XML 99 R14.htm IDEA: XBRL DOCUMENT v2.4.0.8
Loans, Allowance for Loan and Lease Losses, and Reserve for Off-Balance Sheet Credit Commitments
6 Months Ended
Jun. 30, 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

 

 

 

June 30,

 

December 31,

 

(in thousands)

 

2013

 

2012

 

Commercial

 

$

6,773,875

 

$

6,211,353

 

Commercial real estate mortgages

 

3,101,169

 

2,829,694

 

Residential mortgages

 

4,153,051

 

3,962,205

 

Real estate construction

 

217,808

 

222,780

 

Home equity loans and lines of credit

 

700,681

 

711,750

 

Installment

 

149,438

 

142,793

 

Lease financing

 

723,230

 

737,720

 

Loans and leases, excluding covered loans

 

15,819,252

 

14,818,295

 

Less: Allowance for loan and lease losses

 

(289,914

)

(277,888

)

Loans and leases, excluding covered loans, net

 

15,529,338

 

14,540,407

 

 

 

 

 

 

 

Covered loans

 

867,996

 

1,031,004

 

Less: Allowance for loan losses

 

(24,414

)

(44,781

)

Covered loans, net

 

843,582

 

986,223

 

 

 

 

 

 

 

Total loans and leases

 

$

16,687,248

 

$

15,849,299

 

Total loans and leases, net

 

$

16,372,920

 

$

15,526,630

 

 

The loan amounts above include unamortized fees, net of deferred costs, of $4.4 million and $5.9 million as of June 30, 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 June 30, 2013, California represented 78 percent of total loans outstanding and New York and Nevada represented 7 percent and 2 percent, respectively. The remaining 13 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.

 

Within the Company’s covered loan portfolio at June 30, 2013, the five states with the largest concentration were California (36 percent), Texas (11 percent), Nevada (7 percent), New York (5 percent) and Arizona (5 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 $868.0 million as of June 30, 2013 and $1.03 billion as of December 31, 2012. Covered loans, net of allowance for loan losses, were $843.6 million at June 30, 2013 and $986.2 million at December 31, 2012.

 

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

 

 

 

June 30,

 

December 31,

 

(in thousands)

 

2013

 

2012

 

Commercial

 

$

8,675

 

$

10,561

 

Commercial real estate mortgages

 

789,521

 

931,758

 

Residential mortgages

 

5,560

 

5,652

 

Real estate construction

 

60,007

 

78,554

 

Home equity loans and lines of credit

 

3,673

 

3,790

 

Installment

 

560

 

689

 

Covered loans

 

867,996

 

1,031,004

 

Less: Allowance for loan losses

 

(24,414

)

(44,781

)

Covered loans, net

 

$

843,582

 

$

986,223

 

 

The following table provides information on covered loans and loss-sharing terms by acquired entity:

 

(in thousands)

 

Imperial
Capital
Bank

 

1st Pacific
Bank

 

Sun West
Bank

 

Nevada
Commerce
Bank

 

Total

 

Carrying value of covered loans as of:

 

 

 

 

 

 

 

 

 

 

 

June 30, 2013

 

$

757,074

 

$

54,222

 

$

28,053

 

$

28,647

 

$

867,996

 

December 31, 2012

 

$

893,031

 

$

70,240

 

$

34,803

 

$

32,930

 

$

1,031,004

 

 

 

 

 

 

 

 

 

 

 

 

 

Expiration date of FDIC loss sharing:

 

 

 

 

 

 

 

 

 

 

 

Commercial (1)

 

12/31/2016

 

6/30/2015

 

6/30/2015

 

6/30/2016

 

 

 

Residential

 

12/31/2019

 

5/30/2020

 

5/30/2020

 

4/30/2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Termination date of FDIC loss-sharing agreements:

 

 

 

 

 

 

 

 

 

 

 

Commercial (1)

 

12/19/2017

 

5/8/2018

 

5/29/2018

 

6/30/2019

 

 

 

Residential

 

12/31/2019

 

5/30/2020

 

5/30/2020

 

4/30/2021

 

 

 

 

 

(1)   The Company is subject to sharing 80% of its recoveries with the FDIC up to the termination dates of the commercial loss-sharing agreements.

 

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 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 six months ended June 30, 2013 and 2012:

 

 

 

For the six months ended
June 30,

 

(in thousands)

 

2013

 

2012

 

Balance, beginning of period

 

$

295,813

 

$

436,374

 

Accretion

 

(32,740

)

(43,085

)

Reclassifications from (to) nonaccretable yield

 

15,978

 

(10,212

)

Disposals and other

 

(25,086

)

(36,944

)

Balance, end of period

 

$

253,965

 

$

346,133

 

 

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 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 $117.3 million at June 30, 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 for each risk grade and loan type 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 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 when it is determined that advances to the borrower are in excess of the calculated current fair value of the collateral and 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 and six months ended June 30, 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 June 30, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan and lease losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

112,397

 

$

52,494

 

$

7,230

 

$

9,876

 

$

4,828

 

$

1,222

 

$

94,281

 

$

282,328

 

Provision for credit losses (2)

 

1,091

 

736

 

718

 

(4,837

)

185

 

(393

)

2,581

 

81

 

Charge-offs

 

(2,869

)

 

(1

)

(100

)

(35

)

(81

)

 

(3,086

)

Recoveries

 

5,724

 

1,034

 

38

 

2,782

 

410

 

603

 

 

10,591

 

Net (charge-offs) recoveries

 

2,855

 

1,034

 

37

 

2,682

 

375

 

522

 

 

7,505

 

Ending balance

 

$

116,343

 

$

54,264

 

$

7,985

 

$

7,721

 

$

5,388

 

$

1,351

 

$

96,862

 

$

289,914

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six months ended June 30, 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)

 

7,159

 

4,987

 

(2,483

)

(10,757

)

(2,118

)

(1,164

)

4,089

 

(287

)

Charge-offs

 

(4,231

)

(45

)

(106

)

(100

)

(275

)

(352

)

 

(5,109

)

Recoveries

 

9,259

 

1,082

 

75

 

5,448

 

538

 

1,020

 

 

17,422

 

Net (charge-offs) recoveries

 

5,028

 

1,037

 

(31

)

5,348

 

263

 

668

 

 

12,313

 

Ending balance

 

$

116,343

 

$

54,264

 

$

7,985

 

$

7,721

 

$

5,388

 

$

1,351

 

$

96,862

 

$

289,914

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance of allowance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

478

 

$

2,252

 

$

230

 

$

 

$

 

$

 

$

 

$

2,960

 

Collectively evaluated for impairment

 

115,865

 

52,012

 

7,755

 

7,721

 

5,388

 

1,351

 

96,862

 

286,954

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and leases, excluding covered loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance of loans and leases:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and leases, excluding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

covered loans

 

$

7,497,105

 

$

3,101,169

 

$

4,153,051

 

$

217,808

 

$

700,681

 

$

149,438

 

$

 

$

15,819,252

 

Individually evaluated for impairment

 

34,915

 

41,932

 

7,979

 

30,446

 

3,257

 

 

 

118,529

 

Collectively evaluated for impairment

 

7,462,190

 

3,059,237

 

4,145,072

 

187,362

 

697,424

 

149,438

 

 

15,700,723

 

 

 

(1)        Includes lease financing loans.

(2)        Provision for credit losses in the allowance rollforward for the three months ended June 30, 2013 includes total transfers from the reserve for off-balance sheet credit commitments of $0.1 million. Provision for credit losses in the allowance rollforward for the six months ended June 30, 2013 includes total transfers to the reserve for off-balance sheet credit commitments of $0.3 million. There was no other provision for credit losses recognized for the three and six months ended June 30, 2013.

 

(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 June 30, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan and lease losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

84,087

 

$

46,586

 

$

13,803

 

$

22,096

 

$

8,032

 

$

1,938

 

$

89,535

 

$

266,077

 

Provision for credit losses (2)

 

1,228

 

(51

)

(846

)

326

 

386

 

100

 

(427

)

716

 

Charge-offs

 

(1,302

)

(181

)

(749

)

(7,858

)

(846

)

(617

)

 

(11,553

)

Recoveries

 

9,394

 

1,294

 

206

 

3,019

 

38

 

343

 

 

14,294

 

Net (charge-offs) recoveries

 

8,092

 

1,113

 

(543

)

(4,839

)

(808

)

(274

)

 

2,741

 

Ending balance

 

$

93,407

 

$

47,648

 

$

12,414

 

$

17,583

 

$

7,610

 

$

1,764

 

$

89,108

 

$

269,534

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six months ended June 30, 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)

 

(2,933

)

1,234

 

(578

)

(1,029

)

548

 

(338

)

2,842

 

(254

)

Charge-offs

 

(10,219

)

(873

)

(1,303

)

(9,459

)

(1,035

)

(826

)

 

(23,715

)

Recoveries

 

23,594

 

1,320

 

266

 

4,724

 

73

 

969

 

 

30,946

 

Net (charge-offs) recoveries

 

13,375

 

447

 

(1,037

)

(4,735

)

(962

)

143

 

 

7,231

 

Ending balance

 

$

93,407

 

$

47,648

 

$

12,414

 

$

17,583

 

$

7,610

 

$

1,764

 

$

89,108

 

$

269,534

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance of allowance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

2,850

 

$

2,282

 

$

398

 

$

1,866

 

$

154

 

$

 

$

 

$

7,550

 

Collectively evaluated for impairment

 

90,557

 

45,366

 

12,016

 

15,717

 

7,456

 

1,764

 

89,108

 

261,984

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and leases, excluding covered loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance of loans and leases:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and leases, excluding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

covered loans

 

$

6,086,947

 

$

2,424,333

 

$

3,822,630

 

$

301,829

 

$

741,270

 

$

130,200

 

$

 

$

13,507,209

 

Individually evaluated for impairment

 

43,144

 

45,491

 

13,634

 

66,529

 

4,434

 

550

 

 

173,782

 

Collectively evaluated for impairment

 

6,043,803

 

2,378,842

 

3,808,996

 

235,300

 

736,836

 

129,650

 

 

13,333,427

 

 

 

(1)         Includes lease financing loans.

(2)       Provision for credit losses in the allowance rollforward for the three months ended June 30, 2012 includes total provision expense of $1.0 million and total transfers to the reserve for off-balance sheet credit commitments of $0.3 million. Provision for credit losses for the six months ended June 30, 2012 includes total provision expense of $1.0 million and  total transfers to the reserve for off-balance sheet credit commitments of $1.3 million.

 

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 and six months ended June 30, 2013 and 2012:

 

 

 

For the three months ended
June 30,

 

For the six months ended
June 30,

 

(in thousands)

 

2013

 

2012

 

2013

 

2012

 

Balance, beginning of period

 

$

25,205

 

$

24,067

 

$

24,837

 

$

23,097

 

Transfers (to) from allowance for loan and lease losses

 

(81

)

284

 

287

 

1,254

 

Balance, end of period

 

$

25,124

 

$

24,351

 

$

25,124

 

$

24,351

 

 

Impaired Loans and Leases

 

Information on impaired loans, excluding covered loans, at June 30, 2013, December 31, 2012 and June 30, 2012 is provided in the following tables:

 

 

 

 

 

Unpaid

 

 

 

For the three months ended
June 30, 2013

 

For the six months ended
June 30, 2013

 

(in thousands)

 

Recorded
Investment

 

Contractual
Principal
Balance

 

Related
Allowance

 

Average
Recorded
Investment

 

Interest
Income
Recognized

 

Average
Recorded
Investment

 

Interest
Income
Recognized

 

June 30, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

27,276

 

$

28,029

 

$

 

$

23,171

 

$

428

 

$

21,701

 

$

847

 

Commercial real estate mortgages

 

26,821

 

31,116

 

 

28,112

 

427

 

33,035

 

662

 

Residential mortgages:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed

 

2,008

 

2,356

 

 

2,963

 

24

 

3,136

 

42

 

Variable

 

4,277

 

4,619

 

 

4,161

 

55

 

4,396

 

69

 

Total residential mortgages

 

6,285

 

6,975

 

 

7,124

 

79

 

7,532

 

111

 

Real estate construction:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

16,265

 

21,064

 

 

17,799

 

228

 

18,453

 

558

 

Land

 

14,181

 

27,156

 

 

13,172

 

253

 

17,364

 

287

 

Total real estate construction

 

30,446

 

48,220

 

 

30,971

 

481

 

35,817

 

845

 

Home equity loans and lines of credit

 

3,257

 

4,310

 

 

2,698

 

34

 

2,986

 

34

 

Installment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

150

 

 

Total installment

 

 

 

 

 

 

150

 

 

Total with no related allowance

 

$

94,085

 

$

118,650

 

$

 

$

92,076

 

$

1,449

 

$

101,221

 

$

2,499

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

7,639

 

$

9,170

 

$

478

 

$

7,606

 

$

311

 

$

7,576

 

$

357

 

Commercial real estate mortgages

 

15,111

 

15,963

 

2,252

 

14,228

 

148

 

12,886

 

316

 

Residential mortgages:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed

 

 

 

 

 

 

154

 

 

Variable

 

1,694

 

1,688

 

230

 

847

 

41

 

565

 

41

 

Total residential mortgages

 

1,694

 

1,688

 

230

 

847

 

41

 

719

 

41

 

Real estate construction:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land

 

 

 

 

6,425

 

 

4,283

 

213

 

Total real estate construction

 

 

 

 

6,425

 

 

4,283

 

213

 

Home equity loans and lines of credit

 

 

 

 

 

 

300

 

 

Total with an allowance

 

$

24,444

 

$

26,821

 

$

2,960

 

$

29,106

 

$

500

 

$

25,764

 

$

927

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total impaired loans by type:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

34,915

 

$

37,199

 

$

478

 

$

30,777

 

$

739

 

$

29,277

 

$

1,204

 

Commercial real estate mortgages

 

41,932

 

47,079

 

2,252

 

42,340

 

575

 

45,921

 

978

 

Residential mortgages

 

7,979

 

8,663

 

230

 

7,971

 

120

 

8,251

 

152

 

Real estate construction

 

30,446

 

48,220

 

 

37,396

 

481

 

40,100

 

1,058

 

Home equity loans and lines of credit

 

3,257

 

4,310

 

 

2,698

 

34

 

3,286

 

34

 

Installment

 

 

 

 

 

 

150

 

 

Total impaired loans

 

$

118,529

 

$

145,471

 

$

2,960

 

$

121,182

 

$

1,949

 

$

126,985

 

$

3,426

 

 

(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
June 30, 2012

 

For the six months ended
June 30, 2012

 

(in thousands)

 

Recorded
Investment

 

Contractual
Principal
Balance

 

Related
Allowance

 

Average
Recorded
Investment

 

Interest
Income
Recognized

 

Average
Recorded
Investment

 

Interest
Income
Recognized

 

June 30, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

32,378

 

$

43,247

 

$

 

$

30,100

 

$

 

$

23,451

 

$

 

Commercial real estate mortgages

 

28,368

 

33,107

 

 

21,188

 

55

 

20,748

 

124

 

Residential mortgages:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed

 

1,830

 

2,518

 

 

2,248

 

 

2,663

 

 

Variable

 

6,257

 

6,688

 

 

6,412

 

39

 

5,504

 

39

 

Total residential mortgages

 

8,087

 

9,206

 

 

8,660

 

39

 

8,167

 

39

 

Real estate construction:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

38,828

 

52,209

 

 

29,937

 

126

 

29,103

 

242

 

Land

 

18,936

 

22,101

 

 

21,513

 

 

24,006

 

 

Total real estate construction

 

57,764

 

74,310

 

 

51,450

 

126

 

53,109

 

242

 

Home equity loans and lines of credit

 

3,207

 

4,245

 

 

 

4,621

 

 

4,861

 

 

Installment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

550

 

927

 

 

550

 

 

586

 

 

Total installment

 

550

 

927

 

 

550

 

 

586

 

 

Lease financing

 

 

 

 

 

 

9

 

 

Total with no related allowance

 

$

130,354

 

$

165,042

 

$

 

$

116,569

 

$

220

 

$

110,931

 

$

405

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

10,766

 

$

11,591

 

$

2,850

 

$

11,680

 

$

 

$

12,995

 

$

 

Commercial real estate mortgages

 

17,123

 

18,266

 

2,282

 

12,711

 

 

12,077

 

 

Residential mortgages:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed

 

2,291

 

2,353

 

236

 

2,316

 

 

1,716

 

 

Variable

 

3,256

 

3,951

 

162

 

2,341

 

 

2,044

 

 

Total residential mortgages

 

5,547

 

6,304

 

398

 

4,657

 

 

3,760

 

 

Real estate construction:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land

 

8,765

 

18,575

 

1,866

 

15,658

 

 

16,900

 

 

Total real estate construction

 

8,765

 

18,575

 

1,866

 

15,658

 

 

16,900

 

 

Home equity loans and lines of credit

 

1,227

 

1,421

 

154

 

1,086

 

 

1,155

 

 

Total with an allowance

 

$

43,428

 

$

56,157

 

$

7,550

 

$

45,792

 

$

 

$

46,887

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total impaired loans by type:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

43,144

 

$

54,838

 

$

2,850

 

$

41,780

 

$

 

$

36,446

 

$

 

Commercial real estate mortgages

 

45,491

 

51,373

 

2,282

 

33,899

 

55

 

32,825

 

124

 

Residential mortgages

 

13,634

 

15,510

 

398

 

13,317

 

39

 

11,927

 

39

 

Real estate construction

 

66,529

 

92,885

 

1,866

 

67,108

 

126

 

70,009

 

242

 

Home equity loans and lines of credit

 

4,434

 

5,666

 

154

 

5,707

 

 

6,016

 

 

Installment

 

550

 

927

 

 

550

 

 

586

 

 

Lease financing

 

 

 

 

 

 

9

 

 

Total impaired loans

 

$

173,782

 

$

221,199

 

$

7,550

 

$

162,361

 

$

220

 

$

157,818

 

$

405

 

 

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 June 30, 2013, impaired loans included $6.3 million of loans previously reported as impaired that are less than $1 million.

 

Impaired loans at June 30, 2013 and December 31, 2012 included $54.3 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 table provides a summary of loans modified in a troubled debt restructuring during the three months ended June 30, 2013 and 2012:

 

(in thousands)

 

Number of
Contracts

 

Pre-Modification
Outstanding
Principal

 

Period-End
Outstanding
Principal

 

Financial
Effects (1)

 

Three months ended June 30, 2013

 

 

 

 

 

 

 

 

 

Commercial

 

6

 

$

6,956

 

$

6,926

 

$

 

Commercial real estate mortgages

 

1

 

547

 

547

 

 

Total troubled debt restructured loans

 

7

 

$

7,503

 

$

7,473

 

$

 

 

 

 

 

 

 

 

 

 

 

Three months ended June 30, 2012

 

 

 

 

 

 

 

 

 

Commercial

 

4

 

$

18,179

 

$

18,148

 

$

 

Commercial real estate mortgages

 

2

 

15,832

 

15,832

 

 

Real estate construction:

 

 

 

 

 

 

 

 

 

Construction

 

2

 

9,325

 

9,325

 

 

Total troubled debt restructured loans

 

8

 

$

43,336

 

$

43,305

 

$

 

 

 

(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 loans modified in a troubled debt restructuring during the six months ended June 30, 2013 and 2012:

 

(in thousands)

 

Number of
Contracts

 

Pre-Modification
Outstanding
Principal

 

Period-End
Outstanding
Principal

 

Financial
Effects (1)

 

Six months ended June 30, 2013

 

 

 

 

 

 

 

 

 

Commercial

 

10

 

$

8,683

 

$

8,336

 

$

 

Commercial real estate mortgages

 

1

 

547

 

547

 

 

 

Home equity loans and lines of credit

 

1

 

345

 

 

 

Total troubled debt restructured loans

 

12

 

$

9,575

 

$

8,883

 

$

 

 

 

 

 

 

 

 

 

 

 

Six months ended June 30, 2012

 

 

 

 

 

 

 

 

 

Commercial

 

9

 

$

35,161

 

$

32,351

 

$

 

Commercial real estate mortgages

 

2

 

15,832

 

15,832

 

 

Residential mortgages:

 

 

 

 

 

 

 

 

 

Fixed

 

1

 

655

 

 

 

Real estate construction:

 

 

 

 

 

 

 

 

 

Construction

 

3

 

14,857

 

14,458

 

 

Total troubled debt restructured loans

 

15

 

$

66,505

 

$

62,641

 

$

 

 

 

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

 

The following tables provide a summary of troubled debt restructured (“TDR”) loans that subsequently defaulted during the three and six months ended June 30, 2013 and 2012 that had been modified as a troubled debt restructuring during the 12 months prior to their default. A loan is considered to be in default when payments are ninety days or more past due.

 

 

 

For three months ended June 30, 2013

 

For six months ended June 30, 2013

 

(in thousands)

 

Number of
Contracts

 

Period-End
Outstanding
Principal

 

Period-End
Specific
Reserve

 

Number of
Contracts

 

Period-End
Outstanding
Principal

 

Period-End
Specific
Reserve

 

Commercial

 

2

 

$

427

 

$

 

4

 

$

1,487

 

$

 

Real estate construction:

 

 

 

 

 

 

 

 

 

 

 

 

 

Land

 

1

 

7,491

 

 

1

 

7,491

 

 

Home equity loans and lines of credit

 

 

 

 

1

 

141

 

 

Total loans that subsequently defaulted

 

3

 

$

7,918

 

$

 

6

 

$

9,119

 

$

 

 

 

 

For three months ended June 30, 2012

 

For six months ended June 30, 2012

 

(in thousands)

 

Number of
Contracts

 

Period-End
Outstanding
Principal

 

Period-End
Specific
Reserve

 

Number of
Contracts

 

Period-End
Outstanding
Principal

 

Period-End
Specific
Reserve

 

Commercial

 

2

 

$

4,327

 

$

277

 

3

 

$

4,341

 

$

277

 

Real estate construction:

 

 

 

 

 

 

 

 

 

 

 

 

 

Land

 

 

 

 

2

 

1,371

 

 

Total loans that subsequently defaulted

 

2

 

$

4,327

 

$

277

 

5

 

$

5,712

 

$

277

 

 

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 $7.5 million and $9.6 million were modified in troubled debt restructurings during the three and six months ended June 30, 2013, respectively. Loans with pre-modification outstanding balances totaling $43.3 million and $66.5 million were modified in troubled debt restructurings during the three and six months ended June 30, 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 $64.4 million, before specific reserves of $0.6 million, at June 30, 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 payments received on existing TDR loans and to the removal of $15.3 million of loans that were restructured in an A/B note structure in 2012 that are no longer reported as TDRs. These decreases were partially offset by the addition of $9.6 million of loans restructured during the first six months of 2013. 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. 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 six months ended June 30, 2013, four commercial loans, one real estate construction loan 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 June 30, 2013. As of June 30, 2013, commitments to lend additional funds on restructured loans totaled $2.0 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 June 30, 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

 

June 30, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

2,080

 

$

10,565

 

$

 

$

11,654

 

$

24,299

 

$

6,749,576

 

$

6,773,875

 

Commercial real estate mortgages

 

2,523

 

1,771

 

 

22,433

 

26,727

 

3,074,442

 

3,101,169

 

Residential mortgages:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed

 

 

508

 

379

 

4,402

 

5,289

 

1,420,487

 

1,425,776

 

Variable

 

 

2,396

 

 

6,178

 

8,574

 

2,718,701

 

2,727,275

 

Total residential mortgages

 

 

2,904

 

379

 

10,580

 

13,863

 

4,139,188

 

4,153,051

 

Real estate construction:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

 

 

 

11,553

 

11,553

 

167,627

 

179,180

 

Land

 

 

 

 

14,165

 

14,165

 

24,463

 

38,628

 

Total real estate construction

 

 

 

 

25,718

 

25,718

 

192,090

 

217,808

 

Home equity loans and lines of credit

 

100

 

 

249

 

6,239

 

6,588

 

694,093

 

700,681

 

Installment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

2

 

 

 

 

2

 

438

 

440

 

Consumer

 

188

 

24

 

 

24

 

236

 

148,762

 

148,998

 

Total installment

 

190

 

24

 

 

24

 

238

 

149,200

 

149,438

 

Lease financing

 

112

 

151

 

15

 

25

 

303

 

722,927

 

723,230

 

Total

 

$

5,005

 

$

15,415

 

$

643

 

$

76,673

 

$

97,736

 

$

15,721,516

 

$

15,819,252

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 June 30, 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.

 

 

 

June 30, 2013

 

December 31, 2012

 

(in thousands)

 

Nonclassified

 

Classified

 

Total

 

Nonclassified

 

Classified

 

Total

 

Commercial

 

$

6,659,653

 

$

114,222

 

$

6,773,875

 

$

6,073,459

 

$

137,894

 

$

6,211,353

 

Commercial real estate mortgages

 

2,997,653

 

103,516

 

3,101,169

 

2,705,469

 

124,225

 

2,829,694

 

Residential mortgages:

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed

 

1,405,192

 

20,584

 

1,425,776

 

1,449,270

 

16,204

 

1,465,474

 

Variable

 

2,703,347

 

23,928

 

2,727,275

 

2,479,449

 

17,282

 

2,496,731

 

Total residential mortgages

 

4,108,539

 

44,512

 

4,153,051

 

3,928,719

 

33,486

 

3,962,205

 

Real estate construction:

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

137,033

 

42,147

 

179,180

 

119,189

 

46,426

 

165,615

 

Land

 

24,166

 

14,462

 

38,628

 

27,492

 

29,673

 

57,165

 

Total real estate construction

 

161,199

 

56,609

 

217,808

 

146,681

 

76,099

 

222,780

 

Home equity loans and lines of credit

 

671,809

 

28,872

 

700,681

 

685,011

 

26,739

 

711,750

 

Installment:

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

440

 

 

440

 

437

 

 

437

 

Consumer

 

148,622

 

376

 

148,998

 

141,662

 

694

 

142,356

 

Total installment

 

149,062

 

376

 

149,438

 

142,099

 

694

 

142,793

 

Lease financing

 

720,080

 

3,150

 

723,230

 

733,803

 

3,917

 

737,720

 

Total

 

$

15,467,995

 

$

351,257

 

$

15,819,252

 

$

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
June 30,

 

For the six months ended
June 30,

 

(in thousands)

 

2013

 

2012

 

2013

 

2012

 

Balance, beginning of period

 

$

42,354

 

$

61,471

 

$

44,781

 

$

64,565

 

Provision for losses

 

(11,927

)

13,293

 

(2,035

)

20,759

 

Reduction in allowance due to loan removals

 

(6,013

)

(31,617

)

(18,332

)

(42,177

)

Balance, end of period

 

$

24,414

 

$

43,147

 

$

24,414

 

$

43,147

 

 

The allowance for losses on covered loans was $24.4 million, $44.8 million and $43.1 million as of June 30, 2013, December 31, 2012 and June 30, 2012, respectively. As a result of improvements in the portfolio’s credit quality and general market conditions, the Company recorded an $11.9 million and $2.0 million reversal of its allowance for covered loans during the three and six months ended June 30, 2013, respectively. Provision expense was $13.3 million and $20.8 million for the three and six months ended June 30, 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 or reversal of its allowance for loan losses as a result of that analysis. The provision expense or reversal of allowance 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 market conditions, the credit quality of the outstanding covered loans and the analysis of 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 as of June 30, 2013 and December 31, 2012.

 

At June 30, 2013, covered loans that were 30 to 89 days delinquent totaled $3.1 million and covered loans that were 90 days or more past due on accrual status totaled $89.4 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.