XML 74 R14.htm IDEA: XBRL DOCUMENT v2.4.0.6
Loans, Allowance for Loan and Lease Losses, and Reserve for Off-Balance Sheet Credit Commitments
3 Months Ended
Mar. 31, 2013
Loans, Allowance for Loan and Lease Losses, and Reserve for Off-Balance Sheet Credit Commitments  
Loans, Allowance for Loan and Lease Losses, and Reserve for Off-Balance Sheet Credit Commitments

Note 6. Loans, Allowance for Loan and Lease Losses, and Reserve for Off-Balance Sheet Credit Commitments

 

The following is a summary of the major categories of loans:

 

Loans and Leases

 

 

 

March 31,

 

December 31,

 

(in thousands)

 

2013

 

2012

 

Commercial

 

$

6,452,477

 

$

6,211,353

 

Commercial real estate mortgages

 

2,937,457

 

2,829,694

 

Residential mortgages

 

4,027,741

 

3,962,205

 

Real estate construction

 

247,114

 

222,780

 

Home equity loans and lines of credit

 

696,679

 

711,750

 

Installment

 

137,545

 

142,793

 

Lease financing

 

717,893

 

737,720

 

Loans and leases, excluding covered loans

 

15,216,906

 

14,818,295

 

Less: Allowance for loan and lease losses

 

(282,328

)

(277,888

)

Loans and leases, excluding covered loans, net

 

14,934,578

 

14,540,407

 

 

 

 

 

 

 

Covered loans

 

951,917

 

1,031,004

 

Less: Allowance for loan losses

 

(42,354

)

(44,781

)

Covered loans, net

 

909,563

 

986,223

 

 

 

 

 

 

 

Total loans and leases

 

$

16,168,823

 

$

15,849,299

 

Total loans and leases, net

 

$

15,844,141

 

$

15,526,630

 

 

The loan amounts above include unamortized fees, net of deferred costs, of $6.2 million and $5.9 million as of March 31, 2013 and December 31, 2012, respectively.

 

Concentrations of credit risk arise when a number of clients are engaged in similar business activities, or activities in the same geographic region, or have similar economic features that would cause their ability to meet contractual obligations to be similarly affected by changes in economic conditions. Although the Company’s lending activities are predominantly in California, and to a lesser extent, New York and Nevada, the Company has various specialty lending businesses that lend to businesses located throughout the United States of America. Excluding covered loans, at March 31, 2013, California represented 79 percent of total loans outstanding and New York and Nevada represented 7 percent and 2 percent, respectively. The remaining 12 percent of total loans outstanding represented other states. Although the Company has a diversified loan portfolio, a substantial portion of the loan portfolio and credit performance depends on the economic stability of Southern California. Credit performance also depends, to a lesser extent, on economic conditions in the San Francisco Bay area, New York and Nevada. Within the Company’s covered loan portfolio at March 31, 2013, the five states with the largest concentration were California (37 percent), Texas (11 percent), Nevada (7 percent), Ohio (5 percent) and New York (4 percent). The remaining 36 percent of total covered loans outstanding represented other states.

 

Covered Loans

 

Covered loans represent loans acquired from the FDIC that are subject to loss-sharing agreements. Covered loans were $951.9 million as of March 31, 2013 and $1.03 billion as of December 31, 2012. Covered loans, net of allowance for loan losses, were $909.6 million at March 31, 2013 and $986.2 million at December 31, 2012.

 

The following is a summary of the major categories of covered loans:

 

 

 

March 31,

 

December 31,

 

(in thousands)

 

2013

 

2012

 

Commercial

 

$

9,611

 

$

10,561

 

Commercial real estate mortgages

 

863,161

 

931,758

 

Residential mortgages

 

5,619

 

5,652

 

Real estate construction

 

69,380

 

78,554

 

Home equity loans and lines of credit

 

3,499

 

3,790

 

Installment

 

647

 

689

 

Covered loans

 

951,917

 

1,031,004

 

Less: Allowance for loan losses

 

(42,354

)

(44,781

)

Covered loans, net

 

$

909,563

 

$

986,223

 

 

The Company evaluated the acquired loans from its FDIC-assisted acquisitions and concluded that all loans, with the exception of a small population of acquired loans, would be accounted for under ASC Topic 310-30, Loans and Debt Securities Acquired with Deteriorated Credit Quality (“ASC 310-30”). Loans are accounted for under ASC 310-30 when there is evidence of credit deterioration since origination and for which it is probable, at acquisition, that the Company would be unable to collect all contractually required payments. Interest income is recognized on all acquired impaired loans through accretion of the difference between the carrying amount of the loans and their expected cash flows.

 

The excess of cash flows expected to be collected over the carrying value of the underlying acquired impaired loans is referred to as the accretable yield. This amount is not reported in the consolidated balance sheets, but is accreted into interest income at a level yield over the remaining estimated lives of the underlying pools of loans. Changes in the accretable yield for acquired impaired loans were as follows for the three months ended March 31, 2013 and 2012:

 

 

 

March 31,

 

(in thousands)

 

2013

 

2012

 

Balance, beginning of period

 

$

295,813

 

$

436,374

 

Accretion

 

(16,198

)

(22,225

)

Reclassifications from (to) nonaccretable yield

 

2,063

 

(21,468

)

Disposals and other

 

(13,290

)

(16,213

)

Balance, end of period

 

$

268,388

 

$

376,468

 

 

The factors that most significantly affect estimates of cash flows expected to be collected, and accordingly the accretable yield balance, include: (i) changes in credit assumptions, including both credit loss amounts and timing; (ii) changes in prepayment assumptions; and (iii) changes in interest rates for variable-rate loans.  Reclassifications between accretable yield and nonaccretable yield may vary from period to period as the Company periodically updates its cash flow projections. The reclassification of nonaccretable yield to accretable yield during 2013 was principally driven by positive timing changes in cash flows, resulting mainly from changes in credit assumptions.

 

The Company recorded an indemnification asset related to its FDIC-assisted acquisitions, which represents the present value of the expected reimbursement from the FDIC for expected losses on acquired loans, OREO and unfunded commitments. The FDIC indemnification asset from all FDIC-assisted acquisitions was $142.9 million at March 31, 2013 and $150.0 million at December 31, 2012.

 

Credit Quality on Loans and Leases, Excluding Covered Loans

 

Allowance for Loan and Lease Losses and Reserve for Off-Balance Sheet Credit Commitments

 

The Company accounts for the credit risk associated with lending activities through its allowance for loan and lease losses, reserve for off-balance sheet credit commitments and provision for credit losses. The provision is the expense recognized in the consolidated statements of income to adjust the allowance and reserve to the levels deemed appropriate by management, as determined through application of the Company’s allowance methodology procedures. The provision for credit losses reflects management’s judgment of the adequacy of the allowance for loan and lease losses and the reserve for off-balance sheet credit commitments. It is determined through quarterly analytical reviews of the loan and commitment portfolios and consideration of such other factors as the Company’s loan and lease loss experience, trends in problem loans, concentrations of credit risk, underlying collateral values, and current economic conditions, as well as the results of the Company’s ongoing credit review process. As conditions change, the Company’s level of provisioning and the allowance for loan and lease losses and reserve for off-balance sheet credit commitments may change.

 

The relative significance of risk considerations used in measuring the allowance for loan and lease losses will vary by portfolio segment. For commercial loans, the primary risk consideration is a borrower’s ability to generate sufficient cash flows to repay their loan. Secondary considerations include the creditworthiness of guarantors and the valuation of collateral. In addition to the creditworthiness of a borrower, the type and location of real estate collateral is an important risk factor for commercial real estate and real estate construction loans. The primary risk considerations for consumer loans are a borrower’s personal cash flow and liquidity, as well as collateral value.

 

For commercial, non-homogenous loans that are not impaired, the Bank derives loss factors via a process that begins with estimates of probable losses inherent in the portfolio based upon various statistical analyses. The factors considered in the analysis include loan type, migration analysis, in which historical delinquency and credit loss experience is applied to the current aging of the portfolio, as well as analyses that reflect current trends and conditions. Each portfolio of smaller balance homogeneous loans, including residential first mortgages, installment, revolving credit and most other consumer loans, is collectively evaluated for loss potential. The quantitative portion of the allowance for loan and lease losses is adjusted for qualitative factors to account for model imprecision and to incorporate the range of probable outcomes inherent in the estimates used for the allowance. The qualitative portion of the allowance attempts to incorporate the risks inherent in the portfolio, economic uncertainties, competition, and regulatory requirements and other subjective factors such as changes in underwriting standards. It also considers overall portfolio indicators, including current and historical credit losses; delinquent, nonperforming and criticized loans; portfolio concentrations; trends in volumes and terms of loans; and economic trends in the broad market and in specific industries.

 

A portion of the allowance for loan and lease losses is attributed to impaired loans that are individually measured for impairment. This measurement considers all available evidence, including as appropriate, the probability that a specific loan will default, the expected exposure of a loan at default, an estimate of loss given default, the present value of expected future cash flows discounted using the loan’s contractual effective rate, the secondary market value of the loan and the fair value of collateral.

 

The allowance for loan and lease losses is decreased by the amount of charge-offs and increased by the amount of recoveries. Generally, commercial, commercial real estate and real estate construction loans are charged off immediately when it is determined that advances to the borrower are in excess of the calculated current fair value of the collateral or if a borrower is deemed incapable of repayment of unsecured debt, there is little or no prospect for near term improvement and no realistic strengthening action of significance pending. Consumer loans are charged-off based on delinquency, ranging from 60 days for overdrafts to 180 days for secured consumer loans, or earlier when it is determined that the loan is uncollectible due to a triggering event, such as bankruptcy, fraud or death.

 

The following is a summary of activity in the allowance for loan and lease losses and period-end recorded investment balances of loans evaluated for impairment, excluding covered loans, for the three months ended March 31, 2013 and 2012. Activity is provided by loan portfolio segment which is consistent with the Company’s methodology for determining the allowance for loan and lease losses.

 

(in thousands)

 

Commercial
(1)

 

Commercial
Real Estate
Mortgages

 

Residential
Mortgages

 

Real Estate
Construction

 

Home Equity
Loans and
Lines of Credit

 

Installment

 

Unallocated

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended March 31, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan and lease losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

104,156

 

$

48,240

 

$

10,499

 

$

13,130

 

$

7,243

 

$

1,847

 

$

92,773

 

$

277,888

 

Provision for credit losses (2)

 

6,068

 

4,251

 

(3,201

)

(5,920

)

(2,303

)

(771

)

1,508

 

(368

)

Charge-offs

 

(1,362

)

(45

)

(105

)

 

(240

)

(271

)

 

(2,023

)

Recoveries

 

3,535

 

48

 

37

 

2,666

 

128

 

417

 

 

6,831

 

Net (charge-offs) recoveries

 

2,173

 

3

 

(68

)

2,666

 

(112

)

146

 

 

4,808

 

Ending balance

 

$

112,397

 

$

52,494

 

$

7,230

 

$

9,876

 

$

4,828

 

$

1,222

 

$

94,281

 

$

282,328

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance of allowance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

869

 

$

1,148

 

$

 

$

867

 

$

 

$

 

$

 

$

2,884

 

Collectively evaluated for impairment

 

111,528

 

51,346

 

7,230

 

9,009

 

4,828

 

1,222

 

94,281

 

279,444

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and leases, excluding covered loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance of loans and leases:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and leases, excluding covered loans

 

$

7,170,370

 

$

2,937,457

 

$

4,027,741

 

$

247,114

 

$

696,679

 

$

137,545

 

$

 

$

15,216,906

 

Individually evaluated for impairment

 

26,639

 

42,747

 

7,963

 

44,346

 

2,140

 

 

 

123,835

 

Collectively evaluated for impairment

 

7,143,731

 

2,894,710

 

4,019,778

 

202,768

 

694,539

 

137,545

 

 

15,093,071

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended March 31, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan and lease losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

82,965

 

$

45,967

 

$

14,029

 

$

23,347

 

$

8,024

 

$

1,959

 

$

86,266

 

$

262,557

 

Provision for credit losses (2)

 

(4,161

)

1,285

 

268

 

(1,355

)

162

 

(438

)

3,269

 

(970

)

Charge-offs

 

(8,917

)

(692

)

(554

)

(1,601

)

(189

)

(209

)

 

(12,162

)

Recoveries

 

14,200

 

26

 

60

 

1,705

 

35

 

626

 

 

16,652

 

Net (charge-offs) recoveries

 

5,283

 

(666

)

(494

)

104

 

(154

)

417

 

 

4,490

 

Ending balance

 

$

84,087

 

$

46,586

 

$

13,803

 

$

22,096

 

$

8,032

 

$

1,938

 

$

89,535

 

$

266,077

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance of allowance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

3,335

 

$

1,019

 

$

331

 

$

9,395

 

$

38

 

$

 

$

 

$

14,118

 

Collectively evaluated for impairment

 

80,752

 

45,567

 

13,472

 

12,701

 

7,994

 

1,938

 

89,535

 

251,959

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and leases, excluding covered loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance of loans and leases:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and leases, excluding covered loans

 

$

5,573,782

 

$

2,213,114

 

$

3,805,807

 

$

313,409

 

$

715,997

 

$

125,793

 

$

 

$

12,747,902

 

Individually evaluated for impairment

 

40,415

 

22,306

 

13,000

 

67,686

 

6,980

 

550

 

 

150,937

 

Collectively evaluated for impairment

 

5,533,367

 

2,190,808

 

3,792,807

 

245,723

 

709,017

 

125,243

 

 

12,596,965

 

 

(1)   Includes lease financing loans.

(2)          Provision for credit losses in the allowance rollforward for the three months ended March 31, 2013 and 2012 includes total transfers from the reserve for off-balance sheet credit commitments of $0.4 million and $1.0 million, respectively. There was no other provision for credit losses recognized for the three months ended March 31, 2013 and 2012.

 

Off-balance sheet credit exposures include loan commitments and letters of credit. The following table provides a summary of activity in the reserve for off-balance sheet credit commitments for the three months ended March 31, 2013 and 2012:

 

 

 

For the three months ended
March 31,

 

(in thousands)

 

2013

 

2012

 

Balance, beginning of period

 

$

24,837

 

$

23,097

 

Transfers from allowance for loan and lease losses

 

368

 

970

 

Balance, end of period

 

$

25,205

 

24,067

 

 

Impaired Loans and Leases

 

Information on impaired loans, excluding covered loans, at March 31, 2013, December 31, 2012 and March 31, 2012 is provided in the following tables:

 

 

 

 

 

Unpaid

 

 

 

For the three months ended
March 31, 2013

 

 

 

 

 

Contractual

 

 

 

Average

 

Interest

 

 

 

Recorded

 

Principal

 

Related

 

Recorded

 

Income

 

(in thousands)

 

Investment

 

Balance

 

Allowance

 

Investment

 

Recognized

 

March 31, 2013

 

 

 

 

 

 

 

 

 

 

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

19,066

 

$

19,602

 

$

 

$

18,914

 

$

419

 

Commercial real estate mortgages

 

29,403

 

34,927

 

 

36,142

 

235

 

Residential mortgages:

 

 

 

 

 

 

 

 

 

 

 

Fixed

 

3,917

 

4,246

 

 

3,699

 

18

 

Variable

 

4,046

 

4,354

 

 

4,456

 

14

 

Total residential mortgages

 

7,963

 

8,600

 

 

8,155

 

32

 

Real estate construction:

 

 

 

 

 

 

 

 

 

 

 

Construction

 

19,332

 

29,787

 

 

19,547

 

330

 

Land

 

12,164

 

24,071

 

 

18,956

 

34

 

Total real estate construction

 

31,496

 

53,858

 

 

38,503

 

364

 

Home equity loans and lines of credit

 

2,140

 

3,373

 

 

2,851

 

 

Installment:

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

225

 

 

Total installment

 

 

 

 

225

 

 

Total with no related allowance

 

$

90,068

 

$

120,360

 

$

 

$

104,790

 

$

1,050

 

 

 

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

7,573

 

$

7,608

 

$

869

 

$

7,544

 

$

46

 

Commercial real estate mortgages

 

13,344

 

13,689

 

1,148

 

11,773

 

168

 

Residential mortgages:

 

 

 

 

 

 

 

 

 

 

 

Fixed

 

 

 

 

232

 

 

Total residential mortgages

 

 

 

 

232

 

 

Real estate construction:

 

 

 

 

 

 

 

 

 

 

 

Land

 

12,850

 

13,165

 

867

 

6,425

 

213

 

Total real estate construction

 

12,850

 

13,165

 

867

 

6,425

 

213

 

Home equity loans and lines of credit

 

 

 

 

450

 

 

Total with an allowance

 

$

33,767

 

$

34,462

 

$

2,884

 

$

26,424

 

$

427

 

 

 

 

 

 

 

 

 

 

 

 

 

Total impaired loans by type:

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

26,639

 

$

27,210

 

$

869

 

$

26,458

 

$

465

 

Commercial real estate mortgages

 

42,747

 

48,616

 

1,148

 

47,915

 

403

 

Residential mortgages

 

7,963

 

8,600

 

 

8,387

 

32

 

Real estate construction

 

44,346

 

67,023

 

867

 

44,928

 

577

 

Home equity loans and lines of credit

 

2,140

 

3,373

 

 

3,301

 

 

Installment

 

 

 

 

225

 

 

Total impaired loans

 

$

123,835

 

$

154,822

 

$

2,884

 

$

131,214

 

$

1,477

 

 

(in thousands)

 

Recorded
Investment

 

Unpaid
Contractual
Principal
Balance

 

Related
Allowance

 

December 31, 2012

 

 

 

 

 

 

 

With no related allowance recorded:

 

 

 

 

 

 

 

Commercial

 

$

18,761

 

$

24,135

 

$

 

Commercial real estate mortgages

 

42,882

 

49,110

 

 

Residential mortgages:

 

 

 

 

 

 

 

Fixed

 

3,482

 

3,757

 

 

Variable

 

4,865

 

5,437

 

 

Total residential mortgages

 

8,347

 

9,194

 

 

Real estate construction:

 

 

 

 

 

 

 

Construction

 

19,762

 

33,267

 

 

Land

 

25,748

 

41,016

 

 

Total real estate construction

 

45,510

 

74,283

 

 

Home equity loans and lines of credit

 

3,562

 

4,660

 

 

Installment:

 

 

 

 

 

 

 

Consumer

 

449

 

927

 

 

Total installment

 

449

 

927

 

 

Total with no related allowance

 

$

119,511

 

$

162,309

 

$

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

Commercial

 

$

7,516

 

$

8,038

 

$

952

 

Commercial real estate mortgages

 

10,203

 

10,783

 

1,326

 

Residential mortgages:

 

 

 

 

 

 

 

Fixed

 

463

 

507

 

9

 

Total residential mortgages

 

463

 

507

 

9

 

Home equity loans and lines of credit

 

899

 

965

 

116

 

Total with an allowance

 

$

19,081

 

$

20,293

 

$

2,403

 

 

 

 

 

 

 

 

 

Total impaired loans by type:

 

 

 

 

 

 

 

Commercial

 

$

26,277

 

$

32,173

 

$

952

 

Commercial real estate mortgages

 

53,085

 

59,893

 

1,326

 

Residential mortgages

 

8,810

 

9,701

 

9

 

Real estate construction

 

45,510

 

74,283

 

 

Home equity loans and lines of credit

 

4,461

 

5,625

 

116

 

Installment

 

449

 

927

 

 

Total impaired loans

 

$

138,592

 

$

182,602

 

$

2,403

 

 

 

 

 

 

Unpaid 

 

 

 

For the three months ended
March 31, 2012

 

 

 

 

 

Contractual

 

 

 

Average

 

Interest

 

 

 

Recorded

 

Principal

 

Related 

 

Recorded

 

Income

 

(in thousands)

 

Investment

 

Balance

 

Allowance

 

  Investment

 

  Recognized

 

March 31, 2012

 

 

 

 

 

 

 

 

 

 

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

27,822

 

$

36,069

 

$

 

$

18,988

 

$

 

Commercial real estate mortgages

 

14,008

 

19,022

 

 

16,938

 

69

 

Residential mortgages:

 

 

 

 

 

 

 

 

 

 

 

Fixed

 

2,666

 

3,194

 

 

3,080

 

 

Variable

 

6,567

 

7,240

 

 

5,128

 

 

Total residential mortgages

 

9,233

 

10,434

 

 

8,208

 

 

Real estate construction:

 

 

 

 

 

 

 

 

 

 

 

Construction

 

21,045

 

34,381

 

 

24,240

 

116

 

Land

 

24,090

 

27,340

 

 

26,541

 

 

Total real estate construction

 

45,135

 

61,721

 

 

50,781

 

116

 

Home equity loans and lines of credit

 

6,035

 

7,185

 

 

5,688

 

 

Installment:

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

550

 

927

 

 

604

 

 

Total installment

 

550

 

927

 

 

604

 

 

Lease financing

 

 

 

 

14

 

 

Total with no related allowance

 

$

102,783

 

$

135,358

 

$

 

$

101,221

 

$

185

 

 

 

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

12,593

 

$

17,643

 

$

3,335

 

$

14,110

 

$

 

Commercial real estate mortgages

 

8,298

 

8,715

 

1,019

 

9,555

 

 

Residential mortgages:

 

 

 

 

 

 

 

 

 

 

 

Fixed

 

2,341

 

2,367

 

287

 

1,428

 

 

Variable

 

1,426

 

1,476

 

44

 

1,438

 

 

Total residential mortgages

 

3,767

 

3,843

 

331

 

2,866

 

 

Real estate construction:

 

 

 

 

 

 

 

 

 

 

 

Land

 

22,551

 

34,312

 

9,395

 

20,968

 

 

Total real estate construction

 

22,551

 

34,312

 

9,395

 

20,968

 

 

Home equity loans and lines of credit

 

945

 

985

 

38

 

1,119

 

 

Total with an allowance

 

$

48,154

 

$

65,498

 

$

14,118

 

$

48,618

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

Total impaired loans by type:

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

40,415

 

$

53,712

 

$

3,335

 

$

33,098

 

$

 

Commercial real estate mortgages

 

22,306

 

27,737

 

1,019

 

26,493

 

69

 

Residential mortgages

 

13,000

 

14,277

 

331

 

11,074

 

 

Real estate construction

 

67,686

 

96,033

 

9,395

 

71,749

 

116

 

Home equity loans and lines of credit

 

6,980

 

8,170

 

38

 

6,807

 

 

Installment

 

550

 

927

 

 

604

 

 

Lease financing

 

 

 

 

14

 

 

Total impaired loans

 

$

150,937

 

$

200,856

 

$

14,118

 

$

149,839

 

$

185

 

 

Effective July 1, 2012, the Company increased the outstanding loan amount under which nonperforming loans are individually evaluated for impairment from $500,000 or greater to $1 million or greater. For borrowers with multiple loans totaling $1 million or more, this threshold is applied at the total relationship level. Loans under $1 million will be measured for impairment using historical loss factors. Loans under $1 million that were previously reported as impaired at June 30, 2012 will continue to be reported as impaired until the collection of principal and interest is no longer in doubt, or the loans are paid or charged-off. At March 31, 2013, impaired loans included $7.2 million of loans previously reported as impaired that are less than $1 million.

 

Impaired loans at March 31, 2013 and December 31, 2012 included $49.6 million and $48.8 million, respectively, of restructured loans that are on accrual status. With the exception of restructured loans on accrual status and a limited number of loans on cash basis nonaccrual for which the full collection of principal and interest is expected, interest income is not recognized on impaired loans until the principal balance of these loans is paid off.

 

Troubled Debt Restructured Loans

 

The following tables provide a summary of loans modified in a troubled debt restructuring during the three months ended March 31, 2013 and 2012:

 

(in thousands)

 

Number of
Contracts

 

Pre-Modification
Outstanding
Principal

 

Period-End
Outstanding
Principal

 

Financial
Effects (1)

 

Three months ended March 31, 2013

 

 

 

 

 

 

 

 

 

Commercial

 

4

 

$

1,727

 

$

1,704

 

$

 

Home equity loans and lines of credit

 

1

 

345

 

345

 

 

Total troubled debt restructured loans

 

5

 

2,072

 

2,049

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended March 31, 2012

 

 

 

 

 

 

 

 

 

Commercial

 

5

 

$

16,982

 

$

16,903

 

$

 

Residential mortgages:

 

 

 

 

 

 

 

 

 

Fixed

 

1

 

655

 

655

 

 

Real estate construction:

 

 

 

 

 

 

 

 

 

Construction

 

1

 

5,532

 

5,532

 

 

Total troubled debt restructured loans

 

7

 

$

23,169

 

$

23,090

 

$

 

 

(1) Financial effects are comprised of charge-offs and specific reserves recognized on TDR loans at modification date.

 

The following table provides a summary of troubled debt restructured (“TDR”) loans that subsequently defaulted during the three months ended March 31, 2013 and 2012, that had been modified as a troubled debt restructuring during the 12 months prior to their default:

 

(in thousands)

 

Number of
Contracts

 

Period-End
Outstanding
Principal

 

Period-End
Specific
Reserve

 

Three months ended March 31, 2013

 

 

 

 

 

 

 

Commercial

 

2

 

$

1,886

 

$

 

Home equity loans and lines of credit

 

1

 

145

 

 

Total loans that subsequently defaulted

 

3

 

$

2,031

 

$

 

 

 

 

 

 

 

 

 

Three months ended March 31, 2012

 

 

 

 

 

 

 

Commercial

 

1

 

$

26

 

$

10

 

Real estate construction:

 

 

 

 

 

 

 

Land

 

2

 

6,339

 

3,318

 

Total loans that subsequently defaulted

 

3

 

$

6,365

 

$

3,328

 

 

A restructuring constitutes a troubled debt restructuring when a lender, for reasons related to a borrower’s financial difficulties, grants a concession to the borrower that it would not otherwise consider. Loans with pre-modification outstanding balances totaling $2.1 million and $23.2 million were modified in troubled debt restructurings during the three months ended March 31, 2013 and 2012, respectively. The concessions granted in the restructurings completed in 2013 largely consisted of maturity extensions and interest rate modifications.

 

The unpaid principal balance of TDR loans was $81.7 million, before specific reserves of $2.4 million, at March 31, 2013 and $94.9 million, before specific reserves of $1.7 million, at December 31, 2012. The net decrease in TDR loans from the prior year-end was primarily attributable to $14.4 million of loans restructured in an A/B note structure in the prior year that are performing in accordance with their restructured terms. Loans restructured in an A/B note restructuring are not reported as TDR loans in years after the restructuring if the restructuring agreement specifies an interest rate equal to or greater than the rate the lender was willing to accept at the time of restructuring for a new loan with comparable risk, and the loan is performing based on the terms in the restructuring agreement. In an A/B restructuring, the original note is separated into two notes where the A note represents the portion of the original loan that is expected to be fully paid, and the B note is the portion of the loan that is expected to be uncollectible. The B note is charged-off at the time of restructuring. The remaining change in TDR loans during the period was a result of the addition of new loans that were largely offset by payments received on existing TDR loans. Loans modified in troubled debt restructurings are impaired loans at the time of restructuring and subject to the same measurement criteria as all other impaired loans.

 

During the three months ended March 31, 2013, two commercial loans and one equity line of credit that had been restructured within the preceding 12 months were not performing in accordance with their modified terms. The defaults were primarily due to missed or late payments. All other TDR loans were performing in accordance with their restructured terms at March 31, 2013. As of March 31, 2013, commitments to lend additional funds on restructured loans totaled $1.2 million.

 

Past Due and Nonaccrual Loans and Leases

 

Loans are considered past due following the date when either interest or principal is contractually due and unpaid. The following tables provide a summary of past due and nonaccrual loans, excluding covered loans, at March 31, 2013 and December 31, 2012 based upon the length of time the loans have been past due:

 

(in thousands)

 

30-59 Days
Past Due

 

60-89 Days
Past Due

 

Greater
Than 90
Days and
Accruing

 

Nonaccrual

 

Total Past
Due and
Nonaccrual
Loans

 

Current

 

Total Loans
and Leases

 

March 31, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

7,929

 

$

347

 

$

 

$

7,292

 

$

15,568

 

$

6,436,909

 

$

6,452,477

 

Commercial real estate mortgages

 

16,960

 

 

 

23,066

 

40,026

 

2,897,431

 

2,937,457

 

Residential mortgages:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed

 

 

233

 

1,033

 

4,579

 

5,845

 

1,436,801

 

1,442,646

 

Variable

 

 

 

 

4,557

 

4,557

 

2,580,538

 

2,585,095

 

Total residential mortgages

 

 

233

 

1,033

 

9,136

 

10,402

 

4,017,339

 

4,027,741

 

Real estate construction:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

 

 

 

14,602

 

14,602

 

178,677

 

193,279

 

Land

 

3,537

 

 

 

25,006

 

28,543

 

25,292

 

53,835

 

Total real estate construction

 

3,537

 

 

 

39,608

 

43,145

 

203,969

 

247,114

 

Home equity loans and lines of credit

 

3,749

 

 

630

 

4,103

 

8,482

 

688,197

 

696,679

 

Installment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

503

 

503

 

Consumer

 

138

 

17

 

 

70

 

225

 

136,817

 

137,042

 

Total installment

 

138

 

17

 

 

70

 

225

 

137,320

 

137,545

 

Lease financing

 

4,071

 

6

 

25

 

 

4,102

 

713,791

 

717,893

 

Total

 

$

36,384

 

$

603

 

$

1,688

 

$

83,275

 

$

121,950

 

$

15,094,956

 

$

15,216,906

 

 

(in thousands)

 

30-59 Days
Past Due

 

60-89 Days
Past Due

 

Greater
Than 90
Days and
Accruing

 

Nonaccrual

 

Total Past
Due and
Nonaccrual
Loans

 

Current

 

Total Loans
and Leases

 

December 31, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

6,207

 

$

4,219

 

$

602

 

$

9,087

 

$

20,115

 

$

6,191,238

 

$

6,211,353

 

Commercial real estate mortgages

 

16,968

 

3,249

 

 

33,198

 

53,415

 

2,776,279

 

2,829,694

 

Residential mortgages:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed

 

 

1,969

 

379

 

4,902

 

7,250

 

1,458,224

 

1,465,474

 

Variable

 

 

 

 

4,701

 

4,701

 

2,492,030

 

2,496,731

 

Total residential mortgages

 

 

1,969

 

379

 

9,603

 

11,951

 

3,950,254

 

3,962,205

 

Real estate construction:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

 

 

 

15,067

 

15,067

 

150,548

 

165,615

 

Land

 

 

859

 

 

25,815

 

26,674

 

30,491

 

57,165

 

Total real estate construction

 

 

859

 

 

40,882

 

41,741

 

181,039

 

222,780

 

Home equity loans and lines of credit

 

3,407

 

480

 

 

6,424

 

10,311

 

701,439

 

711,750

 

Installment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

437

 

437

 

Consumer

 

58

 

35

 

 

473

 

566

 

141,790

 

142,356

 

Total installment

 

58

 

35

 

 

473

 

566

 

142,227

 

142,793

 

Lease financing

 

2,633

 

2

 

 

120

 

2,755

 

734,965

 

737,720

 

Total

 

$

29,273

 

$

10,813

 

$

981

 

$

99,787

 

$

140,854

 

$

14,677,441

 

$

14,818,295

 

 

Credit Quality Monitoring

 

The Company closely monitors and assesses credit quality and credit risk in the loan and lease portfolio on an ongoing basis. Loan risk classifications are continuously reviewed and updated. The following tables provide a summary of the loan and lease portfolio, excluding covered loans, by loan type and credit quality classification as of March 31, 2013 and December 31, 2012. Nonclassified loans generally include those loans that are expected to be repaid in accordance with contractual loan terms. Classified loans are those loans that are classified as substandard or doubtful consistent with regulatory guidelines.

 

 

 

March 31, 2013

 

December 31, 2012

 

(in thousands)

 

Nonclassified

 

Classified

 

Total

 

Nonclassified

 

Classified

 

Total

 

Commercial

 

$

6,322,914

 

$

129,563

 

$

6,452,477

 

$

6,073,459

 

$

137,894

 

$

6,211,353

 

Commercial real estate mortgages

 

2,821,000

 

116,457

 

2,937,457

 

2,705,469

 

124,225

 

2,829,694

 

Residential mortgages:

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed

 

1,419,798

 

22,848

 

1,442,646

 

1,449,270

 

16,204

 

1,465,474

 

Variable

 

2,569,427

 

15,668

 

2,585,095

 

2,479,449

 

17,282

 

2,496,731

 

Total residential mortgages

 

3,989,225

 

38,516

 

4,027,741

 

3,928,719

 

33,486

 

3,962,205

 

Real estate construction:

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

148,050

 

45,229

 

193,279

 

119,189

 

46,426

 

165,615

 

Land

 

24,989

 

28,846

 

53,835

 

27,492

 

29,673

 

57,165

 

Total real estate construction

 

173,039

 

74,075

 

247,114

 

146,681

 

76,099

 

222,780

 

Home equity loans and lines of credit

 

667,718

 

28,961

 

696,679

 

685,011

 

26,739

 

711,750

 

Installment:

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

503

 

 

503

 

437

 

 

437

 

Consumer

 

136,925

 

117

 

137,042

 

141,662

 

694

 

142,356

 

Total installment

 

137,428

 

117

 

137,545

 

142,099

 

694

 

142,793

 

Lease financing

 

714,292

 

3,601

 

717,893

 

733,803

 

3,917

 

737,720

 

Total

 

$

14,825,616

 

$

391,290

 

$

15,216,906

 

$

14,415,241

 

$

403,054

 

$

14,818,295

 

 

Credit Quality on Covered Loans

 

The following is a summary of activity in the allowance for losses on covered loans:

 

 

 

For the three months ended
March 31,

 

(in thousands)

 

2013

 

2012

 

Balance, beginning of period

 

$

44,781

 

$

64,565

 

Provision for losses

 

9,892

 

7,466

 

Reduction in allowance due to loan removals

 

(12,319

)

(10,560

)

Balance, end of period

 

$

42,354

 

$

61,471

 

 

The allowance for losses on covered loans was $42.4 million, $44.8 million and $61.5 million as of March 31, 2013, December 31, 2012 and March 31, 2012, respectively. The Company recorded provision expense of $9.9 million and $7.5 million on covered loans for the three months ended March 31, 2013 and 2012, respectively. The Company updates its cash flow projections for covered loans accounted for under ASC 310-30 on a quarterly basis, and may recognize provision expense and an allowance for loan losses as a result of that analysis. The loss on covered loans is the result of changes in expected cash flows, both amount and timing, due to loan payments and the Company’s revised loss and prepayment forecasts. The revisions of the loss forecasts were based on the results of management’s review of the credit quality of the outstanding covered loans and the analysis of the loan performance data since the acquisition of covered loans. The allowance for losses on covered loans is reduced for any loan removals, which occur when a loan has been fully paid-off, fully charged off, sold or transferred to OREO.

 

Covered loans accounted for under ASC 310-30 are generally considered accruing and performing loans as the loans accrete interest income over the estimated life of the loan when cash flows are reasonably estimable. Accordingly, acquired impaired loans that are contractually past due are still considered to be accruing and performing loans. If the timing and amount of future cash flows is not reasonably estimable, the loans may be classified as nonaccrual loans and interest income is not recognized until the timing and amount of future cash flows can be reasonably estimated. There were no covered loans that were on nonaccrual status or considered impaired as of March 31, 2013 and December 31, 2012.

 

At March 31, 2013, covered loans that were 30 to 89 days delinquent totaled $42.6 million and covered loans that were 90 days or more past due on accrual status totaled $102.3 million. At December 31, 2012, covered loans that were 30 to 89 days delinquent totaled $43.4 million and covered loans that were 90 days or more past due on accrual status totaled $112.4 million.