XML 78 R13.htm IDEA: XBRL DOCUMENT v3.3.0.814
Loans, Allowance for Loan and Lease Losses, and Reserve for Off-Balance Sheet Credit Commitments
9 Months Ended
Sep. 30, 2015
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 5. 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

 

 

 

 

 

 

 

 

September 30,

 

December 31,

 

(in thousands)

 

2015

 

2014

 

Commercial

 

$

10,253,592

 

$

9,360,976

 

Commercial real estate mortgages

 

3,947,746

 

3,539,703

 

Residential mortgages

 

5,709,272

 

5,106,803

 

Real estate construction

 

932,422

 

710,224

 

Home equity loans and lines of credit

 

799,711

 

785,796

 

Installment

 

206,156

 

184,613

 

Lease financing

 

687,685

 

649,091

 

 

 

 

 

 

 

Loans and leases, excluding acquired impaired loans

 

22,536,584

 

20,337,206

 

Less: Allowance for loan and lease losses

 

(317,157

)

(310,149

)

 

 

 

 

 

 

Loans and leases, excluding acquired impaired loans, net

 

22,219,427

 

20,027,057

 

 

 

 

 

 

 

Acquired impaired loans

 

399,527

 

510,979

 

Less: Allowance for loan losses

 

(5,648

)

(8,608

)

 

 

 

 

 

 

Acquired impaired loans, net

 

393,879

 

502,371

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans and leases

 

$

22,936,111

 

$

20,848,185

 

 

 

 

 

 

 

 

 

Total loans and leases, net

 

$

22,613,306

 

$

20,529,428

 

 

 

 

 

 

 

 

 

 

The loan amounts above include deferred costs, net of unamortized fees, of $3.5 million and $0.2 million as of September 30, 2015 and December 31, 2014, 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, the Company has various specialty lending businesses that lend to businesses located throughout the United States of America and in certain foreign countries to facilitate trade finance activities. Excluding acquired impaired loans, at September 30, 2015, California represented 72 percent of total loans outstanding and New York represented 10 percent. The remaining 18 percent of total loans outstanding represented other states and countries. 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 and New York.

 

Within the Company’s acquired impaired loan portfolio at September 30, 2015, the five states with the largest concentration were California (29 percent), Texas (12 percent), Arizona (6 percent), Ohio (6 percent) and Nevada (6 percent). The remaining 41 percent of total acquired impaired loans outstanding represented other states.

 

Acquired Impaired Loans

 

Acquired impaired loans represent loans acquired in FDIC-assisted acquisitions that are 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. The Company evaluated the acquired loans from its FDIC-assisted acquisitions and concluded that all loans, with the exception of a small population, met the requirements of ASC 310-30.

 

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

 

 

 

September 30,

 

December 31,

 

(in thousands)

 

2015

 

2014

 

Commercial

 

$

994

 

$

1,969

 

Commercial real estate mortgages

 

376,335

 

481,689

 

Residential mortgages

 

3,391

 

4,455

 

Real estate construction

 

16,042

 

18,790

 

Home equity loans and lines of credit

 

2,612

 

3,820

 

Installment

 

153

 

256

 

 

 

 

 

 

 

Acquired impaired loans

 

399,527

 

510,979

 

Less: Allowance for loan losses

 

(5,648

)

(8,608

)

 

 

 

 

 

 

Acquired impaired loans, net

 

$

393,879

 

$

502,371

 

 

 

 

 

 

 

 

 

 

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

 

(in thousands)

 

Imperial
Capital
Bank

 

1st Pacific
Bank

 

Sun West
Bank

 

Nevada
Commerce
Bank

 

Total

 

Acquired impaired loans as of:

 

 

 

 

 

 

 

 

 

 

 

September 30, 2015

 

$

359,723 

 

$

18,981 

 

$

6,356 

 

$

14,467 

 

$

399,527 

 

December 31, 2014

 

456,177 

 

23,895 

 

9,353 

 

21,554 

 

510,979 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of September 30, 2015:

 

 

 

 

 

 

 

 

 

 

 

FDIC indemnification asset

 

$

25,960 

 

$

760 

 

$

 

$

1,444 

 

$

28,164 

 

FDIC clawback liability

 

 

13,395 

 

2,801 

 

412 

 

16,608 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expiration date of FDIC loss sharing:

 

 

 

 

 

 

 

 

 

 

 

Commercial (1)

 

12/31/2016

 

6/30/2015

 

6/30/2015

 

6/30/2016

 

 

 

Residential

 

12/31/2019

 

5/31/2020

 

5/31/2020

 

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

 

5/31/2020

 

5/31/2020

 

4/30/2021

 

 

 

 

 

(1)

The Company is subject to sharing 80 percent of its recoveries with the FDIC up to the last day of the quarter in which the termination dates of the commercial loss-sharing agreements occur.

 

FDIC loss sharing under the commercial loss-sharing agreements for 1st Pacific Bank of California and Sun West Bank ended on June 30, 2015. As a result, losses recognized on assets subject to these agreements are no longer shared with the FDIC effective July 1, 2015. However, the Company is still subject to sharing 80 percent of its recoveries with the FDIC for the time period as indicated in the table above. At September 30, 2015, $377.1 million of acquired impaired loans were covered under the FDIC loss-sharing agreements and $22.4 million of acquired impaired loans were not covered.

 

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 nine months ended September 30, 2015 and 2014:

 

 

 

For the nine months ended
September 30,

 

(in thousands)

 

2015

 

2014

 

Balance, beginning of period

 

$

168,469

 

$

219,018

 

Accretion

 

(28,131

)

(36,067

)

Reclassifications from nonaccretable difference

 

19,545

 

25,636

 

Disposals and other

 

(23,239

)

(28,628

)

 

 

 

 

 

 

Balance, end of period

 

$

136,644

 

$

179,959

 

 

 

 

 

 

 

 

 

 

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 difference may vary from period to period as the Company periodically updates its cash flow projections. The reclassification of nonaccretable difference to accretable yield during 2015 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 difference between the carrying value of the FDIC indemnification asset and the undiscounted cash flow that the Company expects to collect from the FDIC is accreted or amortized into noninterest income up until the expiration date of the FDIC loss sharing. Refer to the preceding table for a list of expiration dates of FDIC loss sharing by acquired entity. The FDIC indemnification asset is reviewed on a quarterly basis and adjusted based on changes in cash flow projections. The FDIC indemnification asset from all FDIC-assisted acquisitions was $28.2 million at September 30, 2015 and $50.5 million at December 31, 2014.

 

Credit Quality on Loans and Leases, Excluding Acquired Impaired 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. 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 Company 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 Company has a qualitative factor matrix to determine the amount of reserves needed for judgmental factors that are not attributable to or reflected in the quantitative model. The methodology to determine the qualitative reserves includes segmenting the Company’s portfolio into three loan categories: commercial real estate secured, commercial and consumer. The qualitative reserve factors are separated into numerically informed and judgmental categories. Numerically informed factors are linked to defined macroeconomic or bank specific criteria, such as portfolio growth, problem loan trends and concentrations. Judgmental factors are based on the Company’s assessment of factors that include, but are not limited to, the legal and regulatory environment, internal systems and procedures, and entry into a new business. Each factor is assigned a risk level and a risk weight in points which is aggregated to determine the level of qualitative reserves. The factors are updated quarterly to reflect changing conditions.

 

A portion of the allowance for loan and lease losses is attributed to impaired loans that are individually measured for impairment. This measurement is based on the present value of expected future cash flows discounted using the loan’s contractual effective rate, the fair value of collateral or the secondary market value of the loan.

 

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 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 acquired impaired loans, for the three and nine months ended September 30, 2015 and 2014. 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

 

Qualitative

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended September 30, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan and lease losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

124,314

 

$

48,649

 

$

9,660

 

$

10,652

 

$

5,404

 

$

2,208

 

$

116,035

 

$

316,922

 

Charge-offs

 

(4,576

)

 

 

 

 

(240

)

 

(4,816

)

Recoveries

 

10,514

 

68

 

34

 

142

 

37

 

204

 

 

10,999

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net recoveries (charge-offs)

 

5,938

 

68

 

34

 

142

 

37

 

(36

)

 

6,183

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Reversal of) provision for credit losses

 

2,939

 

(211

)

154

 

783

 

(163

)

118

 

(9,620

)

(6,000

)

Transfers from reserve for off-balance sheet credit commitments

 

 

 

 

 

 

 

52

 

52

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$

133,191

 

$

48,506

 

$

9,848

 

$

11,577

 

$

5,278

 

$

2,290

 

$

106,467

 

$

317,157

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine months ended September 30, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan and lease losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

115,855

 

$

44,745

 

$

10,296

 

$

9,115

 

$

6,609

 

$

2,228

 

$

121,301

 

$

310,149

 

Charge-offs

 

(10,276

)

 

 

 

 

(748

)

 

(11,024

)

Recoveries

 

12,229

 

1,270

 

110

 

1,852

 

110

 

622

 

 

16,193

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net recoveries (charge-offs)

 

1,953

 

1,270

 

110

 

1,852

 

110

 

(126

)

 

5,169

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Reversal of) provision for credit losses

 

15,383

 

2,491

 

(558

)

610

 

(1,441

)

188

 

(12,673

)

4,000

 

Transfers to reserve for off-balance sheet credit commitments

 

 

 

 

 

 

 

(2,161

)

(2,161

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$

133,191

 

$

48,506

 

$

9,848

 

$

11,577

 

$

5,278

 

$

2,290

 

$

106,467

 

$

317,157

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance of allowance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

2,315

 

$

255

 

$

39

 

$

 

$

 

$

 

$

 

$

2,609

 

Collectively evaluated for impairment

 

130,876

 

48,251

 

9,809

 

11,577

 

5,278

 

2,290

 

106,467

 

314,548

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and leases, excluding acquired impaired loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance of loans and leases:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and leases, excluding acquired impaired loans

 

$

10,941,277

 

$

3,947,746

 

$

5,709,272

 

$

932,422

 

$

799,711

 

$

206,156

 

$

 

$

22,536,584

 

Individually evaluated for impairment

 

18,185

 

22,918

 

11,850

 

5,802

 

1,137

 

 

 

59,892

 

Collectively evaluated for impairment

 

10,923,092

 

3,924,828

 

5,697,422

 

926,620

 

798,574

 

206,156

 

 

22,476,692

 

 

 

(1)

Includes lease financing loans.

 

(in thousands)

 

Commercial
(1)

 

Commercial
Real Estate
Mortgages

 

Residential
Mortgages

 

Real Estate
Construction

 

Home Equity
Loans and Lines
of Credit

 

Installment

 

Qualitative

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended September 30, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan and lease losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

126,279

 

$

50,651

 

$

10,296

 

$

7,191

 

$

6,575

 

$

2,284

 

$

108,000

 

$

311,276

 

Charge-offs

 

(3,773

)

 

 

 

 

(76

)

 

(3,849

)

Recoveries

 

6,202

 

225

 

33

 

7,729

 

52

 

158

 

 

14,399

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net recoveries

 

2,429

 

225

 

33

 

7,729

 

52

 

82

 

 

10,550

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Reversal of) provision for credit losses

 

(5,762

)

113

 

1,138

 

(6,175

)

401

 

18

 

2,267

 

(8,000

)

Transfers to reserve for off-balance sheet credit commitments

 

 

 

 

 

 

 

(1,123

)

(1,123

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$

122,946

 

$

50,989

 

$

11,467

 

$

8,745

 

$

7,028

 

$

2,384

 

$

109,144

 

$

312,703

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine months ended September 30, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan and lease losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

117,103

 

$

50,678

 

$

11,540

 

$

6,351

 

$

6,677

 

$

1,842

 

$

108,393

 

$

302,584

 

Charge-offs

 

(18,594

)

(5

)

(482

)

 

(165

)

(264

)

 

(19,510

)

Recoveries

 

15,437

 

352

 

258

 

12,804

 

254

 

1,490

 

 

30,595

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (charge-offs) recoveries

 

(3,157

)

347

 

(224

)

12,804

 

89

 

1,226

 

 

11,085

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Reversal of) provision for credit losses

 

(353

)

(36

)

151

 

(10,410

)

262

 

(684

)

2,070

 

(9,000

)

Transfers from (to) reserve for off-balance sheet credit commitments

 

9,353

 

 

 

 

 

 

(1,319

)

8,034

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$

122,946

 

$

50,989

 

$

11,467

 

$

8,745

 

$

7,028

 

$

2,384

 

$

109,144

 

$

312,703

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance of allowance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

1,304

 

$

291

 

$

 

$

 

$

 

$

 

$

 

$

1,595

 

Collectively evaluated for impairment

 

121,642

 

50,698

 

11,467

 

8,745

 

7,028

 

2,384

 

109,144

 

311,108

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and leases, excluding acquired impaired loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance of loans and leases:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and leases, excluding acquired impaired loans

 

$

9,236,294

 

$

3,565,188

 

$

5,023,213

 

$

585,232

 

$

759,258

 

$

178,803

 

$

 

$

19,347,988

 

Individually evaluated for impairment

 

16,316

 

25,551

 

7,785

 

6,610

 

2,313

 

 

 

58,575

 

Collectively evaluated for impairment

 

9,219,978

 

3,539,637

 

5,015,428

 

578,622

 

756,945

 

178,803

 

 

19,289,413

 

 

 

(1)

Includes lease financing loans.

 

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 nine months ended September 30, 2015 and 2014:

 

 

 

For the three months ended
September 30,

 

For the nine months ended
September 30,

 

(in thousands)

 

2015

 

2014

 

2015

 

2014

 

Balance, beginning of period

 

$

30,024

 

$

24,787

 

$

27,811

 

$

33,944

 

Transfers (to) from allowance for loan and lease losses

 

(52

)

1,123

 

2,161

 

(8,034

)

 

 

 

 

 

 

 

 

 

 

Balance, end of period

 

$

29,972

 

$

25,910

 

$

29,972

 

$

25,910

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The reserve for off-balance sheet credit commitments decreased $0.1 million and increased $2.2 million during the three and nine months ended September 30, 2015, respectively. The change was due to normal fluctuations in the amount of reserves required due to changes in the composition, amount and quality of risk ratings of borrowers associated with the off-balance sheet commitments. Increases and decreases in the reserve for off-balance sheet credit commitments are reflected as an allocation of provision expense from or to the allowance for loan and lease losses.

 

Impaired Loans and Leases

 

The Company considers a loan to be impaired when it is probable that it will be unable to collect all amounts due according to the contractual terms of the loan agreement. Once a loan is determined to be impaired, the impairment is measured based on the present value of the expected future cash flows discounted at the loan’s effective interest rate, except that if the loan is collateral dependent, the impairment is measured by using the fair value of the loan’s collateral. As a final alternative, the observable market price of the debt may be used to assess impairment. Nonperforming loans greater than $1 million are individually evaluated for impairment based upon the borrower’s overall financial condition, resources, and payment record, and the prospects for support from any financially responsible guarantors. For borrowers with multiple loans totaling $1 million or more, this threshold is applied at the total relationship level. Loans under $1 million are measured for impairment using historical loss factors. When the measurement of the impaired loan is less than the recorded amount of the loan, an impairment is recognized by creating a valuation allowance with a corresponding charge to the allowance for loan and lease losses or by adjusting an existing valuation allowance for the impaired loan.

 

Information on impaired loans, excluding acquired impaired loans, at September 30, 2015, December 31, 2014 and September 30, 2014 is provided in the following tables:

 

 

 

 

 

Unpaid

 

 

 

For the three months ended
September 30, 2015

 

For the nine months ended
September 30, 2015

 

(in thousands)

 

Recorded
Investment

 

Contractual
Principal
Balance

 

Related
Allowance

 

Average
Recorded
Investment

 

Interest
Income
Recognized

 

Average
Recorded
Investment

 

Interest
Income
Recognized

 

September 30, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

4,784 

 

$

10,605 

 

$

 

$

3,619 

 

$

71 

 

$

4,395 

 

$

94 

 

Commercial real estate mortgages

 

17,921 

 

19,095 

 

 

17,947 

 

200 

 

18,398 

 

605 

 

Residential mortgages:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed

 

7,961 

 

8,255 

 

 

7,981 

 

14 

 

7,859 

 

40 

 

Variable

 

 

 

 

 

 

56 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total residential mortgages

 

7,961 

 

8,255 

 

 

7,981 

 

14 

 

7,915 

 

40 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate construction:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land

 

5,802 

 

6,885 

 

 

5,809 

 

28 

 

6,801 

 

142 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total real estate construction

 

5,802 

 

6,885 

 

 

5,809 

 

28 

 

6,801 

 

142 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity loans and lines of credit

 

1,137 

 

2,247 

 

 

1,035 

 

 

1,319 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total with no related allowance

 

$

37,605 

 

$

47,087 

 

$

 

$

36,391 

 

$

315 

 

$

38,828 

 

$

883 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

13,401 

 

$

17,347 

 

$

2,315 

 

$

9,869 

 

$

95 

 

$

8,090 

 

$

138 

 

Commercial real estate mortgages

 

4,997 

 

5,311 

 

255 

 

5,008 

 

 

5,061 

 

142 

 

Residential mortgages:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Variable

 

3,889 

 

3,881 

 

39 

 

3,901 

 

26 

 

3,923 

 

78 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total residential mortgages

 

3,889 

 

3,881 

 

39 

 

3,901 

 

26 

 

3,923 

 

78 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total with an allowance

 

$

22,287 

 

$

26,539 

 

$

2,609 

 

$

18,778 

 

$

121 

 

$

17,074 

 

$

358 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total impaired loans by type:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

18,185 

 

$

27,952 

 

$

2,315 

 

$

13,488 

 

$

166 

 

$

12,485 

 

$

232 

 

Commercial real estate mortgages

 

22,918 

 

24,406 

 

255 

 

22,955 

 

200 

 

23,459 

 

747 

 

Residential mortgages

 

11,850 

 

12,136 

 

39 

 

11,882 

 

40 

 

11,838 

 

118 

 

Real estate construction

 

5,802 

 

6,885 

 

 

5,809 

 

28 

 

6,801 

 

142 

 

Home equity loans and lines of credit

 

1,137 

 

2,247 

 

 

1,035 

 

 

1,319 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total impaired loans

 

$

59,892 

 

$

73,626 

 

$

2,609 

 

$

55,169 

 

$

436 

 

$

55,902 

 

$

1,241 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

 

Recorded
Investment

 

Unpaid
Contractual
Principal
Balance

 

Related
Allowance

 

December 31, 2014

 

 

 

 

 

 

 

With no related allowance recorded:

 

 

 

 

 

 

 

Commercial

 

$

8,894 

 

$

9,182 

 

$

 

Commercial real estate mortgages

 

19,858 

 

22,416 

 

 

Residential mortgages:

 

 

 

 

 

 

 

Fixed

 

7,756 

 

7,994 

 

 

Variable

 

224 

 

262 

 

 

 

 

 

 

 

 

 

 

Total residential mortgages

 

7,980 

 

8,256 

 

 

 

 

 

 

 

 

 

 

Real estate construction:

 

 

 

 

 

 

 

Land

 

6,609 

 

8,758 

 

 

 

 

 

 

 

 

 

 

Total real estate construction

 

6,609 

 

8,758 

 

 

 

 

 

 

 

 

 

 

Home equity loans and lines of credit

 

2,270 

 

3,375 

 

 

 

 

 

 

 

 

 

 

Total with no related allowance

 

$

45,611 

 

$

51,987 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

Commercial

 

$

6,470 

 

$

8,878 

 

$

399 

 

Commercial real estate mortgages

 

5,184 

 

5,526 

 

281 

 

Residential mortgages:

 

 

 

 

 

 

 

Variable

 

3,957 

 

3,948 

 

48 

 

 

 

 

 

 

 

 

 

Total residential mortgages

 

3,957 

 

3,948 

 

48 

 

 

 

 

 

 

 

 

 

Total with an allowance

 

$

15,611 

 

$

18,352 

 

$

728 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total impaired loans by type:

 

 

 

 

 

 

 

Commercial

 

$

15,364 

 

$

18,060 

 

$

399 

 

Commercial real estate mortgages

 

25,042 

 

27,942 

 

281 

 

Residential mortgages

 

11,937 

 

12,204 

 

48 

 

Real estate construction

 

6,609 

 

8,758 

 

 

Home equity loans and lines of credit

 

2,270 

 

3,375 

 

 

 

 

 

 

 

 

 

 

Total impaired loans

 

$

61,222 

 

$

70,339 

 

$

728 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unpaid

 

 

 

For the three months ended
September 30, 2014

 

For the nine months ended
September 30, 2014

 

(in thousands)

 

Recorded
Investment

 

Contractual
Principal
Balance

 

Related
Allowance

 

Average
Recorded
Investment

 

Interest
Income
Recognized

 

Average
Recorded
Investment

 

Interest
Income
Recognized

 

September 30, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

6,653 

 

$

6,684 

 

$

 

$

6,817 

 

$

38 

 

$

10,653 

 

$

205 

 

Commercial real estate mortgages

 

20,347 

 

22,698 

 

 

24,290 

 

219 

 

29,478 

 

903 

 

Residential mortgages:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed

 

2,015 

 

2,254 

 

 

3,406 

 

10 

 

3,459 

 

30 

 

Variable

 

5,770 

 

5,885 

 

 

3,784 

 

40 

 

3,997 

 

68 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total residential mortgages

 

7,785 

 

8,139 

 

 

7,190 

 

50 

 

7,456 

 

98 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate construction:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

 

 

 

 

 

2,742 

 

76 

 

Land

 

6,610 

 

8,758 

 

 

9,728 

 

35 

 

11,593 

 

104 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total real estate construction

 

6,610 

 

8,758 

 

 

9,728 

 

35 

 

14,335 

 

180 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity loans and lines of credit

 

2,313 

 

3,375 

 

 

2,874 

 

 

2,881 

 

 

Installment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total installment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total with no related allowance

 

$

43,708 

 

$

49,654 

 

$

 

$

50,899 

 

$

343 

 

$

64,807 

 

$

1,387 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

9,663 

 

$

12,134 

 

$

1,304 

 

$

15,957 

 

$

 

$

15,869 

 

$

 

Commercial real estate mortgages

 

5,204 

 

5,557 

 

291 

 

5,214 

 

73 

 

5,293 

 

191 

 

Residential mortgages:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Variable

 

 

 

 

2,000 

 

 

1,419 

 

11 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total residential mortgages

 

 

 

 

2,000 

 

 

1,419 

 

11 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Installment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

25 

 

 

12 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total installment

 

 

 

 

25 

 

 

12 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total with an allowance

 

$

14,867 

 

$

17,691 

 

$

1,595 

 

$

23,196 

 

$

73 

 

$

22,593 

 

$

203 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total impaired loans by type:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

16,316 

 

$

18,818 

 

$

1,304 

 

$

22,774 

 

$

38 

 

$

26,522 

 

$

205 

 

Commercial real estate mortgages

 

25,551 

 

28,255 

 

291 

 

29,504 

 

292 

 

34,771 

 

1,094 

 

Residential mortgages

 

7,785 

 

8,139 

 

 

9,190 

 

50 

 

8,875 

 

109 

 

Real estate construction

 

6,610 

 

8,758 

 

 

9,728 

 

35 

 

14,335 

 

180 

 

Home equity loans and lines of credit

 

2,313 

 

3,375 

 

 

2,874 

 

 

2,881 

 

 

Installment

 

 

 

 

25 

 

 

16 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total impaired loans

 

$

58,575 

 

$

67,345 

 

$

1,595 

 

$

74,095 

 

$

416 

 

$

87,400 

 

$

1,590 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans at September 30, 2015 and December 31, 2014 included $33.1 million and $30.6 million, respectively, of 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 September 30, 2015. There were no loans modified in a troubled debt restructuring during the three months ended September 30, 2014.

 

(in thousands)

 

Number of
Contracts

 

Pre-Modification
Outstanding
Principal

 

Period-End
Outstanding
Principal

 

Financial
Effects (1)

 

Three months ended September 30, 2015

 

 

 

 

 

 

 

 

 

Commercial

 

 

$

2,575 

 

$

2,570 

 

$

 

Commercial real estate mortgages

 

 

187 

 

185 

 

 

Home equity loans and lines of credit

 

 

205 

 

205 

 

 

 

 

 

 

 

 

 

 

 

 

Total troubled debt restructured loans

 

 

$

2,967 

 

$

2,960 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Financial effects are comprised of charge-offs and specific reserves recognized on troubled debt restructured (“TDR”) loans at modification date.

 

The following table provides a summary of loans modified in a troubled debt restructuring during the nine months ended September 30, 2015 and 2014:

 

(in thousands)

 

Number of
Contracts

 

Pre-Modification
Outstanding
Principal

 

Period-End
Outstanding
Principal

 

Financial
Effects (1)

 

Nine months ended September 30, 2015

 

 

 

 

 

 

 

 

 

Commercial

 

 

$

3,206 

 

$

3,091 

 

$

 

Commercial real estate mortgages

 

 

605 

 

593 

 

 

Residential mortgages:

 

 

 

 

 

 

 

 

 

Fixed

 

 

302 

 

299 

 

 

Home equity loans and lines of credit

 

 

292 

 

287 

 

 

 

 

 

 

 

 

 

 

 

 

Total troubled debt restructured loans

 

 

$

4,405 

 

$

4,270 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine months ended September 30, 2014

 

 

 

 

 

 

 

 

 

Commercial

 

 

$

4,098 

 

$

3,799 

 

$

 

Residential mortgages:

 

 

 

 

 

 

 

 

 

Variable

 

 

4,676 

 

4,647 

 

 

Installment:

 

 

 

 

 

 

 

 

 

Consumer

 

 

50 

 

 

50 

 

 

 

 

 

 

 

 

 

 

 

Total troubled debt restructured loans

 

 

$

8,824 

 

$

8,446 

 

$

55 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

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

 

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 $3.0 million and $4.4 million were modified in troubled debt restructurings during the three and nine months ended September 30, 2015. Loans with pre-modification outstanding balances totaling $8.8 million were modified in troubled debt restructurings during the nine months ended September 30, 2014. The concessions granted in the restructurings completed in 2015 largely consisted of maturity extensions.

 

The unpaid principal balance of TDR loans was $27.3 million, before specific reserves of $0.4 million, at September 30, 2015 and $34.3 million, before specific reserves of $0.7 million, at December 31, 2014. The net decrease in TDR loans from December 31, 2014 was primarily attributable to payments received on existing TDR loans totaling $8.5 million and charge-offs totaling $3.1 million on an existing TDR loan. These decreases were partially offset by additions totaling $4.4 million. 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.

 

A TDR loan is considered to be in default when payments are 90 days or more past due. The following table provides a summary of TDR loans that subsequently defaulted during the three and nine months ended September 30, 2015 that had been modified as a troubled debt restructuring during the 12 months prior to their default. The Company had no TDR loans that subsequently defaulted during the three and nine months ended September 30, 2014.

 

 

 

For three months ended September 30, 2015

 

For nine months ended September 30, 2015

 

(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

 

 

$

2,570 

 

$

 

 

$

2,570 

 

$

 

Commercial real estate mortgages

 

 

 

 

 

64 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans that subsequently defaulted

 

 

$

2,570 

 

$

 

 

$

2,634 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

All other TDR loans were performing in accordance with their restructured terms at September 30, 2015. As of September 30, 2015, there were $0.3 million of outstanding commitments to lend additional funds on restructured loans.

 

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 acquired impaired loans, at September 30, 2015 and December 31, 2014 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

 

September 30, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

5,094 

 

$

1,550 

 

$

 

$

14,728 

 

$

21,372 

 

$

10,232,220 

 

$

10,253,592 

 

Commercial real estate mortgages

 

3,847 

 

 

 

2,368 

 

6,215 

 

3,941,531 

 

3,947,746 

 

Residential mortgages:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed

 

 

2,556 

 

305 

 

10,000 

 

12,861 

 

1,475,111 

 

1,487,972 

 

Variable

 

 

5,601 

 

2,153 

 

588 

 

8,342 

 

4,212,958 

 

4,221,300 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total residential mortgages

 

 

8,157 

 

2,458 

 

10,588 

 

21,203 

 

5,688,069 

 

5,709,272 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate construction:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

 

 

 

 

 

900,928 

 

900,928 

 

Land

 

 

 

 

3,460 

 

3,460 

 

28,034 

 

31,494 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total real estate construction

 

 

 

 

3,460 

 

3,460 

 

928,962 

 

932,422 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity loans and lines of credit

 

910 

 

3,072 

 

460 

 

3,340 

 

7,782 

 

791,929 

 

799,711 

 

Installment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

228 

 

228 

 

Consumer

 

373 

 

68 

 

543 

 

37 

 

1,021 

 

204,907 

 

205,928 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total installment

 

373 

 

68 

 

543 

 

37 

 

1,021 

 

205,135 

 

206,156 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lease financing

 

 

457 

 

 

 

458 

 

687,227 

 

687,685 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

10,224 

 

$

13,304 

 

$

3,461 

 

$

34,522 

 

$

61,511 

 

$

22,475,073 

 

$

22,536,584 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

8,462 

 

$

325 

 

$

148 

 

$

15,096 

 

$

24,031 

 

$

9,336,945 

 

$

9,360,976 

 

Commercial real estate mortgages

 

693 

 

 

 

3,575 

 

4,268 

 

3,535,435 

 

3,539,703 

 

Residential mortgages:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed

 

 

309 

 

921 

 

10,365 

 

11,595 

 

1,390,357 

 

1,401,952 

 

Variable

 

 

1,165 

 

 

1,578 

 

2,743 

 

3,702,108 

 

3,704,851 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total residential mortgages

 

 

1,474 

 

921 

 

11,943 

 

14,338 

 

5,092,465 

 

5,106,803 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate construction:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

 

 

 

 

 

686,990 

 

686,990 

 

Land

 

 

 

 

6,598 

 

6,598 

 

16,636 

 

23,234 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total real estate construction

 

 

 

 

6,598 

 

6,598 

 

703,626 

 

710,224 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity loans and lines of credit

 

 

39 

 

100 

 

4,864 

 

5,003 

 

780,793 

 

785,796 

 

Installment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

298 

 

298 

 

Consumer

 

324 

 

113 

 

346 

 

84 

 

867 

 

183,448 

 

184,315 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total installment

 

324 

 

113 

 

346 

 

84 

 

867 

 

183,746 

 

184,613 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lease financing

 

321 

 

152 

 

 

 

480 

 

648,611 

 

649,091 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

9,800 

 

$

2,103 

 

$

1,515 

 

$

42,167 

 

$

55,585 

 

$

20,281,621 

 

$

20,337,206 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 table provides a summary of the loan and lease portfolio, excluding acquired impaired loans, by loan type and credit quality classification as of September 30, 2015 and December 31, 2014. 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.

 

 

 

September 30, 2015

 

December 31, 2014

 

(in thousands)

 

Nonclassified

 

Classified

 

Total

 

Nonclassified

 

Classified

 

Total

 

Commercial

 

$

10,153,594 

 

$

99,998 

 

$

10,253,592 

 

$

9,304,636 

 

$

56,340 

 

$

9,360,976 

 

Commercial real estate mortgages

 

3,905,035 

 

42,711 

 

3,947,746 

 

3,511,229 

 

28,474 

 

3,539,703 

 

Residential mortgages:

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed

 

1,467,932 

 

20,040 

 

1,487,972 

 

1,375,175 

 

26,777 

 

1,401,952 

 

Variable

 

4,191,381 

 

29,919 

 

4,221,300 

 

3,675,723 

 

29,128 

 

3,704,851 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total residential mortgages

 

5,659,313 

 

49,959 

 

5,709,272 

 

5,050,898 

 

55,905 

 

5,106,803 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate construction:

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

900,928 

 

 

900,928 

 

679,744 

 

7,246 

 

686,990 

 

Land

 

25,702 

 

5,792 

 

31,494 

 

16,636 

 

6,598 

 

23,234 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total real estate construction

 

926,630 

 

5,792 

 

932,422 

 

696,380 

 

13,844 

 

710,224 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity loans and lines of credit

 

773,425 

 

26,286 

 

799,711 

 

754,694 

 

31,102 

 

785,796 

 

Installment:

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

228 

 

 

228 

 

298 

 

 

298 

 

Consumer

 

205,229 

 

699 

 

205,928 

 

183,190 

 

1,125 

 

184,315 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total installment

 

205,457 

 

699 

 

206,156 

 

183,488 

 

1,125 

 

184,613 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lease financing

 

681,101 

 

6,584 

 

687,685 

 

645,049 

 

4,042 

 

649,091 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

22,304,555 

 

$

232,029 

 

$

22,536,584 

 

$

20,146,374 

 

$

190,832 

 

$

20,337,206 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Credit Quality on Acquired Impaired Loans

 

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

 

 

 

For the three months ended
September 30,

 

For the nine months ended
September 30,

 

(in thousands)

 

2015

 

2014

 

2015

 

2014

 

Balance, beginning of period

 

$

8,075

 

$

9,103

 

$

8,608

 

$

15,922

 

Provision for losses

 

1,148

 

589

 

2,736

 

3,783

 

Change in allowance due to loan removals

 

(3,575

)

(324

)

(5,696

)

(10,337

)

 

 

 

 

 

 

 

 

 

 

Balance, end of period

 

$

5,648

 

$

9,368

 

$

5,648

 

$

9,368

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The allowance for losses on acquired impaired loans was $5.6 million, $8.6 million and $9.4 million as of September 30, 2015, December 31, 2014 and September 30, 2014, respectively. The Company recorded provision expense of $1.1 million and $2.7 million during the three and nine months ended September 30, 2015, respectively. The Company recorded provision expense of $0.6 million and $3.8 million during the three and nine months ended September 30, 2014, respectively. The Company updates its cash flow projections for acquired impaired loans accounted for under ASC 310-30 on a quarterly basis, and may recognize provision expense or reversal of provision for loan losses as a result of that analysis. The provision expense or reversal of provision for losses on acquired impaired loans is the result of changes in expected cash flows, both amount and timing, due to actual loan performance and the Company’s revised loan loss and prepayment forecasts. The revisions of these forecasts were based on the results of management’s review of market conditions, the credit quality of outstanding acquired impaired loans and the analysis of loan performance data since the acquisition of the acquired impaired loans. The allowance for losses is adjusted for any loan removals, which occur when a loan has been fully paid off, fully charged off, sold or transferred to OREO.

 

Acquired impaired loans 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 acquired impaired loans that were on nonaccrual status as of September 30, 2015 and December 31, 2014.

 

At September 30, 2015, acquired impaired loans that were 30 to 89 days delinquent totaled $0.9 million and acquired impaired loans that were 90 days or more past due on accrual status totaled $20.4 million. At December 31, 2014, acquired impaired loans that were 30 to 89 days delinquent totaled $7.4 million and acquired impaired loans that were 90 days or more past due on accrual status totaled $28.3 million.