XML 75 R13.htm IDEA: XBRL DOCUMENT v2.4.0.6
Allowance for loan losses Alloance for loan losses
9 Months Ended
Sep. 30, 2012
Allowance for loan losses [Abstract]  
Allowance for Credit Losses

The Corporation’s Credit Policy Division manages credit risk by establishing common credit policies for its subsidiary bank, participating in approval of its loans, conducting reviews of loan portfolios, providing centralized consumer underwriting, collections and loan operation services, and overseeing loan workouts. The Corporation’s objective is to minimize losses from its commercial lending activities and to maintain consumer losses at acceptable levels that are stable and consistent with growth and profitability objectives.

The allowance for loan losses is Management’s estimate of the amount of probable credit losses inherent in the portfolio at the balance sheet date. Management estimates credit losses based on individual loans determined to be impaired and on all other loans grouped based on similar risk characteristics. Management also considers internal and external factors such as economic conditions, loan management practices, portfolio monitoring, and other risks, collectively known as qualitative factors, or Q-factors, to estimate credit losses in the loan portfolio. Q-factors are used to reflect changes in the portfolio’s collectability characteristics not captured by historical loss data.

The Corporation’s historical loss component is the most significant of the allowance for loan losses components and is based on historical loss experience by credit-risk grade (for commercial loan pools) and payment status (for mortgage and consumer loan pools). Balances by credit-risk grade and payment status, as well as descriptions of the credit-risk grades are included in Note 5 (Loans). The historical loss experience component of the allowance for loan losses represents the results of migration analysis of historical net charge-offs for portfolios of loans (including groups of commercial loans within each credit-risk grade and groups of consumer loans by payment status). For measuring loss exposure in a pool of loans, the historical net charge-off or migration experience is utilized to estimate expected losses to be realized from the pool of loans.

If a nonperforming, substandard loan has an outstanding balance of $0.3 million or greater or if a doubtful loan has an outstanding balance of $0.1 million or greater, as determined by the Corporation’s credit-risk grading process, further analysis is performed to determine the probable loss content and assign a specific allowance to the loan, if deemed appropriate. The allowance for loan losses relating to originated loans that have become impaired is based on either expected cash flows discounted using the original effective interest rate, the observable market price, or the fair value of the collateral for certain collateral dependent loans. To the extent credit deterioration occurs on purchased loans after the date of acquisition, the Corporation records an allowance for loan losses, net of any expected reimbursement under any loss sharing agreements with the FDIC.

The activity within the allowance for noncovered loan losses, by portfolio type, for the three and nine months ended September 30, 2012 and 2011 is shown in the following tables:

 
Nine Months Ended September 30, 2012
 
C&I
 
CRE
 
Construction
 
Leases
 
Installment
 
Home
Equity
 Lines
 
Credit
Cards
 
Residential
Mortgages
 
Total
Allowance for loan losses, beginning balance
$
32,363

 
$
31,857

 
$
5,173

 
$
341

 
$
17,981

 
$
6,766

 
$
7,369

 
$
5,849

 
$
107,699

Charge-offs
(19,906
)
 
(3,496
)
 
(165
)
 

 
(14,441
)
 
(7,373
)
 
(4,618
)
 
(3,431
)
 
(53,430
)
Recoveries
3,120

 
825

 
364

 
38

 
9,104

 
2,588

 
1,583

 
191

 
17,813

Provision for noncovered loan losses
23,582

 
(4,008
)
 
(568
)
 
127

 
(809
)
 
2,904

 
2,901

 
2,731

 
26,860

Allowance for loan losses, ending balance
$
39,159

 
$
25,178

 
$
4,804

 
$
506

 
$
11,835

 
$
4,885

 
$
7,235

 
$
5,340

 
$
98,942


 
Three Months Ended September 30, 2012
 
C&I
 
CRE
 
Construction
 
Leases
 
Installment
 
Home
Equity
 Lines
 
Credit
Cards
 
Residential
Mortgages
 
Total
Allowance for loan losses, beginning balance
$
40,327

 
$
27,186

 
$
5,147

 
$
358

 
$
13,029

 
$
5,449

 
$
6,690

 
$
5,663

 
$
103,849

Charge-offs
(8,773
)
 
(727
)
 
(127
)
 

 
(5,507
)
 
(2,784
)
 
(1,390
)
 
(1,691
)
 
(20,999
)
Recoveries
1,408

 
180

 
61

 

 
2,883

 
1,007

 
488

 
100

 
6,127

Provision for noncovered loan losses
6,197

 
(1,461
)
 
(277
)
 
148

 
1,430

 
1,213

 
1,447

 
1,268

 
9,965

Allowance for loan losses, ending balance
$
39,159

 
$
25,178

 
$
4,804

 
$
506

 
$
11,835

 
$
4,885

 
$
7,235

 
$
5,340

 
$
98,942

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 



 
Nine Months Ended September 30, 2011
 
C&I
 
CRE
 
Construction
 
Leases
 
Installment
 
Home
Equity 
Lines
 
Credit
Cards
 
Residential
Mortgages
 
Total
Allowance for loan losses, beginning balance
$
29,764

 
$
32,026

 
$
7,180

 
$
475

 
$
21,555

 
$
7,217

 
$
11,107

 
$
5,366

 
$
114,690

Charge-offs
(13,517
)
 
(7,763
)
 
(3,245
)
 
(778
)
 
(20,204
)
 
(8,356
)
 
(6,135
)
 
(3,786
)
 
(63,784
)
Recoveries
1,254

 
54

 
545

 
35

 
10,812

 
1,840

 
1,789

 
192

 
16,521

Provision for noncovered loan losses
12,837

 
8,984

 
2,335

 
593

 
6,160

 
5,542

 
1,235

 
4,074

 
41,760

Allowance for loan losses, ending balance
$
30,338

 
$
33,301

 
$
6,815

 
$
325

 
$
18,323

 
$
6,243

 
$
7,996

 
$
5,846

 
$
109,187

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

 
Three Months Ended September 30, 2011
 
C&I
 
CRE
 
Construction
 
Leases
 
Installment
 
Home
Equity 
Lines
 
Credit
Cards
 
Residential
Mortgages
 
Total
Allowance for loan losses, beginning balance
$
28,366

 
$
32,946

 
$
7,876

 
$
353

 
$
18,089

 
$
7,142

 
$
8,403

 
$
6,012

 
$
109,187

Charge-offs
(4,528
)
 
(3,304
)
 
(550
)
 
(651
)
 
(5,911
)
 
(2,779
)
 
(1,520
)
 
(771
)
 
(20,014
)
Recoveries
540

 
6

 
171

 
1

 
3,375

 
658

 
585

 
74

 
5,410

Provision for noncovered loan losses
5,960

 
3,653

 
(682
)
 
622

 
2,770

 
1,222

 
528

 
531

 
14,604

Allowance for loan losses, ending balance
$
30,338

 
$
33,301

 
$
6,815

 
$
325

 
$
18,323

 
$
6,243

 
$
7,996

 
$
5,846

 
$
109,187

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
    
The following tables present the allowance for noncovered loan losses and the recorded investment in noncovered loans, by portfolio type, based on impairment method as of September 30, 2012, December 31, 2011 and September 30, 2011.
 
As of September 30, 2012
 
C&I
 
CRE
 
Construction
 
Leases
 
Installment
 
Home
Equity 
Lines
 
Credit
Cards
 
Residential
Mortgages
 
Total
Ending allowance for noncovered loan losses balance attributable to loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
2,900

 
$
1,953

 
$
117

 
$

 
$
1,674

 
$
95

 
$
106

 
$
1,599

 
$
8,444

Collectively evaluated for impairment
36,259

 
23,225

 
4,687

 
506

 
10,161

 
4,790

 
7,129

 
3,741

 
90,498

Total ending allowance for noncovered loan losses balance
$
39,159

 
$
25,178

 
$
4,804

 
$
506

 
$
11,835

 
$
4,885

 
$
7,235

 
$
5,340

 
$
98,942

Noncovered loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
9,994

 
$
28,972

 
$
3,577

 
$

 
$
32,577

 
$
6,922

 
$
1,767

 
$
24,569

 
$
108,378

Collectively evaluated for impairment
3,039,235

 
2,124,370

 
305,528

 
110,938

 
1,288,505

 
782,820

 
142,152

 
414,494

 
8,208,042

Total ending noncovered loan balance
$
3,049,229

 
$
2,153,342

 
$
309,105

 
$
110,938

 
$
1,321,082

 
$
789,742

 
$
143,919

 
$
439,063

 
$
8,316,420

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

 
As of December 31, 2011
 
C&I
 
CRE
 
Construction
 
Leases
 
Installment
 
Home
Equity 
Lines
 
Credit
Cards
 
Residential
Mortgages
 
Total
Ending allowance for noncovered loan losses balance attributable to loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
2,497

 
$
1,599

 
$
99

 
$

 
$
1,382

 
$
31

 
$
108

 
$
1,364

 
$
7,080

Collectively evaluated for impairment
29,866

 
30,258

 
5,074

 
341

 
16,599

 
6,735

 
7,261

 
4,485

 
100,619

Total ending allowance for noncovered loan losses balance
$
32,363

 
$
31,857

 
$
5,173

 
$
341

 
$
17,981

 
$
6,766

 
$
7,369

 
$
5,849

 
$
107,699

Noncovered loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
8,269

 
$
36,087

 
$
9,320

 
$

 
$
33,571

 
$
4,763

 
$
2,202

 
$
17,398

 
$
111,610

Collectively evaluated for impairment
2,767,207

 
2,018,849

 
268,015

 
73,530

 
1,230,094

 
739,219

 
144,154

 
396,266

 
7,637,334

Total ending noncovered loan balance
$
2,775,476

 
$
2,054,936

 
$
277,335

 
$
73,530

 
$
1,263,665

 
$
743,982

 
$
146,356

 
$
413,664

 
$
7,748,944

 
As of September 30, 2011
 
C&I
 
CRE
 
Construction
 
Leases
 
Installment
 
Home
Equity 
Lines
 
Credit
Cards
 
Residential
Mortgages
 
Total
Ending allowance for noncovered loan losses balance attributable to loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
256

 
$
2,064

 
$
1,264

 
$

 
$
1,568

 
$
52

 
$
121

 
$
1,346

 
$
6,671

Collectively evaluated for impairment
30,082

 
31,237

 
5,551

 
325

 
16,755

 
6,191

 
7,875

 
4,500

 
102,516

Total ending allowance for noncovered loan losses balance
$
30,338

 
$
33,301

 
$
6,815

 
$
325

 
$
18,323

 
$
6,243

 
$
7,996

 
$
5,846

 
$
109,187

Noncovered loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
4,271

 
$
39,288

 
$
11,789

 
$

 
$
34,654

 
$
4,413

 
$
2,356

 
$
16,316

 
$
113,087

Collectively evaluated for impairment
2,697,987

 
2,024,734

 
240,788

 
57,992

 
1,236,673

 
738,964

 
140,354

 
380,993

 
7,518,485

Total ending noncovered loan balance
$
2,702,258

 
$
2,064,022

 
$
252,577

 
$
57,992

 
$
1,271,327

 
$
743,377

 
$
142,710

 
$
397,309

 
$
7,631,572


To the extent there is a decrease in the present value of cash flows from Acquired Impaired Loans after the date of acquisition, the Corporation records an allowance for loan losses, net of expected reimbursement under any loss sharing agreements. These expected reimbursements are recorded as part of covered loans in the accompanying consolidated balance sheets. During the three months ended September 30, 2012, the Corporation increased its allowance for covered loan losses to $43.6 million to reserve for estimated additional losses on certain Acquired Impaired Loans. The increase in the allowance was recorded in the three months ended September 30, 2012 by a charge to the provision for covered loan losses of $7.7 million and an increase of $1.5 million in the loss share receivable for the portion of the losses recoverable under the loss sharing agreements.

To the extent credit deterioration occurs in Acquired Non-Impaired loans after the date of acquisition, the Corporation records a provision for loan losses only when the required allowance, net of any expected reimbursement under the loss sharing agreements exceeds any remaining credit discount. The allowance for losses on Acquired Nonimpaired loans, included in the allowance for noncovered covered loan losses on the consolidated balance sheets was $0.3 million, $0.7 million and $0.6 million as of September 30, 2012, December 31, 2011 and September 30, 2011, respectively.

The activity within the allowance for covered loan losses for the three and nine months ended September 30, 2012 and 2011 is shown in the following table:
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
2012
 
2011
 
2012
 
2011
Balance at beginning of the period
$
42,606

 
$
33,360

 
$
36,417

 
$
13,733

Provision for loan losses before benefit attributable to FDIC loss share agreements
7,698

 
12,992

 
28,177

 
48,657

Benefit attributable to FDIC loss share agreements
(1,484
)
 
(8,224
)
 
(12,601
)
 
(31,077
)
Net provision for covered loan losses
6,214

 
4,768

 
15,576

 
17,580

Increase in indemnification asset
1,484

 
8,224

 
12,601

 
31,077

Loans charged-off
(6,660
)
 
(11,749
)
 
(20,950
)
 
(27,787
)
Balance at end of the period
$
43,644

 
$
34,603

 
$
43,644

 
$
34,603



Credit Quality Disclosures

A loan is considered to be impaired when, based on current events or information, it is probable the Corporation will be unable to collect all amounts due (principal and interest) per the contractual terms of the loan agreement. Loan impairment for all loans is measured based on either the present value of expected future cash flows discounted at the loan’s effective interest rate, at the observable market price of the loan, or the fair value of the collateral for certain collateral dependent loans. Impaired loans include all nonaccrual commercial, agricultural, construction, and commercial real estate loans, and loans modified as troubled debt restructurings (“TDRs”). Aggregated consumer loans, mortgage loans, and leases that are collectively evaluated for impairment are not included in the following tables.
 
As of September 30, 2012
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Allowance
 
Average
Recorded
Investment
Impaired loans with no related allowance
 
 
 
 
 
 
 
Commercial
 
 
 
 
 
 
 
C&I
$
1,443

 
$
10,154

 
$

 
$
9,903

CRE
16,910

 
22,337

 

 
19,217

Construction
3,370

 
3,944

 

 
4,080

Consumer
 
 
 
 
 
 
 
Installment
2,902

 
4,739

 

 
4,888

Home equity line
959

 
1,239

 

 
1,237

Credit card
4

 
4

 

 
4

Residential mortgages
10,693

 
12,838

 

 
11,542

Subtotal
$
36,281

 
$
55,255

 
$

 
$
50,871

Impaired loans with a related allowance
 
 
 
 
 
 
 
Commercial
 
 
 
 
 
 
 
C&I
8,551

 
12,555

 
2,900

 
10,163

CRE
11,543

 
14,113

 
1,953

 
10,559

Construction
726

 
726

 
117

 
733

Consumer
 
 
 
 
 
 
 
Installment
29,675

 
29,675

 
1,674

 
30,361

Home equity line
5,963

 
5,963

 
95

 
6,206

Credit card
1,763

 
1,763

 
106

 
1,975

Residential mortgages
13,876

 
13,967

 
1,599

 
13,946

Subtotal
72,097

 
78,762

 
8,444

 
73,943

Total impaired loans
$
108,378

 
$
134,017

 
$
8,444

 
$
124,814

(a) These tables exclude loans fully charged off.
(b) The differences between the recorded investment and unpaid principal balance amounts represents partial charge offs.
 
As of December 31, 2011
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Allowance
 
Average
Recorded
Investment
Impaired loans with no related allowance
 
 
 
 
 
 
 
Commercial
 
 
 
 
 
 
 
C&I
$
6,999

 
$
9,121

 
$

 
$
8,442

CRE
29,566

 
46,744

 

 
37,720

Construction
7,522

 
13,675

 

 
9,908

Consumer
 
 
 
 
 
 
 
Installment

 

 

 

Home equity line

 

 

 

Credit card

 

 

 

Residential mortgages
4,244

 
5,746

 

 
4,450

Subtotal
48,331

 
75,286

 

 
60,520

Impaired loans with a related allowance
 
 
 
 
 
 
 
Commercial
 
 
 
 
 
 
 
C&I
1,270

 
1,769

 
2,497

 
752

CRE
6,521

 
6,789

 
1,599

 
3,247

       Construction
1,798

 
2,864

 
99

 
1,929

Consumer
 
 
 
 
 
 
 
Installment
33,571

 
33,723

 
1,382

 
33,742

Home equity line
4,763

 
4,763

 
31

 
4,996

Credit card
2,202

 
2,202

 
108

 
2,497

Residential mortgages
13,154

 
13,167

 
1,364

 
13,155

Subtotal
63,279

 
65,277

 
7,080

 
60,318

Total impaired loans
$
111,610

 
$
140,563

 
$
7,080

 
$
120,838

(a) These tables exclude loans fully charged off.
(b) The differences between the recorded investment and unpaid principal balance amounts represents partial charge offs.

 
As of September 30, 2011
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Allowance
 
Average
Recorded
Investment
Impaired loans with no related allowance
 
 
 
 
 
 
 
Commercial
 
 
 
 
 
 
 
C&I
$
843

 
$
1,831

 
$

 
$
1,613

CRE
28,728

 
40,092

 

 
34,838

Construction
5,883

 
8,657

 

 
6,850

Consumer
 
 
 
 
 
 
 
Installment

 

 

 

Home equity line

 

 

 

Credit card

 

 

 

Residential mortgages
2,872

 
4,229

 

 
2,999

Subtotal
$
38,326

 
$
54,809

 
$

 
$
46,300

Impaired loans with a related allowance
 
 
 
 
 
 
 
Commercial
 
 
 
 
 
 
 
C&I
3,428

 
4,725

 
256

 
4,053

CRE
10,560

 
15,444

 
2,064

 
12,286

Construction
5,906

 
8,840

 
1,264

 
6,386

Consumer
 
 
 
 
 
 
 
Installment
34,654

 
34,703

 
1,568

 
34,485

Home equity line
4,413

 
4,412

 
52

 
4,581

Credit card
2,359

 
2,359

 
121

 
2,560

Residential mortgages
13,444

 
13,469

 
1,346

 
13,409

Subtotal
74,764

 
83,952

 
6,671

 
77,760

Total impaired loans
$
113,090

 
$
138,761

 
$
6,671

 
$
124,060

(a) These tables exclude loans fully charged off.
(b) The differences between the recorded investment and unpaid principal balance amounts represents partial charge offs.

In certain circumstances, the Corporation may modify the terms of a loan to maximize the collection of amounts due when a borrower is experiencing financial difficulties or is expected to experience difficulties in the near term. In most cases the modification is either a concessionary reduction in interest rate, extension of the maturity date or modification of the adjustable rate provisions of the loan that would otherwise not be considered; however, forgiveness of principal is rarely granted. Concessionary modifications are classified as TDRs unless the modification is short-term, typically less than 90 days. TDRs accrue interest if the borrower complies with the revised terms and conditions and has demonstrated repayment performance at a level commensurate with the modified terms for a minimum of six consecutive payment cycles after the restructuring date.

The substantial majority of the Corporation’s residential mortgage TDRs involve reducing the client’s loan payment through an interest rate reduction for a set period of time based on the borrower’s ability to service the modified loan payment. As a result of guidance from the Office of the Comptroller of the Currency ("OCC"), in the quarter ended September 30, 2012, approximately $10.6 million of consumer loans were identified as troubled debt restructurings whereby the borrower's obligation to the Corporation has been discharged in bankruptcy and the borrower has not reaffirmed the debt. These loans were reclassified from performing loans to nonaccrual status as of September 30, 2012 and consisted of $6.7 million of first mortgages, $1.0 million of junior liens and $2.9 million of automobile loans. Modifications of mortgages retained in portfolio are handled using proprietary modification guidelines, or the FDIC’s Modification Program for residential first mortgages covered by loss share agreements (agreements between the Bank and the FDIC that afford the Bank significant protection against future losses). The Corporation participates in the U.S. Treasury’s Home Affordable Modification Program for originated mortgages sold to and serviced for Fannie Mae and Freddie Mac. Commercial and industrial loans modified in a TDR often involve temporary interest-only payments, term extensions and converting revolving credit lines to term loans. Additional collateral, a co-borrower, or a guarantor is often requested. Commercial real estate and construction loans modified in a TDR often involve reducing the interest rate for the remaining term of the loan, extending the maturity date at an interest rate lower than the current market rate for new debt with similar risk, or substituting or adding a new borrower or guarantor. Construction loans modified in a TDR may also involve extending the interest-only payment period. Acquired loans restructured after acquisition are not considered TDRs for purposes of the Corporation’s accounting and disclosure if the loans evidenced credit deterioration as of the acquisition date and are accounted for in pools. The Corporation has modified certain loans according to provisions in loss share agreements. Losses associated with modifications on these loans, including the economic impact of interest rate reductions, are generally eligible for reimbursement under the loss share agreements.

The following tables provide the number of loans modified in a TDR and the recorded investment and unpaid principal balance by loan portfolio as of September 30, 2012, December 31, 2011 and September 30, 2011, respectively.
 
 
 
 
As of September 30, 2012
 
 
 
 
Number of Loans
 
Recorded Investment
 
Unpaid Principal Balance
Noncovered loans
 
 
 
 
 
 
 
Commercial
 
 
 
 
 
 
 
 
C&I
 
22

 
$
2,413

 
$
8,478

 
 
CRE
 
36

 
17,763

 
21,307

 
 
Construction
 
27

 
3,577

 
4,025

 
 
Subtotal
 
85

 
23,753

 
33,810

 
Consumer
 
 
 
 
 
 
 
 
Installment
 
1,840

 
32,577

 
34,414

 
 
Home equity lines
 
229

 
6,922

 
7,202

 
 
Credit card
 
426

 
1,767

 
1,767

 
 
Residential mortgages
 
308

 
24,569

 
26,805

 
 
Subtotal
 
2,803

 
65,835

 
70,188

Covered loans
 
 
 
 
 
 
 
Commercial
 
 
 
 
 
 
 
 
C&I
 
11

 
5,278

 
6,216

 
 
CRE
 
25

 
52,079

 
57,681

 
 
Construction
 
10

 
14,640

 
42,567

 
 
Subtotal
 
46

 
71,997

 
106,464

 
Consumer
 
 
 
 
 
 
 
 
Home equity lines
 
30

 
4,742

 
4,774

 
 
     Total
 
2,964

 
$
166,327

 
$
215,236

(a) The differences between the recorded investment and unpaid principal balance amounts represents partial charge offs.

 
 
 
 
As of December 31, 2011
 
 
 
 
Number of Loans
 
Recorded Investment
 
Unpaid Principal Balance
Noncovered loans
 
 
 
 
 
 
 
Commercial
 
 
 
 
 
 
 
 
C&I
 
14

 
$
2,512

 
$
4,336

 
 
CRE
 
28

 
9,167

 
12,659

 
 
Construction
 
22

 
3,323

 
3,985

 
 
Subtotal
 
64

 
15,002

 
20,980

 
Consumer
 
 
 
 
 
 
 
 
Installment
 
1,547

 
33,571

 
33,723

 
 
Home equity lines
 
174

 
4,763

 
4,763

 
 
Credit card
 
496

 
2,202

 
2,202

 
 
Residential mortgages
 
177

 
17,398

 
18,913

 
 
Subtotal
 
2,394

 
57,934

 
59,601

Covered loans
 
 
 
 
 
 
 
Commercial
 
 
 
 
 
 
 
 
C&I
 
15

 
7,578

 
10,812

 
 
CRE
 
21

 
57,786

 
62,159

 
 
Construction
 
8

 
12,056

 
32,035

 
 
Subtotal
 
44

 
77,420

 
105,006

 
 
     Total
 
2,502

 
$
150,356

 
$
185,587

(a) The differences between the recorded investment and unpaid principal balance amounts represents partial charge offs.
 
 
 
 
As of September 30, 2011
 
 
 
 
Number of Loans
 
Recorded Investment
 
Unpaid Principal Balance
Noncovered loans
 
 
 
 
 
 
 
Commercial
 
 
 
 
 
 
 
 
C&I
 
8

 
$
1,096

 
$
2,654

 
 
CRE
 
20

 
8,068

 
10,725

 
 
Construction
 
16

 
3,443

 
3,657

 
 
Subtotal
 
44

 
12,607

 
17,036

 
Consumer
 
 
 
 
 
 
 
 
Installment
 
1,568

 
34,654

 
34,703

 
 
Home equity lines
 
166

 
4,413

 
4,412

 
 
Credit card
 
529

 
2,359

 
2,359

 
 
Residential mortgages
 
161

 
16,316

 
17,698

 
 
Subtotal
 
2,424

 
57,742

 
59,172

Covered loans
 
 
 
 
 
 
 
Commercial
 
 
 
 
 
 
 
 
C&I
 
8

 
7,287

 
10,901

 
 
CRE
 
15

 
41,403

 
45,282

 
 
Construction
 
11

 
10,940

 
21,918

 
 
Subtotal
 
34

 
59,630

 
78,101

 
 
     Total
 
2,502

 
$
129,979

 
$
154,309


(a) The differences between the recorded investment and unpaid principal balance amounts represents partial charge offs.
The pre-modification and post-modification outstanding recorded investments of loans modified as TDRs during the quarters ended September 30, 2012 and 2011 were not materially different. Post-modification balances may include capitalization of unpaid accrued interest and fees associated with the modification as well as forgiveness of principal. Loans modified as TDRs during the quarters ended September 30, 2012 and 2011 did not involve the forgiveness of principal, accordingly, the Corporation did not record a charge-off at the modification date. Additionally, capitalization of any unpaid accrued interest and fees assessed to loans modified in the quarters ended September 30, 2012 and 2011 were not material to the accompanying consolidated financial statements. Specific allowances for loan losses are established for loans whose terms have been modified in a TDR. Specific reserve allocations are generally assessed prior to loans being modified in a TDR, as most of these loans migrate from the Corporation’s internal watch list and have been specifically allocated for as part of the Corporation’s normal loan loss provisioning methodology. At September 30, 2012, the Corporation had $0.3 million in commitments to lend additional funds to debtors owing receivables whose terms have been modified in a TDR.

The following tables provide a summary of the delinquency status of TDRs along with the specific allowance for loan loss, by loan type, as of September 30, 2012, December 31, 2011 and September 30, 2011, respectively, including TDRs that continue to accrue interest and TDRs included in nonperforming assets.
 
As of September 30, 2012
 
Accruing TDRs
 
Nonaccruing TDRs
 
Total
 
Total
 
Current
 
Delinquent
 
Total
 
Current
 
Delinquent
 
Total
 
TDRS
 
Allowance
Noncovered loans
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
C&I
$
955

 
$

 
$
955

 
$
865

 
$
593

 
$
1,458

 
$
2,413

 
$
126

CRE
11,609

 
2,464

 
14,073

 
473

 
3,217

 
3,690

 
17,763

 
401

Construction
3,507

 

 
3,507

 
70

 

 
70

 
3,577

 
117

Total noncovered commercial
16,071

 
2,464

 
18,535

 
1,408

 
3,810

 
5,218

 
23,753

 
644

Consumer
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Installment
28,604

 
1,071

 
29,675

 
2,882

 
20

 
2,902

 
32,577

 
1,674

Home equity lines
5,394

 
171

 
5,565

 
1,131

 
226

 
1,357

 
6,922

 
95

Credit card
1,655

 
109

 
1,764

 

 
3

 
3

 
1,767

 
106

Residential mortgages
11,386

 
3,339

 
14,725

 
6,611

 
3,233

 
9,844

 
24,569

 
1,599

Total noncovered consumer
47,039

 
4,690

 
51,729

 
10,624

 
3,482

 
14,106

 
65,835

 
3,474

Covered loans
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
C&I
1,000

 
4,278

 
5,278

 

 

 

 
5,278

 
1,527

CRE
17,298

 
34,782

 
52,080

 

 

 

 
52,080

 
8,088

Construction
6,324

 
8,315

 
14,639

 

 

 

 
14,639

 
1,632

Total covered commercial
24,622

 
47,375

 
71,997

 

 

 

 
71,997

 
11,247

Consumer
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Home equity lines
4,698

 
44

 
4,742

 

 

 

 
4,742

 

Total TDRs
$
92,430

 
$
54,573

 
$
147,003

 
$
12,032

 
$
7,292

 
$
19,324

 
$
166,327

 
$
15,365

 
As of December 31, 2011
 
Accruing TDRs
 
Nonaccruing TDRs
 
Total
 
Total
 
Current
 
Delinquent
 
Total
 
Current
 
Delinquent
 
Total
 
TDRS
 
Allowance
Noncovered loans
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
C&I
$
91

 
$

 
$
91

 
$

 
$
2,421

 
$
2,421

 
$
2,512

 
$
247

CRE
3,305

 
513

 
3,818

 
3,590

 
1,759

 
5,349

 
9,167

 
236

Construction
2,782

 

 
2,782

 
304

 
237

 
541

 
3,323

 
99

Total noncovered commercial
6,178

 
513

 
6,691

 
3,894

 
4,417

 
8,311

 
15,002

 
582

Consumer
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Installment
31,637

 
1,800

 
33,437

 

 
134

 
134

 
33,571

 
1,382

Home equity lines
4,226

 
222

 
4,448

 
76

 
239

 
315

 
4,763

 
31

Credit card
2,073

 
110

 
2,183

 

 
19

 
19

 
2,202

 
108

Residential mortgages
13,736

 
688

 
14,424

 
1,622

 
1,352

 
2,974

 
17,398

 
1,364

Total noncovered consumer
51,672

 
2,820

 
54,492

 
1,698

 
1,744

 
3,442

 
57,934

 
2,885

Covered loans
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
C&I
1,587

 
5,991

 
7,578

 

 

 

 
7,578

 
1,384

CRE
35,083

 
22,703

 
57,786

 

 

 

 
57,786

 
6,567

Construction
5,838

 
6,218

 
12,056

 

 

 

 
12,056

 
696

Total covered commercial
42,508

 
34,912

 
77,420

 

 

 

 
77,420

 
8,647

Total TDRs
$
100,358

 
$
38,245

 
$
138,603

 
$
5,592

 
$
6,161

 
$
11,753

 
$
150,356

 
$
12,114


    
 
As of September 30, 2011
 
Accruing TDRs
 
Nonaccruing TDRs
 
Total
 
Total
 
Current
 
Delinquent
 
Total
 
Current
 
Delinquent
 
Total
 
TDRS
 
Allowance
Noncovered loans
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
C&I
$
129

 
$

 
$
129

 
$

 
$
967

 
$
967

 
$
1,096

 
$
215

CRE
4,778

 

 
4,778

 
1,215

 
2,075

 
3,290

 
8,068

 
125

Construction
2,760

 

 
2,760

 
180

 
503

 
683

 
3,443

 
772

Total noncovered commercial
7,667

 

 
7,667

 
1,395

 
3,545

 
4,940

 
12,607

 
1,112

Consumer
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Installment
32,882

 
1,772

 
34,654

 

 

 

 
34,654

 
1,568

Home equity lines
3,885

 
528

 
4,413

 

 

 

 
4,413

 
52

Credit card
2,201

 
158

 
2,359

 

 

 

 
2,359

 
121

Residential mortgages
12,313

 
1,570

 
13,883

 
1,485

 
948

 
2,433

 
16,316

 
1,346

Total noncovered consumer
51,281

 
4,028

 
55,309

 
1,485

 
948

 
2,433

 
57,742

 
3,087

Covered loans
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
C&I
6,052

 
1,235

 
7,287

 

 

 

 
7,287

 
746

CRE
41,403

 

 
41,403

 

 

 

 
41,403

 
1,542

Construction
10,940

 

 
10,940

 

 

 

 
10,940

 
394

Total covered commercial
58,395

 
1,235

 
59,630

 

 

 

 
59,630

 
2,682

Total TDRs
$
117,343

 
$
5,263

 
$
122,606

 
$
2,880

 
$
4,493

 
$
7,373

 
$
129,979

 
$
6,881



Loans modified in a TDR are closely monitored for delinquency as an early indicator of possible future default. If loans modified in a TDR subsequently default, the Corporation evaluates the loan for possible further impairment. The allowance for loan losses may be increased, adjustments may be made in the allocation of the allowance for loan losses, or partial charge-offs may be taken to further write-down the carrying value of the loan. The following table provides the number of loans modified in a TDR during the previous 12 months which subsequently defaulted during the quarter ended September 30, 2012, as well as the recorded investment in these restructured loans as of September 30, 2012.
 
As of September 30, 2012
 
Number of Loans
 
Recorded Investment
Noncovered loans
 
 
 
Commercial
 
 
 
C&I

 
$

CRE

 

Construction

 

Total noncovered commercial

 

Consumer
 
 
 
Installment
122

 
4,385

Home equity lines
15

 
669

Credit card
18

 
122

Residential mortgages
1

 
80

Total noncovered consumer
156

 
5,256

Covered loans
 
 
 
Commercial
 
 
 
C&I

 

CRE

 

Construction

 

Total covered commercial

 

Total
156


$
5,256