673,144
30-89 DPD and still accruing	—		2,978	2,978
90+ DPD and still accruing	—		975	975
Nonaccrual loans	—		9,164	9,164
Total commercial loans	$	42,993	2,643,268	2,686,261
December 31, 2014
By delinquency status:
Current-29 DPD and still accruing	$	58,559	3,112,991	3,171,550
30-89 DPD and still accruing	—		3,901	3,901
90+ DPD and still accruing	—		—	—
Nonaccrual loans	—		4,214	4,214
Total commercial loans	$	58,559	3,121,106	3,179,665

Loans by Delinquency Status, Consumer

The following table provides the outstanding balances of our consumer portfolio by delinquency status.

(in thousands)	Real estate 1-4 family first mortgage			Real estate 1-4 family junior lien mortgage		Total
September 30, 2015
By delinquency status:
Current-29 DPD	$	8,822,137		1,408,886		10,231,023
30-59 DPD	40,474			20,205		60,679
60-89 DPD	21,734			9,891		31,625
90-119 DPD	9,136			6,792		15,928
120-179 DPD	11,197			7,018		18,215
180+ DPD	98,691			21,777		120,468
Remaining PCI accounting adjustments	(9,981		)	(2,870	)	(12,851	)
Total consumer loans	$	8,993,388		1,471,699		10,465,087
December 31, 2014
By delinquency status:
Current-29 DPD	$	7,819,624		1,670,204		9,489,828
30-59 DPD	43,991			22,639		66,630
60-89 DPD	24,190			13,360		37,550
90-119 DPD	12,856			8,049		20,905
120-179 DPD	19,552			10,351		29,903
180+ DPD	114,508			23,907		138,415
Remaining PCI accounting adjustments	(11,427		)	(2,192	)	(13,619	)
Total consumer loans	$	8,023,294		1,746,318		9,769,612

Loans by FICO Score, Consumer

The following table provides a breakdown of our consumer portfolio by updated FICO. We obtain FICO scores at loan origination and the scores are updated at least quarterly. FICO is not available for certain loan types and may not be obtained if we deem it unnecessary due to strong collateral and other borrower attributes.

(in thousands)	Real estate 1-4 family first mortgage			Real estate 1-4 family junior lien mortgage		Total
September 30, 2015
By updated FICO:
< 600	$	283,746		150,637		434,383
600-639	217,671			116,716		334,387
640-679	446,070			186,734		632,804
680-719	889,733			255,004		1,144,737
720-759	1,456,316			285,123		1,741,439
760-799	3,784,151			307,905		4,092,056
800+	1,835,683			152,311		1,987,994
No FICO available	89,999			20,139		110,138
Remaining PCI accounting adjustments	(9,981		)	(2,870	)	(12,851	)
Total consumer loans	$	8,993,388		1,471,699		10,465,087
December 31, 2014
By updated FICO:
< 600	$	352,071		207,535		559,606
600-639	261,911			122,907		384,818
640-679	462,643			200,737		663,380
680-719	974,778			295,492		1,270,270
720-759	1,425,335			354,841		1,780,176
760-799	2,970,256			361,942		3,332,198
800+	1,498,996			184,976		1,683,972
No FICO available	88,731			20,080		108,811
Remaining PCI accounting adjustments	(11,427		)	(2,192	)	(13,619	)
Total consumer loans	$	8,023,294		1,746,318		9,769,612

Loans by Loan to Value Ratio, Consumer

The following table shows the most updated LTV and CLTV distribution of the real estate 1-4 family first and junior lien mortgage loan portfolios. We consider the trends in residential real estate markets as we monitor credit risk and establish our allowance for credit losses. In the event of a default, any loss should be limited to the portion of the loan amount in excess of the net realizable value of the underlying real estate collateral value. Certain loans do not have an LTV or CLTV primarily due to industry data availability and portfolios acquired from or serviced by other institutions.

(in thousands)	Real estate 1-4 family first mortgage by LTV			Real estate 1-4 family junior lien mortgage by CLTV		Total
September 30, 2015
By LTV/CLTV:
0-60%	$	4,473,472		420,274		4,893,746
60.01-80%	3,592,191			375,895		3,968,086
80.01-100%	729,697			381,005		1,110,702
100.01-120% (1)	116,861			196,402		313,263
> 120% (1)	60,216			98,741		158,957
No LTV/CLTV available	30,932			2,252		33,184
Remaining PCI accounting adjustments	(9,981		)	(2,870	)	(12,851	)
Total consumer loans	$	8,993,388		1,471,699		10,465,087
December 31, 2014
By LTV/CLTV:
0-60%	$	4,007,543		470,244		4,477,787
60.01-80%	2,958,255			445,892		3,404,147
80.01-100%	801,111			453,564		1,254,675
100.01-120% (1)	164,249			249,423		413,672
> 120% (1)	64,619			127,355		191,974
No LTV/CLTV available	38,944			2,032		40,976
Remaining PCI accounting adjustments	(11,427		)	(2,192	)	(13,619	)
Total consumer loans	$	8,023,294		1,746,318		9,769,612

(1) Reflects total loan balances with LTV/CLTV amounts in excess of 100%. In the event of default, the loss content would generally be limited to only the amount in excess of 100% LTV/CLTV.

Nonaccrual Loans

The following table provides loans on nonaccrual status. PCI loans are excluded from this table due to the existence of the accretable yield.

(in thousands)	Sep 30, 2015		Dec 31, 2014
Commercial:
Commercial and industrial	$	—	—
Secured by real estate	9,164		4,214
Total commercial	9,164		4,214
Consumer:
Real estate 1-4 family first mortgage	206,821		236,859
Real estate 1-4 family junior lien mortgage	69,656		80,375
Total consumer	276,477		317,234
Total nonaccrual loans (excluding PCI)	$	285,641	321,448

90 days Past Due but Still Accruing Loans

The following table shows non-PCI loans 90 days or more past due and still accruing.

(in thousands)	Sep 30, 2015		Dec 31, 2014
Commercial:
Commercial and industrial	$	—	—
Secured by real estate	—		—
Total commercial	—		—
Consumer:
Real estate 1-4 family first mortgage	6,139		6,020
Real estate 1-4 family junior lien mortgage	3,119		4,240
Total consumer	9,258		10,260
Total past due (excluding PCI)	$	9,258	10,260

Impaired Loans

The table below includes trial modifications that totaled $14.3 million at September 30, 2015, and $15.1 million at December 31, 2014.

			Recorded investment
(in thousands)	Unpaid principal balance		Impaired loans	Impaired loans with related allowance for credit losses	Related allowance for credit losses
September 30, 2015
Commercial:
Commercial and industrial	$	—	—	—	—
Secured by real estate	12,088		10,710	10,710	2,020
Total commercial	12,088		10,710	10,710	2,020
Consumer:
Real estate 1-4 family first mortgage	466,655		386,513	259,252	46,179
Real estate 1-4 family junior lien mortgage	133,157		119,315	98,645	30,250
Total consumer	599,812		505,828	357,897	76,429
Total impaired loans (excluding PCI)	$	611,900	516,538	368,607	78,449
December 31, 2014
Commercial:
Commercial and industrial	$	—	—	—	—
Secured by real estate	7,391		5,127	5,127	1,941
Total commercial	7,391		5,127	5,127	1,941
Consumer:
Real estate 1-4 family first mortgage	483,084		397,858	283,549	68,589
Real estate 1-4 family junior lien mortgage	157,182		125,406	106,777	43,110
Total consumer	640,266		523,264	390,326	111,699
Total impaired loans (excluding PCI)	$	647,657	528,391	395,453	113,640

Impaired Loans, Average Recorded Investment and Interest Income

The following table provides the average recorded investment in impaired loans and the amount of interest income recognized on impaired loans by portfolio segment and class.

	Quarter ended September 30,						Nine months ended September 30,
	2015				2014		2015		2014
(in thousands)	Average recorded investment		Recognized interest income		Average recorded investment	Recognized interest income	Average recorded investment	Recognized interest income	Average recorded investment	Recognized interest income
Commercial:
Commercial and industrial	$	—	—		—	—	—	—	—	—
Secured by real estate	11,351		821		5,895	25	8,170	898	6,897	207
Total commercial	11,351		821		5,895	25	8,170	898	6,897	207
Consumer:
Real estate 1-4 family first mortgage	388,609		5,681		403,069	5,037	392,712	17,183	402,439	15,943
Real estate 1-4 family junior lien mortgage	119,882		2,370		127,731	2,517	121,797	7,146	129,017	7,264
Total consumer	508,491		8,051		530,800	7,554	514,509	24,329	531,456	23,207
Total impaired loans	$	519,842	8,872		536,695	7,579	522,679	25,227	538,353	23,414
Interest income:
Cash basis of accounting			$	3,381		2,270		8,580		7,958
Other (1)			5,491			5,309		16,647		15,456
Total interest income			$	8,872		7,579		25,227		23,414

(1) Includes interest recognized on accruing TDRs, interest recognized related to certain impaired loans which have an allowance calculated using discounting, and amortization of purchase accounting adjustments related to certain impaired loans.

Troubled Debt Restructurings, Modification by Type

For those loans that may be modified more than once, the following table reflects each modification that occurred during the period. Loans that both modify and resolve within the period, as well as changes in recorded investment during the period for loans modified in prior periods, are not included in the table.

	Primary modification type (1)							Financial effects of modifications
(in thousands)	Principal (2)		Interest rate reduction	Other concessions (3)		Total		Charge- offs (4)	Weighted average interest rate reduction		Recorded investment related to interest rate reduction (5)
Quarter ended September 30, 2015
Commercial:
Commercial and industrial	$	—	—	—		—		—	—	%	$	—
Secured by real estate	—		—	—		—		—	—		—
Total commercial	—		—	—		—		—	—		—
Consumer:
Real estate 1-4 family first mortgage	3,588		5,887	4,657		14,132		485	3.68		8,825
Real estate 1-4 family junior lien mortgage	704		1,441	974		3,119		552	4.58		2,089
Trial modifications (6)	—		—	(350	)	(350	)	—	—		—
Total consumer	4,292		7,328	5,281		16,901		1,037	3.85		10,914
Total	$	4,292	7,328	5,281		16,901		1,037	3.85	%	$	10,914
Quarter ended September 30, 2014
Commercial:
Commercial and industrial	$	—	—	—		—		—	—	%	$	—
Secured by real estate	—		—	149		149		—	—		—
Total commercial	—		—	149		149		—	—		—
Consumer:
Real estate 1-4 family first mortgage	2,793		3,934	6,576		13,303		490	3.29		6,544
Real estate 1-4 family junior lien mortgage	857		2,241	1,609		4,707		696	5.26		3,098
Trial modifications (6)	—		—	4,147		4,147		—	—		—
Total consumer	3,650		6,175	12,332		22,157		1,186	3.93		9,642
Total	$	3,650	6,175	12,481		22,306		1,186	3.93	%	$	9,642

	Primary modification type (1)					Financial effects of modifications
(in thousands)	Principal (2)		Interest rate reduction	Other concessions (3)	Total	Charge- offs (4)	Weighted average interest rate reduction		Recorded investment related to interest rate reduction (5)
Nine months ended September 30, 2015
Commercial:
Commercial and industrial	$	—	—	—	—	—	—	%	$	—
Secured by real estate	—		—	3,884	3,884	—	—		—
Total commercial	—		—	3,884	3,884	—	—		—
Consumer:
Real estate 1-4 family first mortgage	7,796		16,405	14,418	38,619	1,655	3.46		22,467
Real estate 1-4 family junior lien mortgage	1,401		3,716	3,816	8,933	1,484	4.98		4,747
Trial modifications (6)	—		—	1,634	1,634	—	—		—
Total consumer	9,197		20,121	19,868	49,186	3,139	3.73		27,214
Total	$	9,197	20,121	23,752	53,070	3,139	3.73	%	$	27,214
Nine months ended September 30, 2014
Commercial:
Commercial and industrial	$	—	—	—	—	—	—	%	$	—
Secured by real estate	—		—	531	531	—	—		—
Total commercial	—		—	531	531	—	—		—
Consumer:
Real estate 1-4 family first mortgage	15,789		14,786	22,043	52,618	3,438	3.20		29,400
Real estate 1-4 family junior lien mortgage	2,761		5,278	5,294	13,333	2,568	5.17		7,844
Trial modifications (6)	—		—	2,449	2,449	—	—		—
Total consumer	18,550		20,064	29,786	68,400	6,006	4.88		37,244
Total	$	18,550	20,064	30,317	68,931	6,006	4.88	%	$	37,244

(1) Amounts represent the recorded investment in loans after recognizing the effects of the TDR, if any. TDRs with multiple types of concessions are presented only once in the table in the first category type based on the order presented. The reported amounts include loans remodified of $5.2 million and $3.3 million for the quarters ended September 30, 2015 and 2014, and $13.2 million and $16.3 million for the nine months ended 2015 and 2014, respectively.

(2) Principal modifications include principal forgiveness at the time of the modification, contingent principal forgiveness granted over the life of the loan based on borrower performance, and principal that has been legally separated and deferred to the end of the loan, with a zero percent contractual interest rate.

(3) Other concessions include loan renewals, term extensions and other interest and noninterest adjustments, but exclude modifications that also forgive principal and/or reduce the interest rate.

(4) Charge-offs include write-downs of the investment in the loan in the period it is contractually modified. The amount of charge-off will differ from the modification terms if the loan has been charged down prior to the modification based on our policies. In addition, there may be cases where we have a charge-off/down with no legal principal modification. Modifications resulted in legally forgiving principal (actual, contingent or deferred) of $1.1 million and $724 thousand for the quarters ended September 30, 2015 and 2014, and $2.3 million and $4.0 million for the nine months ended 2015 and 2014 respectively.

(5) Reflects the effect of reduced interest rates on loans with an interest rate concession as one of their concession types, which includes loans reported as a principal primary modification type that also have an interest rate concession.

(6) Trial modifications are granted a delay in payments due under the original terms during the trial payment period. However, these loans continue to advance through delinquency status and accrue interest according to their original terms. Any subsequent permanent modification generally includes interest rate related concessions; however, the exact concession type and resulting financial effect are usually not known until the loan is permanently modified. Trial modifications for the period are presented net of previously reported trial modifications that became permanent in the current period.

Troubled Debt Restructuring, Current Defaults

The table below summarizes permanent modification TDRs that have defaulted in the current period within 12 months of their permanent modification date. We report these defaulted TDRs based on a payment default definition of 90 days past due for the commercial portfolio segment and 60 days past due for the consumer portfolio segment.

	Recorded investment of defaults
	Quarter ended September 30,			Nine months ended September 30,
(in thousands)	2015		2014	2015	2014
Commercial:
Commercial and industrial	$	—	—	—	—
Secured by real estate	—		—	—	186
Total commercial	—		—	—	186
Consumer:
Real estate 1-4 family first mortgage	1,797		470	4,264	2,126
Real estate 1-4 family junior lien mortgage	383		174	814	1,665
Total consumer	2,180		644	5,078	3,791
Total	$	2,180	644	5,078	3,977

XML

Transactions With Related Parties

9 Months Ended

Sep. 30, 2015

Related Party Transactions [Abstract]

Transactions With Related Parties

Note 5: Transactions With Related Parties

The Company engages in various transactions and agreements with affiliated parties in the ordinary course of business. Due to the nature of common ownership of the Company and the affiliated parties by Wells Fargo, these transactions and agreements could differ from those conducted with unaffiliated parties. The principal items related to transactions with affiliated parties included in the accompanying statement of income and balance sheet are described in the table and narrative below.

	Quarter ended September 30,			Nine months ended September 30,
(in thousands)	2015		2014	2015	2014
Income statement data
Interest income:
Accretion and amortization of adjustments on loans	$	20,926	14,679	62,904	45,445
Interest on deposits	—		—	304	42
Total interest income	20,926		14,679	63,208	45,487
Pledge fees	1,538		—	1,856	—
Interest expense	377		277	644	1,037
Loan servicing costs	9,074		8,160	26,598	23,717
Management fees	2,871		821	8,328	2,280

(in thousands)	Sep 30, 2015			Dec 31, 2014
Balance sheet related data
Loan acquisitions (year-to-date) (1)	$	2,495,142		2,566,372
Loan sales (year-to-date)	(9,991		)	(23,496	)
Pledged loans (carrying value) (2)	5,802,073			—
Foreclosed asset sales (year-to-date)	(9,374		)	(14,971	)
Line of credit with Bank	749,577			496,692
Accounts receivable - affiliates, net	100,306			54,424

(1) Includes accrued interest, see Note 2 (Loans and Allowance for Credit Losses) for additional details.

(2) The fair value of pledged loans was approximately $6.2 billion at September 30, 2015.

LoansWe acquire and sell loans to and from the Bank. The acquisitions and sales are transacted at fair value resulting in acquisition discounts and premiums or gains and losses on sales. The net acquisition discount accretion is reported within interest income. Gains or losses on sales of loans are included within noninterest income.

We may pledge our loans in an aggregate amount not exceeding 80% of our total assets at any time as collateral on behalf of the Bank for the Bank’s access to secured borrowing facilities through the Federal Home Loan Banks or the discount window of Federal Reserve Banks. In exchange for the pledge of our loan assets, the Bank will pay us a fee that is consistent with market terms. At September 30, 2015, the fee was equal to an annual rate of 11 basis points (0.11%) as applied to the unpaid principal balance of pledged loans on a monthly basis. Such fee may be renegotiated by us and the Bank from time to time.

Loan Servicing CostsThe loans in our portfolio are predominantly serviced by the Bank pursuant to the terms of participation and servicing and assignment agreements. In some instances, the Bank has delegated servicing responsibility to third parties that are not affiliated with us or the Bank. Depending on the loan type, the monthly servicing fee charges are based in part on (a) outstanding principal balances, (b) a flat fee per month, or (c) a total loan commitment amount.

Management FeesWe pay the Bank a management fee to reimburse for general overhead expenses, including allocations of technology support and a combination of finance and accounting, risk management and other general overhead expenses incurred on our behalf. Management fees are calculated based on Wells Fargo’s total allocable costs multiplied by a formula. The formula is based on our proportion of Wells Fargo’s consolidated: 1) full-time equivalent employees, 2) total average assets and 3) total revenue.

DepositsInterest income earned on deposits is included in interest income. Our cash management process includes applying operating cash flows to reduce any outstanding balance on our line of credit with the Bank. Operating cash flows are settled through our affiliate accounts receivable/payable process. Upon settlement cash received is either applied to reduce our line of credit outstanding or retained as a deposit with the Bank.

Foreclosed AssetsWe sell foreclosed assets back to the Bank from time to time at estimated fair value.

Line of CreditWe have a revolving line of credit with the Bank, pursuant to which we can borrow up to $1.2 billion at a rate of interest equal to the average federal funds rate plus 12.5 basis points (0.125%).

Accounts Receivable - Affiliates, Net Accounts receivable from or payable to the Bank or its affiliates result from intercompany transactions which include net loan pay-downs, interest receipts, and other transactions, including those transactions noted herein, which have not yet settled.

XML

Summary of Significant Accounting Policies (Policies)

9 Months Ended

Sep. 30, 2015

Accounting Policies [Abstract]

Nature of Operations

Wells Fargo Real Estate Investment Corporation (the Company, we, our or us) is a direct subsidiary of Wachovia Preferred Funding Corp. (WPFC) and an indirect subsidiary of both Wells Fargo & Company (Wells Fargo) and Wells Fargo Bank, National Association (the Bank). The Company, a Delaware corporation, has operated as a real estate investment trust (REIT) since its formation in 1996.

Use of Estimates

The accounting and reporting policies of the Company are in accordance with U.S. generally accepted accounting principles (GAAP). The preparation of the financial statements in accordance with GAAP requires management to make estimates based on assumptions about future economic and market conditions that affect the reported amounts of assets and liabilities at the date of the financial statements and income and expenses during the reporting period and the related disclosures. Although our estimates contemplate current conditions and how we expect them to change in the future, it is reasonably possible that actual future conditions could be worse than anticipated in those estimates, which could materially affect our results of operations and financial condition. Management has made significant estimates related to the allowance for credit losses (Note 2 (Loans and Allowance for Credit Losses)). Actual results could differ from those estimates.

Comparability of Prior Year Financial Data

These unaudited interim financial statements reflect all adjustments that are, in the opinion of management, necessary for a fair statement of the results for the periods presented. These adjustments are of a normal recurring nature, unless otherwise disclosed in this Form 10-Q. The results of operations in the interim financial statements do not necessarily indicate the results that may be expected for the full year. The interim financial information should be read in conjunction with our 2014 Form 10-K.

Subsequent Events

We have evaluated the effects of subsequent events that have occurred subsequent to September 30, 2015. There were no subsequent events requiring adjustment to the financial statements or disclosure in the Notes to Financial Statements.

XML

Fair Values of Assets and Liabilities (Tables)

9 Months Ended

Sep. 30, 2015

Fair Value Disclosures [Abstract]

Fair Value, Estimated for Financial Instruments Not Carried at Fair Value

The table below is a summary of fair value estimates by level for financial instruments. The carrying amounts in the following table are recorded in the balance sheet under the indicated captions.

We have not included assets and liabilities that are not financial instruments in our disclosure, such as other assets and other liabilities. The total of the fair value calculations presented does not represent, and should not be construed to represent, the underlying value of the Company.

	Carrying amount		Estimated fair value
(in thousands)			Level 1	Level 2	Level 3	Total
September 30, 2015
Financial assets
Cash and cash equivalents (1)	$	—	—	—	—	—
Loans, net (2)	13,020,509		—	—	13,895,139	13,895,139
Financial liabilities
Line of credit with Bank (1)	749,577		—	—	749,577	749,577
December 31, 2014
Financial assets
Cash and cash equivalents (1)	$	—	—	—	—	—
Loans, net (2)	12,764,840		—	—	13,721,645	13,721,645
Financial liabilities
Line of credit with Bank (1)	496,692		—	—	496,692	496,692

(1) Amounts consist of financial instruments in which carrying value approximates fair value.

(2) Carrying amount reflects net discount and allowance for loan losses.

XML

Loans and Allowance for Credit Losses, Troubled Debt Restructurings, Current Defaults (Details) - USD ($) $ in Thousands	3 Months Ended		9 Months Ended
	Sep. 30, 2015	Sep. 30, 2014	Sep. 30, 2015	Sep. 30, 2014
Financing Receivable, Modifications [Line Items]
Threshold Period Past Due For Nonperforming Status Of Financing Receivables			90 days
Recorded investment of defaults	$ 2,180	$ 644	$ 5,078	$ 3,977
Total commercial [Member]
Financing Receivable, Modifications [Line Items]
Recorded investment of defaults	0	0	0	186
Commercial and industrial [Member]
Financing Receivable, Modifications [Line Items]
Recorded investment of defaults	0	0	0	0
Secured by real estate [Member]
Financing Receivable, Modifications [Line Items]
Recorded investment of defaults	0	0	0	186
Total consumer [Member]
Financing Receivable, Modifications [Line Items]
Recorded investment of defaults	2,180	644	5,078	3,791
First Mortgage [Member]
Financing Receivable, Modifications [Line Items]
Recorded investment of defaults	1,797	470	4,264	2,126
Second Mortgage [Member]
Financing Receivable, Modifications [Line Items]
Recorded investment of defaults	$ 383	$ 174	$ 814	$ 1,665
Total consumer [Member]
Financing Receivable, Modifications [Line Items]
Threshold Period Past Due For Nonperforming Status Of Financing Receivables			60 days

XML

Loans and Allowance for Credit Losses, Allowance for Credit Losses (Details) - USD ($) $ in Thousands	3 Months Ended		9 Months Ended
	Sep. 30, 2015	Sep. 30, 2014	Sep. 30, 2015	Sep. 30, 2014	Sep. 30, 2015	Dec. 31, 2014	Sep. 30, 2014
Financing Receivable, Allowance for Credit Losses [Roll Forward]
Balance, beginning of period	$ 164,494	$ 212,535	$ 185,174	$ 244,269
Provision (reversal of provision) for credit losses	(23,023)	(3,548)	(23,914)	4,380
Interest income on certain impaired loans	(1,121)	(927)	(3,470)	(2,886)
Loan charge-offs	(13,554)	(17,495)	(39,915)	(64,546)
Loan recoveries	4,673	4,283	13,594	13,631
Net loan charge-offs	(8,881)	(13,212)	(26,321)	(50,915)
Balance, end of period	131,469	194,848	131,469	194,848
Components:
Allowance for loan losses					$ 130,839	$ 184,437	$ 194,039
Allowance for unfunded credit commitments					630		809
Allowance for credit losses	$ 164,494	$ 212,535	$ 185,174	$ 244,269	$ 131,469	185,174	$ 194,848
Net loan charge-offs (annualized) as a percentage of average total loans	0.27%	0.41%	0.28%	0.54%
Allowance for loan losses as a percentage of total loans					0.99%		1.50%
Allowance for credit losses as a percentage of total loans					1.00%		1.51%
Total commercial [Member]
Financing Receivable, Allowance for Credit Losses [Roll Forward]
Balance, beginning of period	$ 18,806	$ 25,230	$ 19,476	$ 26,145
Provision (reversal of provision) for credit losses	(291)	(2,071)	(607)	(2,694)
Interest income on certain impaired loans	0	0	0	0
Loan charge-offs	(113)	(218)	(476)	(519)
Loan recoveries	291	2	300	11
Net loan charge-offs	178	(216)	(176)	(508)
Balance, end of period	18,693	22,943	18,693	22,943
Components:
Allowance for credit losses	18,806	25,230	19,476	26,145	$ 18,693	19,476	$ 22,943
Commercial and industrial [Member]
Financing Receivable, Allowance for Credit Losses [Roll Forward]
Loan charge-offs	0	0	0	0
Loan recoveries	0	0	0	0
Secured by real estate [Member]
Financing Receivable, Allowance for Credit Losses [Roll Forward]
Loan charge-offs	(113)	(218)	(476)	(519)
Loan recoveries	291	2	300	11
Total consumer [Member]
Financing Receivable, Allowance for Credit Losses [Roll Forward]
Balance, beginning of period	145,688	187,305	165,698	218,124
Provision (reversal of provision) for credit losses	(22,732)	(1,477)	(23,307)	7,074
Interest income on certain impaired loans	(1,121)	(927)	(3,470)	(2,886)
Loan charge-offs	(13,441)	(17,277)	(39,439)	(64,027)
Loan recoveries	4,382	4,281	13,294	13,620
Net loan charge-offs	(9,059)	(12,996)	(26,145)	(50,407)
Balance, end of period	112,776	171,905	112,776	171,905
Components:
Allowance for credit losses	145,688	187,305	165,698	218,124	$ 112,776	$ 165,698	$ 171,905
Real estate 1-4 family first mortgage [Member]
Financing Receivable, Allowance for Credit Losses [Roll Forward]
Loan charge-offs	(6,757)	(6,883)	(17,110)	(25,531)
Loan recoveries	1,201	1,063	3,789	5,236
Real estate 1-4 family junior lien mortgage [Member]
Financing Receivable, Allowance for Credit Losses [Roll Forward]
Loan charge-offs	(6,684)	(10,394)	(22,329)	(38,496)
Loan recoveries	$ 3,181	$ 3,218	$ 9,505	$ 8,384

XML

Loans and Allowance for Credit Losses, Loans by Delinquency Status, Consumer (Details) - USD ($) $ in Thousands	Sep. 30, 2015	Dec. 31, 2014
By delinquency status:
Total loans	$ 13,151,348	$ 12,949,277
Total consumer [Member]
By delinquency status:
Current-29 DPD	10,231,023	9,489,828
30-59 DPD	60,679	66,630
60-89 DPD	31,625	37,550
90-119 DPD	15,928	20,905
120-179 DPD	18,215	29,903
180 or more DPD	120,468	138,415
Remaining PCI accounting adjustments	(12,851)	(13,619)
Total loans	10,465,087	9,769,612
Real estate 1-4 family first mortgage [Member]
By delinquency status:
Current-29 DPD	8,822,137	7,819,624
30-59 DPD	40,474	43,991
60-89 DPD	21,734	24,190
90-119 DPD	9,136	12,856
120-179 DPD	11,197	19,552
180 or more DPD	98,691	114,508
Remaining PCI accounting adjustments	(9,981)	(11,427)
Total loans	8,993,388	8,023,294
Real estate 1-4 family junior lien mortgage [Member]
By delinquency status:
Current-29 DPD	1,408,886	1,670,204
30-59 DPD	20,205	22,639
60-89 DPD	9,891	13,360
90-119 DPD	6,792	8,049
120-179 DPD	7,018	10,351
180 or more DPD	21,777	23,907
Remaining PCI accounting adjustments	(2,870)	(2,192)
Total loans	$ 1,471,699	$ 1,746,318

XML

Balance Sheet (Parenthetical)	9 Months Ended
	Sep. 30, 2015 $ / shares shares	Dec. 31, 2014 $ / shares shares
Stockholders’ Equity
Common stock, par value | $ / shares	$ 0.01	$ 0.01
Common stock, shares authorized	100,000,000	100,000,000
Common Stock, Shares, Outstanding	12,900,000	12,900,000
Common stock, shares issued	12,900,000	12,900,000
Shares, Issued	23,900,667	23,900,667
Common Stock [Member]
Stockholders' Equity Note, Stock Split, Conversion Ratio	20,000
Common shares issued for each common share outstanding	19,999

XML

Loans and Allowance for Credit Losses

9 Months Ended

Sep. 30, 2015

Accounts, Notes, Loans and Financing Receivable, Gross, Allowance, and Net [Abstract]

Loans and Allowance for Credit Losses

Note 2: Loans and Allowance for Credit Losses

The Company acquires loans originated or purchased by the Bank. In order to maintain our status as a REIT, the composition of the loans is highly concentrated in real estate. A significant portion of underlying loans are concentrated in California, New Jersey, Florida, Pennsylvania and New York. These markets include approximately 44% of our total loan balance at September 30, 2015.

The following table presents total loans outstanding by portfolio segment and class of financing receivable. Outstanding balances include a total net reduction of $322.7 million and $347.1 million at September 30, 2015 and December 31, 2014, respectively, which were predominantly unamortized discounts and premiums.

(in thousands)	Sep 30, 2015		Dec 31, 2014
Commercial:
Commercial and industrial	$	42,993	58,559
Secured by real estate	2,643,268		3,121,106
Total commercial	2,686,261		3,179,665
Consumer:
Real estate 1-4 family first mortgage	8,993,388		8,023,294
Real estate 1-4 family junior lien mortgage	1,471,699		1,746,318
Total consumer	10,465,087		9,769,612
Total loans	$	13,151,348	12,949,277

The following table summarizes the proceeds paid (including accrued interest receivable of $1.9 million and $5.9 million for the third quarter and first nine months of 2015, and $2.4 million and $5.0 million in the third quarter and first nine months of 2014, respectively) or received from the Bank for acquisitions and sales of loans, respectively.

	2015							2014
(in thousands)	Commercial			Consumer		Total		Commercial		Consumer		Total
Quarter ended September 30,
Loan acquisitions	$	—		794,475		794,475		—		886,404		886,404
Loan sales	—			(3,457	)	(3,457	)	—		(3,932	)	(3,932	)
Nine months ended September 30,
Loan acquisitions	$	—		2,495,142		2,495,142		—		1,765,376		1,765,376
Loan sales	(550		)	(9,441	)	(9,991	)	(493	)	(18,866	)	(19,359	)

Commitments to Lend

The contract or notional amount of commercial loan commitments to extend credit decreased to $380.7 million at September 30, 2015 from $413.5 million at December 31, 2014.

Pledged Loans

See Note 5 (Transactions With Related Parties) for additional details on our agreement with the Bank to pledge loans.

Allowance for Credit Losses (ACL)

The allowance for credit losses consists of the allowance for loan losses and the allowance for unfunded credit commitments. Changes in the allowance for credit losses were:

	Quarter ended September 30,					Nine months ended September 30,
(in thousands)	2015			2014		2015		2014
Balance, beginning of period	$	164,494		212,535		185,174		244,269
Provision (reversal of provision) for credit losses	(23,023		)	(3,548	)	(23,914	)	4,380
Interest income on certain impaired loans (1)	(1,121		)	(927	)	(3,470	)	(2,886	)
Loan charge-offs:
Commercial:
Commercial and industrial	—			—		—		—
Secured by real estate	(113		)	(218	)	(476	)	(519	)
Total commercial	(113		)	(218	)	(476	)	(519	)
Consumer:
Real estate 1-4 family first mortgage	(6,757		)	(6,883	)	(17,110	)	(25,531	)
Real estate 1-4 family junior lien mortgage	(6,684		)	(10,394	)	(22,329	)	(38,496	)
Total consumer	(13,441		)	(17,277	)	(39,439	)	(64,027	)
Total loan charge-offs	(13,554		)	(17,495	)	(39,915	)	(64,546	)
Loan recoveries:
Commercial:
Commercial and industrial	—			—		—		—
Secured by real estate	291			2		300		11
Total commercial	291			2		300		11
Consumer:
Real estate 1-4 family first mortgage	1,201			1,063		3,789		5,236
Real estate 1-4 family junior lien mortgage	3,181			3,218		9,505		8,384
Total consumer	4,382			4,281		13,294		13,620
Total loan recoveries	4,673			4,283		13,594		13,631
Net loan charge-offs	(8,881		)	(13,212	)	(26,321	)	(50,915	)
Balance, end of period	$	131,469		194,848		131,469		194,848
Components:
Allowance for loan losses	$	130,839		194,039		130,839		194,039
Allowance for unfunded credit commitments	630			809		630		809
Allowance for credit losses	$	131,469		194,848		131,469		194,848
Net loan charge-offs (annualized) as a percentage of average total loans	0.27		%	0.41		0.28		0.54
Allowance for loan losses as a percentage of total loans	0.99			1.50		0.99		1.50
Allowance for credit losses as a percentage of total loans	1.00			1.51		1.00		1.51

(1) Certain impaired loans with an allowance calculated by discounting expected cash flows using the loan’s effective interest rate over the remaining life of the loan recognize reductions in allowance as interest income.

The following table summarizes the activity in the allowance for credit losses by our commercial and consumer portfolio segments.

	2015							2014
(in thousands)	Commercial			Consumer		Total		Commercial		Consumer		Total
Quarter ended September 30,
Balance, beginning of period	$	18,806		145,688		164,494		25,230		187,305		212,535
Reversal of provision for credit losses	(291		)	(22,732	)	(23,023	)	(2,071	)	(1,477	)	(3,548	)
Interest income on certain impaired loans	—			(1,121	)	(1,121	)	—		(927	)	(927	)
Loan charge-offs	(113		)	(13,441	)	(13,554	)	(218	)	(17,277	)	(17,495	)
Loan recoveries	291			4,382		4,673		2		4,281		4,283
Net loan charge-offs	178			(9,059	)	(8,881	)	(216	)	(12,996	)	(13,212	)
Balance, end of period	$	18,693		112,776		131,469		22,943		171,905		194,848
Nine months ended September 30,
Balance, beginning of period	$	19,476		165,698		185,174		26,145		218,124		244,269
Provision (reversal of provision) for credit losses	(607		)	(23,307	)	(23,914	)	(2,694	)	7,074		4,380
Interest income on certain impaired loans	—			(3,470	)	(3,470	)	—		(2,886	)	(2,886	)
Loan charge-offs	(476		)	(39,439	)	(39,915	)	(519	)	(64,027	)	(64,546	)
Loan recoveries	300			13,294		13,594		11		13,620		13,631
Net loan charge-offs	(176		)	(26,145	)	(26,321	)	(508	)	(50,407	)	(50,915	)
Balance, end of period	$	18,693		112,776		131,469		22,943		171,905		194,848

The following table disaggregates our allowance for credit losses and recorded investment in loans by impairment methodology.

	Allowance for credit losses				Recorded investment in loans
(in thousands)	Commercial		Consumer	Total	Commercial	Consumer	Total
September 30, 2015
Collectively evaluated (1)	$	16,673	36,347	53,020	2,674,353	9,937,610	12,611,963
Individually evaluated (2)	2,020		76,429	78,449	10,710	505,828	516,538
Purchased credit-impaired (PCI) (3)	—		—	—	1,198	21,649	22,847
Total	$	18,693	112,776	131,469	2,686,261	10,465,087	13,151,348
December 31, 2014
Collectively evaluated (1)	$	17,535	53,999	71,534	3,172,418	9,218,652	12,391,070
Individually evaluated (2)	1,941		111,699	113,640	5,127	523,264	528,391
PCI (3)	—		—	—	2,120	27,696	29,816
Total	$	19,476	165,698	185,174	3,179,665	9,769,612	12,949,277

(1) Represents loans collectively evaluated for impairment in accordance with ASC 450-20, Loss Contingencies (formerly FAS 5), and pursuant to amendments by ASU 2010-20 regarding allowance for unimpaired loans.

(2) Represents loans individually evaluated for impairment in accordance with ASC 310-10, Receivables (formerly FAS 114), and pursuant to amendments by ASU 2010-20 regarding allowance for impaired loans.

(3) Represents the allowance and related loan carrying value determined in accordance with ASC 310-30, Receivables - Loans and Debt Securities Acquired with Deteriorated Credit Quality (formerly SOP 03-3) and pursuant to amendments by ASU 2010-20 regarding allowance for PCI loans.

Credit Quality

We monitor credit quality by evaluating various attributes and utilize such information in our evaluation of the appropriateness of the allowance for credit losses. The following sections provide the credit quality indicators we most closely monitor. The credit quality indicators are generally based on information as of our financial statement date, with the exception of updated Fair Isaac Corporation (FICO) scores and updated loan-to-value (LTV)/combined LTV (CLTV), which are obtained at least quarterly. Generally, these indicators are updated in the second month of each quarter, with updates no older than June 30, 2015.

COMMERCIAL CREDIT QUALITY INDICATORSIn addition to monitoring commercial loan concentration risk, we manage a consistent process for assessing commercial loan credit quality. Generally commercial loans are subject to individual risk assessment using our internal borrower and collateral quality ratings. Our ratings are aligned to Pass and Criticized categories. The Criticized category includes Special Mention, Substandard, and Doubtful categories which are defined by bank regulatory agencies.

The table below provides a breakdown of outstanding commercial loans by risk category.

(in thousands)	Commercial and industrial		Secured by real estate	Total
September 30, 2015
By risk category:
Pass	$	42,971	2,615,709	2,658,680
Criticized	22		27,559	27,581
Total commercial loans	$	42,993	2,643,268	2,686,261
December 31, 2014
By risk category:
Pass	$	58,559	3,099,896	3,158,455
Criticized	—		21,210	21,210
Total commercial loans	$	58,559	3,121,106	3,179,665

The following table provides past due information for commercial loans, which we monitor as part of our credit risk management practices.

(in thousands)	Commercial and industrial		Secured by real estate	Total
September 30, 2015
By delinquency status:
Current-29 days past due (DPD) and still accruing	$	42,993	2,630,151	2,673,144
30-89 DPD and still accruing	—		2,978	2,978
90+ DPD and still accruing	—		975	975
Nonaccrual loans	—		9,164	9,164
Total commercial loans	$	42,993	2,643,268	2,686,261
December 31, 2014
By delinquency status:
Current-29 DPD and still accruing	$	58,559	3,112,991	3,171,550
30-89 DPD and still accruing	—		3,901	3,901
90+ DPD and still accruing	—		—	—
Nonaccrual loans	—		4,214	4,214
Total commercial loans	$	58,559	3,121,106	3,179,665

CONSUMER CREDIT QUALITY INDICATORS We have various classes of consumer loans that present respective unique risks. Loan delinquency, FICO credit scores and LTV/CLTV for loan types are common credit quality indicators that we monitor and utilize in our evaluation of the appropriateness of the allowance for credit losses for the consumer portfolio segment.

The majority of our loss estimation techniques used for the allowance for credit losses rely on delinquency matrix models or delinquency roll rate models. Therefore, delinquency is an important indicator of credit quality and the establishment of our allowance for credit losses.

The following table provides the outstanding balances of our consumer portfolio by delinquency status.

(in thousands)	Real estate 1-4 family first mortgage			Real estate 1-4 family junior lien mortgage		Total
September 30, 2015
By delinquency status:
Current-29 DPD	$	8,822,137		1,408,886		10,231,023
30-59 DPD	40,474			20,205		60,679
60-89 DPD	21,734			9,891		31,625
90-119 DPD	9,136			6,792		15,928
120-179 DPD	11,197			7,018		18,215
180+ DPD	98,691			21,777		120,468
Remaining PCI accounting adjustments	(9,981		)	(2,870	)	(12,851	)
Total consumer loans	$	8,993,388		1,471,699		10,465,087
December 31, 2014
By delinquency status:
Current-29 DPD	$	7,819,624		1,670,204		9,489,828
30-59 DPD	43,991			22,639		66,630
60-89 DPD	24,190			13,360		37,550
90-119 DPD	12,856			8,049		20,905
120-179 DPD	19,552			10,351		29,903
180+ DPD	114,508			23,907		138,415
Remaining PCI accounting adjustments	(11,427		)	(2,192	)	(13,619	)
Total consumer loans	$	8,023,294		1,746,318		9,769,612

The following table provides a breakdown of our consumer portfolio by updated FICO. We obtain FICO scores at loan origination and the scores are updated at least quarterly. FICO is not available for certain loan types and may not be obtained if we deem it unnecessary due to strong collateral and other borrower attributes.

(in thousands)	Real estate 1-4 family first mortgage			Real estate 1-4 family junior lien mortgage		Total
September 30, 2015
By updated FICO:
< 600	$	283,746		150,637		434,383
600-639	217,671			116,716		334,387
640-679	446,070			186,734		632,804
680-719	889,733			255,004		1,144,737
720-759	1,456,316			285,123		1,741,439
760-799	3,784,151			307,905		4,092,056
800+	1,835,683			152,311		1,987,994
No FICO available	89,999			20,139		110,138
Remaining PCI accounting adjustments	(9,981		)	(2,870	)	(12,851	)
Total consumer loans	$	8,993,388		1,471,699		10,465,087
December 31, 2014
By updated FICO:
< 600	$	352,071		207,535		559,606
600-639	261,911			122,907		384,818
640-679	462,643			200,737		663,380
680-719	974,778			295,492		1,270,270
720-759	1,425,335			354,841		1,780,176
760-799	2,970,256			361,942		3,332,198
800+	1,498,996			184,976		1,683,972
No FICO available	88,731			20,080		108,811
Remaining PCI accounting adjustments	(11,427		)	(2,192	)	(13,619	)
Total consumer loans	$	8,023,294		1,746,318		9,769,612

LTV refers to the ratio comparing the loan’s unpaid principal balance to the property’s collateral value. CLTV refers to the combination of first mortgage and junior lien mortgage ratios. LTVs and CLTVs are updated quarterly using a cascade approach which first uses values provided by automated valuation models (AVMs) for the property. If an AVM is not available, then the value is estimated using the original appraised value adjusted by the change in Home Price Index (HPI) for the property location. If an HPI is not available, the original appraised value is used. The HPI value is normally the only method considered for high value properties, generally with an original value of $1 million or more, as the AVM values have proven less accurate for these properties.

The following table shows the most updated LTV and CLTV distribution of the real estate 1-4 family first and junior lien mortgage loan portfolios. We consider the trends in residential real estate markets as we monitor credit risk and establish our allowance for credit losses. In the event of a default, any loss should be limited to the portion of the loan amount in excess of the net realizable value of the underlying real estate collateral value. Certain loans do not have an LTV or CLTV primarily due to industry data availability and portfolios acquired from or serviced by other institutions.

(in thousands)	Real estate 1-4 family first mortgage by LTV			Real estate 1-4 family junior lien mortgage by CLTV		Total
September 30, 2015
By LTV/CLTV:
0-60%	$	4,473,472		420,274		4,893,746
60.01-80%	3,592,191			375,895		3,968,086
80.01-100%	729,697			381,005		1,110,702
100.01-120% (1)	116,861			196,402		313,263
> 120% (1)	60,216			98,741		158,957
No LTV/CLTV available	30,932			2,252		33,184
Remaining PCI accounting adjustments	(9,981		)	(2,870	)	(12,851	)
Total consumer loans	$	8,993,388		1,471,699		10,465,087
December 31, 2014
By LTV/CLTV:
0-60%	$	4,007,543		470,244		4,477,787
60.01-80%	2,958,255			445,892		3,404,147
80.01-100%	801,111			453,564		1,254,675
100.01-120% (1)	164,249			249,423		413,672
> 120% (1)	64,619			127,355		191,974
No LTV/CLTV available	38,944			2,032		40,976
Remaining PCI accounting adjustments	(11,427		)	(2,192	)	(13,619	)
Total consumer loans	$	8,023,294		1,746,318		9,769,612

(1) Reflects total loan balances with LTV/CLTV amounts in excess of 100%. In the event of default, the loss content would generally be limited to only the amount in excess of 100% LTV/CLTV.

NONACCRUAL LOANS The following table provides loans on nonaccrual status. PCI loans are excluded from this table due to the existence of the accretable yield.

(in thousands)	Sep 30, 2015		Dec 31, 2014
Commercial:
Commercial and industrial	$	—	—
Secured by real estate	9,164		4,214
Total commercial	9,164		4,214
Consumer:
Real estate 1-4 family first mortgage	206,821		236,859
Real estate 1-4 family junior lien mortgage	69,656		80,375
Total consumer	276,477		317,234
Total nonaccrual loans (excluding PCI)	$	285,641	321,448

LOANS 90 DAYS OR MORE PAST DUE AND STILL ACCRUING Certain loans 90 days or more past due as to interest or principal are still accruing, because they are (1) well-secured and in the process of collection or (2) real estate 1-4 family mortgage loans exempt under regulatory rules from being classified as nonaccrual until later delinquency, usually 120 days past due. PCI loans of $4.6 million at September 30, 2015, and $4.9 million at December 31, 2014, are excluded from this disclosure even though they are 90 days or more contractually past due. These PCI loans are considered to be accruing because they continue to earn interest from accretable yield, independent of performance in accordance with their contractual terms.

The following table shows non-PCI loans 90 days or more past due and still accruing.

(in thousands)	Sep 30, 2015		Dec 31, 2014
Commercial:
Commercial and industrial	$	—	—
Secured by real estate	—		—
Total commercial	—		—
Consumer:
Real estate 1-4 family first mortgage	6,139		6,020
Real estate 1-4 family junior lien mortgage	3,119		4,240
Total consumer	9,258		10,260
Total past due (excluding PCI)	$	9,258	10,260

Impaired Loans The table below summarizes key information for impaired loans. Our impaired loans predominantly include loans on nonaccrual status in the commercial portfolio segment and loans modified in a TDR, whether on accrual or nonaccrual status. These impaired loans generally have estimated losses which are included in the allowance for credit losses. We have impaired loans with no allowance for credit losses when loss content has been previously recognized through charge-offs and we do not anticipate additional charge-offs or losses, or certain loans are currently performing in accordance with their terms and for which no loss has been estimated. Impaired loans exclude PCI loans. The table below includes trial modifications that totaled $14.3 million at September 30, 2015, and $15.1 million at December 31, 2014.

			Recorded investment
(in thousands)	Unpaid principal balance		Impaired loans	Impaired loans with related allowance for credit losses	Related allowance for credit losses
September 30, 2015
Commercial:
Commercial and industrial	$	—	—	—	—
Secured by real estate	12,088		10,710	10,710	2,020
Total commercial	12,088		10,710	10,710	2,020
Consumer:
Real estate 1-4 family first mortgage	466,655		386,513	259,252	46,179
Real estate 1-4 family junior lien mortgage	133,157		119,315	98,645	30,250
Total consumer	599,812		505,828	357,897	76,429
Total impaired loans (excluding PCI)	$	611,900	516,538	368,607	78,449
December 31, 2014
Commercial:
Commercial and industrial	$	—	—	—	—
Secured by real estate	7,391		5,127	5,127	1,941
Total commercial	7,391		5,127	5,127	1,941
Consumer:
Real estate 1-4 family first mortgage	483,084		397,858	283,549	68,589
Real estate 1-4 family junior lien mortgage	157,182		125,406	106,777	43,110
Total consumer	640,266		523,264	390,326	111,699
Total impaired loans (excluding PCI)	$	647,657	528,391	395,453	113,640

The following table provides the average recorded investment in impaired loans and the amount of interest income recognized on impaired loans by portfolio segment and class.

	Quarter ended September 30,						Nine months ended September 30,
	2015				2014		2015		2014
(in thousands)	Average recorded investment		Recognized interest income		Average recorded investment	Recognized interest income	Average recorded investment	Recognized interest income	Average recorded investment	Recognized interest income
Commercial:
Commercial and industrial	$	—	—		—	—	—	—	—	—
Secured by real estate	11,351		821		5,895	25	8,170	898	6,897	207
Total commercial	11,351		821		5,895	25	8,170	898	6,897	207
Consumer:
Real estate 1-4 family first mortgage	388,609		5,681		403,069	5,037	392,712	17,183	402,439	15,943
Real estate 1-4 family junior lien mortgage	119,882		2,370		127,731	2,517	121,797	7,146	129,017	7,264
Total consumer	508,491		8,051		530,800	7,554	514,509	24,329	531,456	23,207
Total impaired loans	$	519,842	8,872		536,695	7,579	522,679	25,227	538,353	23,414
Interest income:
Cash basis of accounting			$	3,381		2,270		8,580		7,958
Other (1)			5,491			5,309		16,647		15,456
Total interest income			$	8,872		7,579		25,227		23,414

(1) Includes interest recognized on accruing TDRs, interest recognized related to certain impaired loans which have an allowance calculated using discounting, and amortization of purchase accounting adjustments related to certain impaired loans.

Troubled Debt Restructuring (TDRs) When, for economic or legal reasons related to a borrower’s financial difficulties, we grant a concession for other than an insignificant period of time to a borrower that we would not otherwise consider, the related loan is classified as a TDR. We do not consider any loans modified through a loan resolution such as foreclosure or short sale to be a TDR.

We may require some consumer borrowers experiencing financial difficulty to make trial payments generally for a period of three to four months, according to the terms of a planned permanent modification, to determine if they can perform according to those terms. These arrangements represent trial modifications, which we classify and account for as TDRs. While loans are in trial payment programs, their original terms are not considered modified and they continue to advance through delinquency status and accrue interest according to their original terms. The planned modifications for these arrangements predominantly involve interest rate reductions or other interest rate concessions, however, the exact concession type and resulting financial effect are usually not finalized and do not take effect until the loan is permanently modified. The trial period terms are developed in accordance with our proprietary programs or the U.S. Treasury’s Making Homes Affordable programs for real estate 1-4 family first lien (i.e. Home Affordable Modification Program - HAMP) and junior lien (i.e. Second Lien Modification Program - 2MP) mortgage loans.

At September 30, 2015, the loans in trial modification period were $4.9 million under HAMP, $879 thousand under 2MP and $8.5 million under proprietary programs, compared with $7.7 million, $1.3 million and $6.1 million at December 31, 2014, respectively. Trial modifications with a recorded investment of $5.7 million at September 30, 2015, and $6.8 million at December 31, 2014, were accruing loans and $8.6 million and $8.3 million, respectively, were nonaccruing loans. Our experience is that substantially all of the mortgages that enter a trial payment period program are successful in completing the program requirements and are then permanently modified at the end of the trial period. As previously discussed, our allowance process considers the impact of those modifications that are probable to occur including the associated credit cost and related re-default risk.

For those loans that may be modified more than once, the following table reflects each modification that occurred during the period. Loans that both modify and resolve within the period, as well as changes in recorded investment during the period for loans modified in prior periods, are not included in the table.

	Primary modification type (1)							Financial effects of modifications
(in thousands)	Principal (2)		Interest rate reduction	Other concessions (3)		Total		Charge- offs (4)	Weighted average interest rate reduction		Recorded investment related to interest rate reduction (5)
Quarter ended September 30, 2015
Commercial:
Commercial and industrial	$	—	—	—		—		—	—	%	$	—
Secured by real estate	—		—	—		—		—	—		—
Total commercial	—		—	—		—		—	—		—
Consumer:
Real estate 1-4 family first mortgage	3,588		5,887	4,657		14,132		485	3.68		8,825
Real estate 1-4 family junior lien mortgage	704		1,441	974		3,119		552	4.58		2,089
Trial modifications (6)	—		—	(350	)	(350	)	—	—		—
Total consumer	4,292		7,328	5,281		16,901		1,037	3.85		10,914
Total	$	4,292	7,328	5,281		16,901		1,037	3.85	%	$	10,914
Quarter ended September 30, 2014
Commercial:
Commercial and industrial	$	—	—	—		—		—	—	%	$	—
Secured by real estate	—		—	149		149		—	—		—
Total commercial	—		—	149		149		—	—		—
Consumer:
Real estate 1-4 family first mortgage	2,793		3,934	6,576		13,303		490	3.29		6,544
Real estate 1-4 family junior lien mortgage	857		2,241	1,609		4,707		696	5.26		3,098
Trial modifications (6)	—		—	4,147		4,147		—	—		—
Total consumer	3,650		6,175	12,332		22,157		1,186	3.93		9,642
Total	$	3,650	6,175	12,481		22,306		1,186	3.93	%	$	9,642

	Primary modification type (1)					Financial effects of modifications
(in thousands)	Principal (2)		Interest rate reduction	Other concessions (3)	Total	Charge- offs (4)	Weighted average interest rate reduction		Recorded investment related to interest rate reduction (5)
Nine months ended September 30, 2015
Commercial:
Commercial and industrial	$	—	—	—	—	—	—	%	$	—
Secured by real estate	—		—	3,884	3,884	—	—		—
Total commercial	—		—	3,884	3,884	—	—		—
Consumer:
Real estate 1-4 family first mortgage	7,796		16,405	14,418	38,619	1,655	3.46		22,467
Real estate 1-4 family junior lien mortgage	1,401		3,716	3,816	8,933	1,484	4.98		4,747
Trial modifications (6)	—		—	1,634	1,634	—	—		—
Total consumer	9,197		20,121	19,868	49,186	3,139	3.73		27,214
Total	$	9,197	20,121	23,752	53,070	3,139	3.73	%	$	27,214
Nine months ended September 30, 2014
Commercial:
Commercial and industrial	$	—	—	—	—	—	—	%	$	—
Secured by real estate	—		—	531	531	—	—		—
Total commercial	—		—	531	531	—	—		—
Consumer:
Real estate 1-4 family first mortgage	15,789		14,786	22,043	52,618	3,438	3.20		29,400
Real estate 1-4 family junior lien mortgage	2,761		5,278	5,294	13,333	2,568	5.17		7,844
Trial modifications (6)	—		—	2,449	2,449	—	—		—
Total consumer	18,550		20,064	29,786	68,400	6,006	4.88		37,244
Total	$	18,550	20,064	30,317	68,931	6,006	4.88	%	$	37,244

(1) Amounts represent the recorded investment in loans after recognizing the effects of the TDR, if any. TDRs with multiple types of concessions are presented only once in the table in the first category type based on the order presented. The reported amounts include loans remodified of $5.2 million and $3.3 million for the quarters ended September 30, 2015 and 2014, and $13.2 million and $16.3 million for the nine months ended 2015 and 2014, respectively.

(2) Principal modifications include principal forgiveness at the time of the modification, contingent principal forgiveness granted over the life of the loan based on borrower performance, and principal that has been legally separated and deferred to the end of the loan, with a zero percent contractual interest rate.

(3) Other concessions include loan renewals, term extensions and other interest and noninterest adjustments, but exclude modifications that also forgive principal and/or reduce the interest rate.

(4) Charge-offs include write-downs of the investment in the loan in the period it is contractually modified. The amount of charge-off will differ from the modification terms if the loan has been charged down prior to the modification based on our policies. In addition, there may be cases where we have a charge-off/down with no legal principal modification. Modifications resulted in legally forgiving principal (actual, contingent or deferred) of $1.1 million and $724 thousand for the quarters ended September 30, 2015 and 2014, and $2.3 million and $4.0 million for the nine months ended 2015 and 2014 respectively.

(5) Reflects the effect of reduced interest rates on loans with an interest rate concession as one of their concession types, which includes loans reported as a principal primary modification type that also have an interest rate concession.

(6) Trial modifications are granted a delay in payments due under the original terms during the trial payment period. However, these loans continue to advance through delinquency status and accrue interest according to their original terms. Any subsequent permanent modification generally includes interest rate related concessions; however, the exact concession type and resulting financial effect are usually not known until the loan is permanently modified. Trial modifications for the period are presented net of previously reported trial modifications that became permanent in the current period.

The table below summarizes permanent modification TDRs that have defaulted in the current period within 12 months of their permanent modification date. We report these defaulted TDRs based on a payment default definition of 90 days past due for the commercial portfolio segment and 60 days past due for the consumer portfolio segment.

	Recorded investment of defaults
	Quarter ended September 30,			Nine months ended September 30,
(in thousands)	2015		2014	2015	2014
Commercial:
Commercial and industrial	$	—	—	—	—
Secured by real estate	—		—	—	186
Total commercial	—		—	—	186
Consumer:
Real estate 1-4 family first mortgage	1,797		470	4,264	2,126
Real estate 1-4 family junior lien mortgage	383		174	814	1,665
Total consumer	2,180		644	5,078	3,791
Total	$	2,180	644	5,078	3,977

XML

Loans and Allowance for Credit Losses, Loans by FICO Score, Consumer (Details) - USD ($) $ in Thousands	Sep. 30, 2015	Dec. 31, 2014
By updated FICO:
Total loans	$ 13,151,348	$ 12,949,277
Total consumer [Member]
By updated FICO:
Less than 600	434,383	559,606
600-639	334,387	384,818
640-679	632,804	663,380
680-719	1,144,737	1,270,270
720-759	1,741,439	1,780,176
760-799	4,092,056	3,332,198
800 and greater	1,987,994	1,683,972
No FICO available	110,138	108,811
Remaining PCI accounting adjustments	(12,851)	(13,619)
Total loans	10,465,087	9,769,612
Real estate 1-4 family first mortgage [Member]
By updated FICO:
Less than 600	283,746	352,071
600-639	217,671	261,911
640-679	446,070	462,643
680-719	889,733	974,778
720-759	1,456,316	1,425,335
760-799	3,784,151	2,970,256
800 and greater	1,835,683	1,498,996
No FICO available	89,999	88,731
Remaining PCI accounting adjustments	(9,981)	(11,427)
Total loans	8,993,388	8,023,294
Real estate 1-4 family junior lien mortgage [Member]
By updated FICO:
Less than 600	150,637	207,535
600-639	116,716	122,907
640-679	186,734	200,737
680-719	255,004	295,492
720-759	285,123	354,841
760-799	307,905	361,942
800 and greater	152,311	184,976
No FICO available	20,139	20,080
Remaining PCI accounting adjustments	(2,870)	(2,192)
Total loans	$ 1,471,699	$ 1,746,318

XML

Loans and Allowance for Credit Losses, Significant Activity (Details) - USD ($) $ in Thousands	3 Months Ended		9 Months Ended
	Sep. 30, 2015	Sep. 30, 2014	Sep. 30, 2015	Sep. 30, 2014	Dec. 31, 2014
Accounts, Notes, Loans and Financing Receivable [Line Items]
Accrued interest in loan purchases	$ 1,900	$ 2,400	$ 5,900	$ 5,000
Loans and Allowance for Credit Losses Significant Activity [Abstract]
Loan acquisitions	794,475	886,404	2,495,142	1,765,376
Loan sales	(3,457)	(3,932)	(9,991)	(19,359)
Total commercial [Member]
Loans and Allowance for Credit Losses Significant Activity [Abstract]
Loan acquisitions	0	0	0	0
Loan sales	0	0	(550)	(493)
Loans and Leases Receivable, Commitment to Lend	380,700		380,700		$ 413,500
Total consumer [Member]
Loans and Allowance for Credit Losses Significant Activity [Abstract]
Loan acquisitions	794,475	886,404	2,495,142	1,765,376
Loan sales	$ (3,457)	$ (3,932)	$ (9,441)	$ (18,866)