XML 129 R34.htm IDEA: XBRL DOCUMENT v2.4.0.6
Loans and Allowance for Loan Losses (Tables)
12 Months Ended
Dec. 31, 2012
Receivables [Abstract]  
Total non-covered and covered loans outstanding
Total noncovered and covered loans outstanding are as follows:
 
 
As of December 31,
 
2012
 
2011
Commercial
$
5,866,489

 
$
5,107,747

Residential mortgage
445,211

 
413,664

Installment
1,328,258

 
1,263,665

Home equity
806,078

 
743,982

Credit cards
146,387

 
146,356

Leases
139,236

 
73,530

 
Total noncovered loans (a)
8,731,659

 
7,748,944

Allowance for noncovered loan losses
(98,942
)
 
(107,699
)
 
Net noncovered loans
8,632,717

 
7,641,245

Covered loans (b)
1,019,125

 
1,497,140

Allowance for covered loan losses
(43,255
)
 
(36,417
)
 
Net covered loans
975,870

 
1,460,723

 
Net loans
$
9,608,587

 
$
9,101,968


(a) Includes acquired, noncovered loans of $54.2 million and $113.2 million as of December 31, 2012 and 2011, respectively.
(b) Includes loss share receivable of $113.7 million and $205.7 million as of December 31, 2012 and 2011, respectively.
Summary of loans to related parties
An analysis of loan activity with related parties for the years ended December 31, 2012, 2011 and 2010 is summarized as follows:
 
Years Ended December 31,
 
2012
 
2011
 
2010
Aggregate amount at beginning of year
$
15,629

 
$
15,723

 
$
20,126

New loans
3,500

 
2,458

 
6,115

Repayments
(2,739
)
 
(2,552
)
 
(7,171
)
Changes in directors and their affiliations
188

 

 
(3,347
)
Aggregate amount at end of year
$
16,578

 
$
15,629

 
$
15,723

Changes in Loss Share Receivable Associated with Covered Loans [Table Text Block]

Changes in the loss share receivable associated with covered loans for the twelve months ended December 31, 2012 and 2011, respectively, were as follows:
 
Twelve Months Ended
 
December 31, 2012
 
December 31, 2011
Balance at beginning of period
$
205,664

 
$
290,100

Accretion
(34,903
)
 
(40,559
)
Increase due to impairment
14,728

 
42,552

FDIC reimbursement
(58,099
)
 
(76,813
)
Covered loans paid in full
(13,656
)
 
(9,616
)
Balance at end of the period
$
113,734

 
$
205,664

Changes in Carrying Amount of Accretable Yield for Purchased Loans [Table Text Block]
Changes in the carrying amount and accretable yield for Acquired Impaired Loans were as follows for the twelve months ended December 31, 2012 and 2011:
 
Twelve Months Ended
 
December 31, 2012
 
December 31, 2011
 
Accretable
Yield
 
Carrying
Amount of
Loans
 
Accretable
Yield
 
Carrying
Amount of
Loans
Balance at beginning of period
$
176,736

 
$
1,128,978

 
$
227,652

 
$
1,512,817

Accretion
(96,748
)
 
96,748

 
(130,424
)
 
130,424

Net reclassifications from non-accretable to accretable
38,177

 

 
82,835

 

Payments received, net

 
(463,340
)
 

 
(514,263
)
Disposals
(4,877
)
 

 
(3,327
)
 

Balance at end of period
$
113,288

 
$
762,386

 
$
176,736

 
$
1,128,978

Reconciliation of Carrying Amount of Acquired Impaired Loans [Table Text Block]
A reconciliation of the contractual required payments receivable to the carrying amount of Acquired Impaired Loans as of December 31, 2012 and 2011 is as follows:
 
December 31, 2012
 
December 31, 2011
Contractual required payments receivable
$
1,166,570

 
$
1,609,852

Nonaccretable difference
(290,896
)
 
(304,138
)
Expected cash flows
875,674

 
1,305,714

Accretable yield
(113,288
)
 
(176,736
)
Carrying balance
$
762,386

 
$
1,128,978

Past Due Financing Receivables
As of December 31, 2012
Legacy Loans
 
 
 
 
 
 
 
 
 
 
 
 
≥ 90 Days
 
 
 
Days Past Due
 
Total
 
 
 
Total
 
Past Due and
 
Nonaccrual
 
30-59
 
60-89
 
≥ 90
 
Past Due
 
Current
 
Loans
 
Accruing (a)
 
Loans
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
C&I
$
3,814

 
$
1,788

 
$
3,571

 
$
9,173

 
$
3,294,527

 
$
3,303,700

 
$
104

 
$
5,255

CRE
4,181

 
4,483

 
8,901

 
17,565

 
2,175,967

 
2,193,532

 
382

 
13,018

Construction
981

 

 
597

 
1,578

 
333,969

 
335,547

 

 
731

Leases
6

 

 

 
6

 
139,230

 
139,236

 

 

Consumer
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Installment
11,722

 
3,193

 
5,608

 
20,523

 
1,305,921

 
1,326,444

 
4,909

 
2,911

Home Equity Lines
1,584

 
880

 
1,227

 
3,691

 
784,988

 
788,679

 
475

 
1,557

Credit Cards
969

 
558

 
954

 
2,481

 
143,906

 
146,387

 
438

 
598

Residential Mortgages
13,228

 
2,488

 
5,231

 
20,947

 
423,028

 
443,975

 
3,076

 
9,852

Total
$
36,485

 
$
13,390

 
$
26,089

 
$
75,964

 
$
8,601,536

 
$
8,677,500

 
$
9,384

 
$
33,922

Acquired Loans (Noncovered)
 
 
 
 
 
 
 
 
 
 
 
≥ 90 Days
 
 
 
Days Past Due
 
Total
 
 
 
Total
 
Past Due and
 
Nonaccrual
 
30-59
 
60-89
 
≥ 90
 
Past Due
 
Current
 
Loans
 
Accruing
 
Loans
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
C&I
$

 
$
198

 
$

 
$
198

 
$
2,628

 
$
2,826

 
$

 
$

CRE

 
47

 
2,634

 
2,681

 
28,203

 
30,884

 

 
2,762

Consumer
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Installment

 

 
31

 
31

 
1,783

 
1,814

 
33

 
3

Home Equity Lines

 

 

 

 
17,399

 
17,399

 

 

Residential Mortgages
63

 

 

 
63

 
1,173

 
1,236

 

 

Total
$
63

 
$
245

 
$
2,665

 
$
2,973

 
$
51,186

 
$
54,159

 
$
33

 
$
2,765

Covered Loans (b)
 
 
 
 
 
 
 
 
 
 
 
 
≥ 90 Days
 
 
 
Days Past Due
 
Total
 
 
 
Total
 
Past Due and
 
Nonaccrual
 
30-59
 
60-89
 
≥ 90
 
Past Due
 
Current
 
Loans
 
Accruing (c)
 
Loans (c)
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
C&I
$
931

 
$
981

 
$
24,111

 
$
26,023

 
$
102,486

 
$
128,509

 
n/a
 
n/a
CRE
4,130

 
15,019

 
172,444

 
191,593

 
348,002

 
539,595

 
n/a
 
n/a
Construction
589

 
7,925

 
34,314

 
42,828

 
7,505

 
50,333

 
n/a
 
n/a
Consumer
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Installment
1

 
65

 
21

 
87

 
8,102

 
8,189

 
n/a
 
n/a
Home Equity Lines
1,528

 
654

 
2,211

 
4,393

 
112,832

 
117,225

 
n/a
 
n/a
Residential Mortgages
10,005

 
442

 
7,763

 
18,210

 
43,330

 
61,540

 
n/a
 
n/a
Total
$
17,184

 
$
25,086

 
$
240,864

 
$
283,134

 
$
622,257

 
$
905,391

 
n/a
 
n/a
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

(a) Installment loans 90 days or more past due and accruing include $3.4 million of loans guaranteed by the U.S. government as of December 31, 2012.
(b) Excludes loss share receivable of $113.7 million as of December 31, 2012.
(c) Acquired impaired loans were not classified as nonperforming assets at December 31, 2012 as the loans are considered to be performing under ASC 310-30. As a result interest income, through the accretion of the difference between the carrying amount of the loans and the expected cash flows, is being recognized on all acquired impaired loans. These asset quality disclosures are, therefore, not applicable to acquired impaired loans.
As of December 31, 2011
Legacy Loans
 
 
 
 
 
 
 
 
 
 
 
 
≥ 90 Days
 
 
 
Days Past Due
 
Total
 
 
 
Total
 
Past Due and
 
Nonaccrual
 
30-59
 
60-89
 
≥ 90
 
Past Due
 
Current
 
Loans
 
Accruing (a)
 
Loans
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
C&I
$
1,521

 
$
940

 
$
5,490

 
$
7,951

 
$
2,740,751

 
$
2,748,702

 
$
465

 
$
9,266

CRE
6,187

 
4,819

 
29,976

 
40,982

 
1,951,211

 
1,992,193

 
984

 
36,025

Construction
39

 

 
7,837

 
7,876

 
269,459

 
277,335

 
609

 
7,575

Leases

 

 

 

 
73,530

 
73,530

 

 

Consumer
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Installment
11,531

 
3,388

 
5,167

 
20,086

 
1,241,059

 
1,261,145

 
4,864

 
624

Home Equity Lines
2,627

 
778

 
1,241

 
4,646

 
720,045

 
724,691

 
796

 
1,102

Credit Cards
1,090

 
707

 
1,019

 
2,816

 
143,540

 
146,356

 
403

 
622

Residential Mortgages
11,778

 
2,059

 
9,719

 
23,556

 
388,268

 
411,824

 
3,252

 
6,468

Total
$
34,773

 
$
12,691

 
$
60,449

 
$
107,913

 
$
7,527,863

 
$
7,635,776

 
$
11,373

 
$
61,682

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Acquired Loans (Noncovered)
 
 
 
 
 
 
 
 
 
 
 
≥ 90 Days
 
 
 
Days Past Due
 
Total
 
 
 
Total
 
Past Due and
 
Nonaccrual
 
30-59
 
60-89
 
≥ 90
 
Past Due
 
Current
 
Loans
 
Accruing
 
Loans
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
C&I
$

 
$

 
$
66

 
$
66

 
$
26,708

 
$
26,774

 
$

 
$
69

CRE

 
452

 
1,675

 
2,127

 
60,616

 
62,743

 

 
2,880

Consumer
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Installment

 

 
1

 
1

 
2,519

 
2,520

 
1

 

Home Equity Lines
67

 

 
1

 
68

 
19,223

 
19,291

 
2

 

Residential Mortgages

 

 

 

 
1,840

 
1,840

 

 

Total
$
67

 
$
452

 
$
1,743

 
$
2,262

 
$
110,906

 
$
113,168

 
$
3

 
$
2,949

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Covered Loans (b)
 
 
 
 
 
 
 
 
 
 
 
 
≥ 90 Days
 
 
 
Days Past Due
 
Total
 
 
 
Total
 
Past Due and
 
Nonaccrual
 
30-59
 
60-89
 
≥ 90
 
Past Due
 
Current
 
Loans
 
Accruing (c)
 
Loans (c)
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
C&I
$
7,451

 
$
2,137

 
$
25,801

 
$
35,389

 
$
162,150

 
$
197,539

 
n/a
 
n/a
CRE
20,379

 
12,895

 
170,795

 
204,069

 
573,779

 
777,848

 
n/a
 
n/a
Construction
4,206

 
1,674

 
57,978

 
63,858

 
26,051

 
89,909

 
n/a
 
n/a
Consumer
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Installment
24

 
25

 
60

 
109

 
10,013

 
10,122

 
n/a
 
n/a
Home Equity Lines
2,656

 
1,094

 
1,088

 
4,838

 
136,710

 
141,548

 
n/a
 
n/a
Residential Mortgages
14,106

 
164

 
14,254

 
28,524

 
45,986

 
74,510

 
n/a
 
n/a
Total
$
48,822

 
$
17,989

 
$
269,976

 
$
336,787

 
$
954,689

 
$
1,291,476

 
n/a
 
n/a
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

(a) Installment loans 90 days or more past due and accruing include $3.0 million of loans guaranteed by the U.S. government as of December 31, 2011.
(b) Excludes loss share receivable of $205.7 million as of December 31, 2011.
(c) Acquired impaired loans were not classified as nonperforming assets at December 31, 2011 as the loans are considered to be performing under ASC 310-30. As a result interest income, through the accretion of the difference between the carrying amount of the loans and the expected cash flows, is being recognized on all acquired impaired loans. These asset quality disclosures are, therefore, not applicable to acquired impaired loans.
Financing Receivables Credit Quality Indicators
As of December 31, 2012
Legacy Loans
 
 
 
 
 
 
 
 
Commercial
 
C&I
 
CRE
 
Construction
 
Leases
Grade 1
$
42,211

 
$

 
$

 
$
13,119

Grade 2
114,480

 
3,138

 

 
179

Grade 3
661,692

 
254,749

 
17,652

 
20,042

Grade 4
2,406,174

 
1,818,818

 
311,271

 
104,037

Grade 5
44,638

 
53,008

 
3,057

 
1,561

Grade 6
34,505

 
63,819

 
3,567

 
298

Grade 7

 

 

 

Total
$
3,303,700

 
$
2,193,532

 
$
335,547

 
$
139,236

Acquired Loans (Noncovered)
 
 
 
 
 
 
 
 
Commercial
 
C&I
 
CRE
 
Construction
 
Leases
Grade 1
$

 
$

 
$

 
$

Grade 2

 

 

 

Grade 3

 

 

 

Grade 4
2,495

 
26,868

 

 

Grade 5
331

 
667

 

 

Grade 6

 
3,349

 

 

Grade 7

 

 

 

Total
$
2,826

 
$
30,884

 
$

 
$

Covered Loans
 
 
 
 
 
 
 
 
Commercial
 
C&I
 
CRE
 
Construction
 
Leases
Grade 1
$

 
$

 
$

 
$

Grade 2
1,526

 

 

 

Grade 3

 

 

 

Grade 4
73,480

 
214,987

 
476

 

Grade 5
3,215

 
30,708

 
1,331

 

Grade 6
47,468

 
292,158

 
45,838

 

Grade 7
2,820

 
1,742

 
2,688

 

Total
$
128,509

 
$
539,595

 
$
50,333

 
$


As of December 31, 2011
Legacy Loans
 
 
 
 
 
 
 
 
Commercial
 
C&I
 
CRE
 
Construction
 
Leases
Grade 1
$
37,607

 
$

 
$

 
$
10,636

Grade 2
122,124

 
4,218

 
615

 

Grade 3
479,119

 
249,382

 
16,752

 
5,868

Grade 4
1,973,671

 
1,548,420

 
241,302

 
57,026

Grade 5
50,789

 
58,942

 
4,583

 

Grade 6
85,392

 
130,968

 
14,083

 

Grade 7

 
263

 

 

Total
$
2,748,702

 
$
1,992,193

 
$
277,335

 
$
73,530

Acquired Loans (Noncovered)
 
 
 
 
 
 
 
 
Commercial
 
C&I
 
CRE
 
Construction
 
Leases
Grade 1
$

 
$

 
$

 
$

Grade 2

 

 

 

Grade 3

 
1,871

 

 

Grade 4
26,036

 
55,129

 

 

Grade 5

 

 

 

Grade 6
738

 
5,743

 

 

Grade 7

 

 

 

Total
$
26,774

 
$
62,743

 
$

 
$

Covered Loans
 
 
 
 
 
 
 
 
Commercial
 
C&I
 
CRE
 
Construction
 
Leases
Grade 1
$
948

 
$

 
$

 
$

Grade 2
1,376

 

 

 

Grade 3

 
516

 

 

Grade 4
109,360

 
303,231

 
487

 

Grade 5
9,661

 
103,919

 
1,567

 

Grade 6
69,330

 
344,445

 
80,009

 

Grade 7
6,864

 
25,737

 
7,846

 

Total
$
197,539

 
$
777,848

 
$
89,909

 
$

 
 
 
 
 
 
 
 
Activity within the allowance for loan loss for noncovered loans
The activity within the allowance for noncovered loan losses, by portfolio type, for the twelve months ended December 31, 2012 and 2011 is shown in the following tables:

For the Year Ended December 31, 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
(22,639
)
 
(5,312
)
 
(697
)
 
(144
)
 
(18,029
)
 
(8,949
)
 
(6,171
)
 
(3,964
)
 
(65,905
)
Recoveries
4,266

 
911

 
449

 
38

 
11,694

 
3,441

 
2,138

 
235

 
23,172

Provision for loan losses
22,219

 
(7,330
)
 
(1,104
)
 
404

 
(492
)
 
12,466

 
4,048

 
3,765

 
33,976

Allowance for loan losses, ending balance
$
36,209

 
$
20,126

 
$
3,821

 
$
639

 
$
11,154

 
$
13,724

 
$
7,384

 
$
5,885

 
$
98,942


For the Year Ended December 31, 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
(17,399
)
 
(10,571
)
 
(3,973
)
 
(778
)
 
(25,838
)
 
(11,543
)
 
(7,846
)
 
(4,819
)
 
(82,767
)
Recoveries
1,388

 
630

 
684

 
37

 
13,758

 
2,759

 
2,264

 
221

 
21,741

Provision for loan losses
18,610

 
9,772

 
1,282

 
607

 
8,506

 
8,333

 
1,844

 
5,081

 
54,035

Allowance for loan losses, ending balance
$
32,363

 
$
31,857

 
$
5,173

 
$
341

 
$
17,981

 
$
6,766

 
$
7,369

 
$
5,849

 
$
107,699




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 December 31, 2012 and 2011.
As of December 31, 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
$
577

 
$
913

 
$
105

 
$

 
$
1,526

 
$
34

 
$
127

 
$
1,722

 
$
5,004

 
Collectively evaluated for impairment
35,632

 
19,213

 
3,716

 
639

 
9,628

 
13,690

 
7,257

 
4,163

 
93,938

Total ending allowance for noncovered loan losses balance
$
36,209

 
$
20,126

 
$
3,821

 
$
639

 
$
11,154

 
$
13,724

 
$
7,384

 
$
5,885

 
$
98,942

Noncovered loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans individually evaluated for impairment
$
6,187

 
$
24,007

 
$
3,405

 
$

 
$
30,870

 
$
6,281

 
$
1,612

 
$
24,009

 
$
96,371

 
Loans collectively evaluated for impairment
3,300,339

 
2,200,409

 
332,142

 
139,236

 
1,297,388

 
799,797

 
144,775

 
421,202

 
8,635,288

Total ending noncovered loan balance
$
3,306,526

 
$
2,224,416

 
$
335,547

 
$
139,236

 
$
1,328,258

 
$
806,078

 
$
146,387

 
$
445,211

 
$
8,731,659



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:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans individually evaluated for impairment
$
8,269

 
$
36,087

 
$
9,320

 
$

 
$
33,571

 
$
4,763

 
$
2,202

 
$
17,398

 
$
111,610

 
Loans 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


Activity within the allowance for loan loss for covered loans
The activity within the allowance for covered loan losses for the twelve months ended December 31, 2012 and 2011 is shown in the following table:
 
Twelve Months Ended
 
 
December 31,
 
 
2012
 
2011
Balance at beginning of the period
$
36,417

 
$
13,733

 
Provision for loan losses before benefit attributable to FDIC loss share agreements
35,450

 
62,905

 
Benefit attributable to FDIC loss share agreements
(14,728
)
 
(42,552
)
Net provision for loan losses
20,722

 
20,353

Increase in indemnification asset
14,728

 
42,552

Loans charged-off
(28,612
)
 
(40,221
)
Balance at end of the period
$
43,255

 
$
36,417

Summary of impaired noncovered loans
As of December 31, 2012
 
 
 
Unpaid
 
 
 
Average
 
 
Recorded
 
Principal
 
Related
 
Recorded
 
 
Investment
 
Balance
 
Allowance
 
Investment
Impaired loans with no related allowance
 
 
 
 
 
 
 
Commercial
 
 
 
 
 
 
 
 
C&I
$
3,098

 
$
14,473

 
$

 
$
12,533

 
CRE
19,664

 
26,402

 

 
23,911

 
Construction
2,684

 
3,306

 

 
3,861

Consumer
 
 
 
 
 
 
 
 
Installment
2,527

 
3,947

 

 
4,251

 
Home equity line
642

 
849

 

 
860

 
Credit card
467

 
467

 

 
568

 
Residential mortgages
9,578

 
12,142

 

 
10,645

Subtotal
38,660

 
61,586

 

 
56,629

Impaired loans with a related allowance
 
 
 
 
 
 
 
Commercial
 
 
 
 
 
 
 
 
C&I
3,089

 
4,943

 
577

 
4,231

 
CRE
4,343

 
4,927

 
913

 
3,834

 
Construction
721

 
721

 
105

 
730

Consumer
 
 
 
 
 
 
 
 
Installment
28,343

 
28,706

 
1,526

 
29,583

 
Home equity line
5,639

 
5,639

 
34

 
5,924

 
Credit card
1,145

 
1,145

 
127

 
1,311

 
Residential mortgages
14,431

 
14,520

 
1,722

 
14,537

Subtotal
57,711

 
60,601

 
5,004

 
60,150

 
Total impaired loans
$
96,371

 
$
122,187

 
$
5,004

 
$
116,779

(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
 
 
 
Unpaid
 
 
 
Average
 
 
Recorded
 
Principal
 
Related
 
Recorded
 
 
Investment
 
Balance
 
Allowance
 
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.
Summary of loans modified as TDRs
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 December 31, 2012 and 2011.
 
 
 
 
As of December 31, 2012
 
 
 
 
Number of Loans
 
Recorded Investment
 
Unpaid Principal Balance
Noncovered loans
 
 
 
 
 
 
 
Commercial
 
 
 
 
 
 
 
 
C&I
 
24

 
$
2,617

 
$
8,044

 
 
CRE
 
40

 
16,305

 
20,701

 
 
Construction
 
28

 
2,955

 
3,419

 
 
Total noncovered commercial
 
92

 
21,877

 
32,164

 
Consumer
 
 
 
 
 
 
 
 
Installment
 
1,769

 
30,870

 
32,653

 
 
Home equity lines
 
226

 
6,281

 
6,488

 
 
Credit card
 
389

 
1,612

 
1,612

 
 
Residential mortgages
 
298

 
24,009

 
26,662

 
 
Total noncovered consumer
 
2,682

 
62,772

 
67,415

Total noncovered loans
 
2,774

 
84,649

 
99,579

Covered loans
 
 
 
 
 
 
 
Commercial
 
 
 
 
 
 
 
 
C&I
 
3

 
1,763

 
1,998

 
 
CRE
 
20

 
50,272

 
57,483

 
 
Construction
 
10

 
8,171

 
37,547

 
 
Total covered commercial
 
33

 
60,206

 
97,028

 
Consumer
 
 
 
 
 
 
 
 
Home equity lines
 
35

 
5,632

 
5,666

Total covered loans
 
68

 
$
65,838

 
$
102,694

Total loans
 
2,842

 
$
150,487

 
$
202,273

(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

 
 
Total noncovered commercial
 
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

 
 
Total noncovered consumer
 
2,394

 
57,934

 
59,601

Total noncovered loans
 
2,458

 
72,936

 
80,581

Covered loans
 
 
 
 
 
 
 
Commercial
 
 
 
 
 
 
 
 
C&I
 
15

 
7,578

 
10,812

 
 
CRE
 
21

 
57,786

 
62,159

 
 
Construction
 
8

 
12,056

 
32,035

 
 
Total covered commercial
 
44

 
77,420

 
105,006

Total loans
 
2,502

 
$
150,356

 
$
185,587

(a) The differences between the recorded investment and unpaid principal balance amounts represents partial charge offs.
Accruing and Nonaccruing Troubled Debt Restructurings [Table Text Block]
As of December 31, 2012
 
Accruing TDRs
 
Nonaccruing TDRs
 
Total
 
Total
 
Current
 
Delinquent
 
Total
 
Current
 
Delinquent
 
Total
 
TDRs
 
Allowance
Noncovered loans
 
 
 
 

 
 
 
 
 
 
 
 
 
 
Commercial
 
 
 
 

 
 
 
 
 

 

 
 
C&I
$
704

 
$
1,004

 
$
1,708

 
$
844

 
$
65

 
$
909

 
$
2,617

 
$
217

CRE
12,719

 
793

 
13,512

 
461

 
2,332

 
2,793

 
16,305

 
869

Construction
1,860

 
960

 
2,820

 
135

 

 
135

 
2,955

 
105

Total noncovered commercial
15,283

 
2,757

 
18,040

 
1,440

 
2,397

 
3,837

 
21,877

 
1,191

Consumer
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Installment
27,085

 
1,547

 
28,632

 
2,064

 
174

 
2,238

 
30,870

 
1,526

Home equity lines
5,183

 
236

 
5,419

 
636

 
226

 
862

 
6,281

 
34

Credit card
1,483

 
118

 
1,601

 

 
11

 
11

 
1,612

 
127

Residential mortgages
12,510

 
3,413

 
15,923

 
5,196

 
2,890

 
8,086

 
24,009

 
1,722

Total noncovered consumer
46,261

 
5,314

 
51,575

 
7,896

 
3,301

 
11,197

 
62,772

 
3,409

         Total noncovered TDRs
61,544

 
8,071

 
69,615

 
9,336

 
5,698

 
15,034

 
84,649

 
4,600

Covered loans
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
C&I
435

 
1,328

 
1,763

 

 

 

 
1,763

 
518

CRE
7,658

 
42,614

 
50,272

 

 

 

 
50,272

 
4,959

Construction
2,361

 
5,810

 
8,171

 

 

 

 
8,171

 
1,220

Total covered commercial
10,454

 
49,752

 
60,206

 

 

 

 
60,206

 
6,697

Home equity lines
5,632

 

 
5,632

 

 

 

 
5,632

 

    Total covered TDRs
$
16,086

 
$
49,752

 
$
65,838

 
$

 
$

 
$

 
$
65,838

 
$
6,697

Total TDRs
$
77,630

 
$
57,823

 
$
135,453

 
$
9,336

 
$
5,698

 
$
15,034

 
$
150,487

 
$
11,297



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

          Total noncovered TDRs
57,850

 
3,333

 
61,183

 
5,592

 
6,161

 
11,753

 
72,936

 
3,467

Covered loans
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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 TDRs
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


Schedule of Debtor Troubled Debt Restructuring, Current Period [Table Text Block]
The following table provides the number of loans modified in a TDR during the previous 12 months which subsequently defaulted during the quarter ended December 31, 2012, as well as the recorded investment in these restructured loans as of December 31, 2012.
 
As of December 31, 2012
 
Number of Loans
 
Recorded Investment
Noncovered loans
 
 
 
Commercial
 
 
 
C&I

 
$

CRE

 

Construction

 

Total noncovered commercial

 

Consumer
 
 
 
Installment
132

 
2,020

Home equity lines
15

 
1,525

Credit card
10

 
52

Residential mortgages

 

Total noncovered consumer
157

 
3,597

Covered loans
 
 
 
Commercial
 
 
 
C&I

 

CRE

 

Construction

 

Total covered commercial

 

Total
157

 
$
3,597