XML 93 R12.htm IDEA: XBRL DOCUMENT v2.4.0.8
Loans Loans Footnote (Notes)
9 Months Ended
Sep. 30, 2013
Receivables [Abstract]  
Financing Receivables
4.     Loans

    Loans outstanding as of September 30, 2013December 31, 2012 and September 30, 2012, net of unearned income, consisted of the following:
 
 
September 30, 2013
 
December 31, 2012
 
September 30, 2012
Originated loans (a):
 
 
 
 
 
Commercial
$
6,420,369

 
$
5,866,489

 
$
5,511,678

Residential mortgage
487,283

 
445,211

 
439,062

Installment
1,647,095

 
1,328,258

 
1,321,081

Home equity
889,372

 
806,078

 
789,743

Credit cards
145,113

 
146,387

 
143,918

Leases
199,907

 
139,236

 
110,938

 
Total originated loans (a)
9,789,139

 
8,731,659

 
8,316,420

Allowance for originated loan losses
(98,291
)
 
(98,942
)
 
(98,942
)
 
Net originated loans
$
9,690,848

 
$
8,632,717

 
$
8,217,478

Acquired loans:
 
 
 
 
 
Commercial
$
1,971,062

 
$

 
$

Residential mortgage
467,608

 

 

Installment
1,080,298

 

 

Home equity
306,783

 

 

 
Total acquired loans
3,825,751

 

 

Allowance for acquired loan losses

 

 

 
Net acquired loans
$
3,825,751

 
$

 
$

Covered loans:
 
 
 
 
 
Commercial
422,225

 
718,437

 
847,741

Residential mortgage
52,796

 
61,540

 
63,779

Installment
6,361

 
8,189

 
8,360

Home equity
102,908

 
117,225

 
123,178

Indemnification asset
69,986

 
113,734

 
131,871

 
Total covered loans
654,276

 
1,019,125

 
1,174,929

Allowance for covered loan losses
(45,544
)
 
(43,255
)
 
(43,644
)
 
Net covered loans
$
608,732

 
$
975,870

 
$
1,131,285

Total loans:
 
 
 
 
 
Commercial
$
8,813,656

 
$
6,584,926

 
$
6,359,419

Residential mortgage
1,007,687

 
506,751

 
502,841

Installment
2,733,754

 
1,336,447

 
1,329,441

Home equity
1,299,063

 
923,303

 
912,921

Credit cards
145,113

 
146,387

 
143,918

Leases
199,907

 
139,236

 
110,938

Indemnification asset
69,986

 
113,734

 
131,871

 
Total loans
14,269,166

 
9,750,784

 
9,491,349

Total allowance for loan losses
(143,835
)
 
(142,197
)
 
(142,586
)
 
Total Net loans
$
14,125,331

 
$
9,608,587

 
$
9,348,763

(a) Includes acquired FirstBank loans of $51.9 million, $54.2 million, and $56.0 million as of September 30, 2013, December 31, 2012 and September 30, 2012, respectively.

    The following describes the distinction between originated, acquired and covered loan portfolios and certain significant accounting policies relevant to each of these portfolios.
    
Originated Loans

Loans originated for investment are stated at their principal amount outstanding adjusted for partial charge-offs, the ALLL, and net deferred loan fees and costs. Interest income on loans is accrued over the term of the loans primarily using the "simple-interest" method based on the principal balance outstanding. Interest is not accrued on loans where collectability is uncertain. Accrued interest is presented separately in the consolidated balance sheet, except for accrued interest on credit card loans, which is included in the outstanding loan balance. Loan origination fees and certain direct costs incurred to extend credit are deferred and amortized over the term of the loan or loan commitment period as an adjustment to the related loan yield. Net deferred loan origination fees and costs amounted to $7.5 million, $6.5 million and $5.8 million at September 30, 2013, December 31, 2012 and September 30, 2012, respectively.

Acquired Loans

Acquired loans are those purchased in the Citizens acquisition (See Note 2 (Business Combinations) for further information). These loans were recorded at estimated fair value at the Acquisition Date with no carryover of the related ALLL. The acquired loans were segregated between those considered to be performing (“non-impaired acquired loans”) and those with evidence of credit deterioration (“acquired impaired loans”). Acquired loans are considered impaired if there is evidence of credit deterioration and if it is probable, at acquisition, all contractually required payments will not be collected. Revolving loans, including lines of credit, are excluded from acquired impaired loan accounting. The outstanding balance, including contractual principal, interest, fees and penalties, of all acquired loans was $4.2 billion as of September 30, 2013.

The following table presents the provisional fair value of loans acquired from Citizens as of the Acquisition Date:
 
Acquired Impaired
 
Acquired Non-Impaired
 
Acquired Loans Total
Commercial
 
 
 
 
 
C&I
$
95,188

 
$
1,664,912

 
$
1,760,100

CRE
380,039

 
359,066

 
739,105

Construction
13,399

 
17,135

 
30,534

         Total commercial
488,626

 
2,041,113

 
2,529,739

Consumer
 
 
 
 


Residential mortgages
233,007

 
279,736

 
512,743

Installment
54,377

 
1,165,235

 
1,219,612

Home equity lines
48,598

 
313,601

 
362,199

         Total consumer
335,982

 
1,758,572

 
2,094,554

Total
$
824,608

 
$
3,799,685

 
$
4,624,293



A reconciliation of the contractual required payments receivable to the carrying amount of acquired loans at the Acquisition Date is as follows:
 
 
 
Acquired Impaired
 
Acquired Non-Impaired
 
Acquired Loans Total
Contractual required payments receivable
$
1,086,503

 
$
4,020,812

 
$
5,107,315

Nonaccretable difference
(130,096
)
 

 
(130,096
)
Expected cash flows
956,407

 
4,020,812

 
4,977,219

Accretable yield
(131,799
)
 
(221,127
)
 
(352,926
)
Carrying balance
$
824,608

 
$
3,799,685

 
$
4,624,293



The fair value estimates for acquired loans is based on expected prepayments and the amount and timing of undiscounted expected principal, interest and other cash flows. Credit discounts representing the principal losses expected over the life of the loan are also a component of the initial fair value. In determining the Acquisition Date fair value of acquired impaired loans, and in subsequent accounting, the Corporation aggregates purchased consumer loans and commercial loans into pools of loans with common risk characteristics.

The difference between the fair value of a non-impaired acquired loan and contractual amounts due at the Acquisition Date is accreted into income over the estimated life of the loan. Contractually required payments represent the total undiscounted amount of all uncollected principal and interest payments. Non-impaired acquired loans are placed on nonaccrual status and reported as nonperforming or past due using the same criteria applied to the originated portfolio.

The excess of an acquired impaired loan's contractually required payments over the amount of its undiscounted cash flows expected to be collected is referred to as the non-accretable difference. The non-accretable difference, which is neither accreted into income nor recorded on the consolidated balance sheet, reflects estimated future credit losses and uncollectible contractual interest expected to be incurred over the life of the acquired impaired loan. The excess of cash flows expected to be collected over the carrying amount of the acquired impaired loans is referred to as the accretable yield. This amount is accreted into interest income over the remaining life of the acquired impaired loans or pools using the level yield method. The accretable yield is affected by changes in interest rate indices for variable rate loans, changes in prepayment speed assumptions and changes in expected principal and interest payments over the estimated lives of the acquired impaired loans.

Over the life of acquired impaired loans, the Corporation evaluates the remaining contractual required payments receivable and estimates cash flows expected to be collected. Contractually required payments receivable may increase or decrease for a variety of reasons, for example, when the contractual terms of the loan agreement are modified, when interest rates on variable rate loans change, or when principal and/or interest payments are received. Cash flows expected to be collected on acquired impaired loans are estimated by incorporating several key assumptions similar to the initial estimate of fair value. These key assumptions include probability of default, loss given default, and the amount of actual prepayments after the Acquisition Date. Prepayments affect the estimated life of loans and could change the amount of interest income, and possibly principal, expected to be collected. In reforecasting future estimated cash flows, credit loss expectations are adjusted as necessary. These adjustments are based, in part, on actual loss severities recognized for each loan type, as well as changes in the probability of default. For periods in which estimated cash flows are not re-forecasted, the prior reporting period's estimated cash flows are adjusted to reflect the actual cash received and credit events that transpired during the current reporting period.
 
Increases in expected cash flows of acquired impaired loans subsequent to acquisition are recognized prospectively through adjustment of the yield on the loans or pools over its remaining life, while decreases in expected cash flows are recognized as impairment through a provision for loan loss and an increase in the ALLL.

Covered Loans and Related Loss Share Receivable

The loans purchased in the 2010 FDIC-assisted acquisitions of George Washington and Midwest are covered by loss sharing agreements between the FDIC and the Corporation that afford the Bank significant loss protection. These covered loans were recorded at estimated fair value at the Acquisition Date with no carryover of the related ALLL and are accounted for as acquired impaired loans as described above. A loss share receivable was recorded at the Acquisition Date which represents the estimated fair value of reimbursement the Corporation expects to receive from the FDIC for incurred losses on certain covered loans. These expected reimbursements are recorded as part of covered loans in the accompanying consolidated balance sheets. The loss share receivable continues to be measured on the same basis as the related covered loans. Deterioration in the credit quality of the covered loans (recorded as an adjustment to the covered ALLL) would immediately increase the basis of the loss share receivable, with the offset recorded through the consolidated statement of comprehensive income. Increases in the credit quality or cash flows of covered loans (reflected as an adjustment to yield and accreted into income over the remaining life of the loans) decrease the basis of the loss share receivable, with such decrease being accreted into income over 1) the same period or 2) the life of the loss share agreements, whichever is shorter. Loss assumptions used in the basis of the loss share receivable are consistent with the loss assumptions used to measure the related covered loans.

Upon the determination of an incurred loss the loss share receivable will be reduced by the amount owed by the FDIC. A corresponding claim receivable is recorded in accrued interest receivable and other assets on the consolidated balance sheet until cash is received from the FDIC.

Changes in the loss share receivable associated with covered loans for the three and nine months ended September 30, 2013 and 2012 were as follows:
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
2013
 
2012
 
2013
 
2012
Balance at beginning of period
$
83,910

 
$
152,615

 
$
113,734

 
$
205,664

Accretion
(5,226
)
 
(8,401
)
 
(19,327
)
 
(26,935
)
Increase due to impairment
1,032

 
1,484

 
8,890

 
12,601

FDIC reimbursement
(7,284
)
 
(12,597
)
 
(23,231
)
 
(50,678
)
Covered loans paid in full
(2,446
)
 
(1,229
)
 
(10,080
)
 
(8,780
)
Balance at end of the period
$
69,986

 
$
131,872

 
$
69,986

 
$
131,872



Acquired and Covered Impaired Loans

Changes in the carrying amount and accretable yield for acquired impaired loans were as follows for the three months ended September 30, 2013:
Acquired Impaired Loans
Three Months Ended September 30, 2013
 
Accretable Yield
 
Carrying Amount of Loans
Balance at beginning of period
$
118,459

 
$
757,029

Additions

 

Accretion
(8,827
)
 
8,827

Net reclassifications from non-accretable to accretable

 

Payments received, net

 
(92,536
)
Disposals
(5,422
)
 

Balance at end of period
$
104,210

 
$
673,320


A reconciliation of the contractual required payments receivable to the carrying amount of the acquired impaired loans as of September 30, 2013 is as follows:
 

Acquired Impaired Loans
September 30, 2013
Contractual required payments receivable
$
907,626

Nonaccretable difference
(130,096
)
Expected cash flows
777,530

Accretable yield
(104,210
)
Carrying balance
$
673,320



Changes in the carrying amount and accretable yield for covered impaired loans were as follows for the three and nine months ended September 30, 2013 and 2012:
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
2013
 
2012
 
2013
 
2012
Covered Impaired Loans
Accretable
Yield
 
Carrying
Amount of
Loans
 
Accretable
Yield
 
Carrying
Amount of
Loans
 
Accretable
Yield
 
Carrying
Amount of
Loans
 
Accretable
Yield
 
Carrying
Amount of
Loans
Balance at beginning of period
$
81,758

 
$
537,257

 
$
147,576

 
$
964,314

 
$
113,288

 
$
762,386

 
$
176,736

 
$
1,128,978

Accretion
(14,056
)
 
14,056

 
(23,631
)
 
23,631

 
(51,327
)
 
51,327

 
(75,478
)
 
75,478

Net reclassifications from non-accretable to accretable
12,745

 

 
6,008

 

 
28,726

 

 
30,814

 

Payments received, net

 
(103,514
)
 

 
(96,593
)
 

 
(365,914
)
 

 
(313,104
)
Disposals
(1,309
)
 

 
(1,929
)
 

 
(11,549
)
 

 
(4,048
)
 

Balance at end of period
$
79,138

 
$
447,799

 
$
128,024

 
$
891,352

 
$
79,138

 
$
447,799

 
$
128,024

 
$
891,352



A reconciliation of the contractual required payments receivable to the carrying amount of covered impaired loans as of September 30, 2013 and 2012 is as follows:
Covered Impaired Loans
September 30, 2013
 
September 30, 2012
Contractual required payments receivable
$
811,319

 
$
1,333,127

Nonaccretable difference
(284,382
)
 
(313,751
)
Expected cash flows
526,937

 
1,019,376

Accretable yield
(79,138
)
 
(128,024
)
Carrying balance
$
447,799

 
$
891,352


The most recent quarterly evaluation of the remaining contractual required payments receivable and cash flows expected to be collected resulted in a decline in cash flow expectations of certain pools of loans and improvements in cash flow expectations in other loans and pools of loans. The decline in cash flow expectations was the result of deteriorations in risk ratings, declines in the underlying value of collateral dependent loans and actual cash flows received lower than originally expected. The improvement in cash flow expectations was the result of positive changes in risk ratings, improvements in the underlying value of collateral dependent loans and actual cash flows received higher than expected. There were no significant changes from prior periods to key assumptions used in the most recent quarterly evaluation of cash flows expected to be collected.

The decline in expected cash flows resulted in a provision for covered loan losses of $2.9 million for the three months ended September 30, 2013 compared to a provision of $7.7 million for the three months ended September 30, 2012. Provision for covered loan losses for the nine months ended September 30, 2013 was $19.0 million compared to $28.2 million for the nine months ended September 30, 2012. The provision for covered loan losses was partially offset by an increase in the loss share receivable for the portion of the losses recoverable under the loss sharing agreements. (See Note 5 (Allowance for Loan and Lease Losses) for further information.)

The increase in cash flows resulted in the reclassification from nonaccretable difference to accretable yield of $12.7 million during the three months ended September 30, 2013 compared to a reclassification of $6.0 million in the three months ended September 30, 2012. Reclassifications to accretable yield were $28.7 million during the nine months ended September 30, 2013 and $30.8 million during the nine months ended September 30, 2012. Reclassifications result in yield adjustments on loans and pools on a prospective basis to interest income. Improved cash flows expectations for loans or pools that were impaired during prior periods were recorded first as a recapture of any previously recorded impairment and then as an increase in the prospective yield. Additionally, the loss share receivable was also reduced by the guaranteed portion of the additional cash flows expected to be received, resulting in a corresponding reduction in the prospective yield of the remaining loss share receivable.
Credit Quality Disclosures

The credit quality of the Corporation's loan portfolios is assessed as a function of net credit losses, levels of nonperforming assets and delinquencies, and credit quality ratings as defined by the Corporation. These credit quality ratings are an important part of the Corporation's overall credit risk management process and evaluation of the allowance for credit losses.
Generally loans, except for certain commercial, credit card and mortgage loans, and leases on which payments are past due for 90 days are placed on nonaccrual status, unless those loans are in the process of collection and, in Management's opinion, are fully secured. Credit card loans on which payments are past due for 120 days are placed on nonaccrual status. Acquired and covered impaired loans are considered to be accruing and performing even though collection of contractual payments may be in doubt because income is accreted on the loan or loan pool.

When a loan is placed on nonaccrual status, interest deemed uncollectible which had been accrued in prior years is charged against the ALLL and interest deemed uncollectible accrued in the current year is reversed against interest income. Interest on mortgage loans is accrued until Management deems it uncollectible based upon the specific identification method. Payments subsequently received on nonaccrual loans are generally applied to principal. A loan is returned to accrual status when principal and interest are no longer past due and collectability is probable. This generally requires timely principal and interest payments for a minimum of six consecutive payment cycles. Loans are generally written off when deemed uncollectible or when they reach a predetermined number of days past due depending upon loan product, terms and other factors.

The following tables provide a summary of loans by portfolio type, including the delinquency status of those loans that continue to accrue interest and those loans that are nonaccrual:
As of September 30, 2013
Originated 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
$
3,571

 
$
3,889

 
$
4,931

 
$
12,391

 
$
3,851,704

 
$
3,864,095

 
$
201

 
$
5,234

CRE
2,794

 
1,414

 
8,976

 
13,184

 
2,214,228

 
2,227,412

 
1,047

 
13,821

Construction

 

 
24

 
24

 
328,838

 
328,862

 

 
85

Leases
726

 

 

 
726

 
199,181

 
199,907

 

 

Consumer
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Installment
9,825

 
3,392

 
5,378

 
18,595

 
1,628,500

 
1,647,095

 
4,506

 
3,894

Home Equity Lines
1,094

 
498

 
1,118

 
2,710

 
886,662

 
889,372

 
500

 
2,038

Credit Cards
781

 
434

 
700

 
1,915

 
143,198

 
145,113

 
365

 
422

Residential Mortgages
13,487

 
3,771

 
9,344

 
26,602

 
460,681

 
487,283

 
5,833

 
10,094

Total
$
32,278

 
$
13,398

 
$
30,471

 
$
76,147

 
$
9,712,992

 
$
9,789,139

 
$
12,452

 
$
35,588

Acquired Loans
 
 
 
 
 
 
 
 
 
 
 
 
≥ 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
$
5,379

 
$
331

 
$
3,239

 
$
8,949

 
$
974,271

 
$
983,220

 
$

 
$
5,301

CRE
3,068

 
2,816

 
26,766

 
32,650

 
937,010

 
969,660

 

 
691

Construction

 

 

 

 
18,182

 
18,182

 

 

Consumer
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Installment
10,883

 
2,866

 
1,446

 
15,195

 
1,065,103

 
1,080,298

 

 
954

Home Equity Lines
3,779

 
982

 
3,522

 
8,283

 
298,500

 
306,783

 

 
2,184

Residential Mortgages
18,346

 
3,203

 
10,723

 
32,272

 
435,336

 
467,608

 
2,967

 
769

Total
$
41,455

 
$
10,198

 
$
45,696

 
$
97,349

 
$
3,728,402

 
$
3,825,751

 
$
2,967

 
$
9,899

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
$
3,729

 
$
730

 
$
12,493

 
$
16,952

 
$
66,287

 
$
83,239

 
n/a
 
n/a
CRE
1,299

 
5,672

 
117,839

 
124,810

 
184,087

 
308,897

 
n/a
 
n/a
Construction
943

 

 
25,996

 
26,939

 
3,150

 
30,089

 
n/a
 
n/a
Consumer
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Installment
57

 
4

 

 
61

 
6,300

 
6,361

 
n/a
 
n/a
Home Equity Lines
1,532

 
22

 
1,781

 
3,335

 
99,574

 
102,909

 
n/a
 
n/a
Residential Mortgages
8,333

 
661

 
5,966

 
14,960

 
37,835

 
52,795

 
n/a
 
n/a
Total
$
15,893

 
$
7,089

 
$
164,075

 
$
187,057

 
$
397,233

 
$
584,290

 
n/a
 
n/a
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(a) Installment loans 90 days or more past due and accruing include $2.9 million of loans guaranteed by the U.S. government as of September 30, 2013.
(b) Excludes loss share receivable of $70.0 million as of September 30, 2013.
(c) Acquired and covered impaired loans were not classified as nonperforming assets at September 30, 2013 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 and covered impaired loans. These asset quality disclosures are, therefore, not applicable to acquired and covered impaired loans.

As of December 31, 2012
Originated 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

 
$
1,986

 
$
3,571

 
$
9,371

 
$
3,297,155

 
$
3,306,526

 
$
104

 
$
5,255

CRE
4,181

 
4,530

 
11,535

 
20,246

 
2,204,170

 
2,224,416

 
382

 
15,780

Construction
981

 

 
597

 
1,578

 
333,969

 
335,547

 

 
731

Leases
6

 

 

 
6

 
139,230

 
139,236

 

 

Consumer
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Installment
11,722

 
3,193

 
5,639

 
20,554

 
1,307,704

 
1,328,258

 
4,942

 
2,914

Home Equity Lines
1,584

 
880

 
1,227

 
3,691

 
802,387

 
806,078

 
475

 
1,557

Credit Cards
969

 
558

 
954

 
2,481

 
143,906

 
146,387

 
438

 
598

Residential Mortgages
13,291

 
2,488

 
5,231

 
21,010

 
424,201

 
445,211

 
3,076

 
9,852

Total
$
36,548

 
$
13,635

 
$
28,754

 
$
78,937

 
$
8,652,722

 
$
8,731,659

 
$
9,417

 
$
36,687

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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) Covered 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 covered impaired loans. These asset quality disclosures are, therefore, not applicable to covered impaired loans.

As of September 30, 2012
Originated 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
$
8,781

 
$
2,795

 
$
1,519

 
$
13,095

 
$
3,036,136

 
$
3,049,231

 
$
57

 
$
9,995

CRE
3,197

 
3,856

 
16,876

 
23,929

 
2,129,413

 
2,153,342

 
1,862

 
20,574

Construction
116

 

 
853

 
969

 
308,136

 
309,105

 

 
923

Leases
7

 

 

 
7

 
110,931

 
110,938

 

 

Consumer
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Installment
8,934

 
3,430

 
4,834

 
17,198

 
1,303,883

 
1,321,081

 
4,439

 
3,267

Home Equity Lines
1,840

 
472

 
1,411

 
3,723

 
786,020

 
789,743

 
541

 
1,858

Credit Cards
991

 
556

 
808

 
2,355

 
141,563

 
143,918

 
393

 
525

Residential Mortgages
14,427

 
2,777

 
6,233

 
23,437

 
415,625

 
439,062

 
2,399

 
13,169

Total
$
38,293

 
$
13,886

 
$
32,534

 
$
84,713

 
$
8,231,707

 
$
8,316,420

 
$
9,691

 
$
50,311

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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
$
2,962

 
$
973

 
$
27,035

 
$
30,970

 
$
131,721

 
$
162,691

 
n/a
 
n/a
CRE
4,965

 
21,919

 
184,067

 
210,951

 
412,323

 
623,274

 
n/a
 
n/a
Construction

 
998

 
41,325

 
42,323

 
19,453

 
61,776

 
n/a
 
n/a
Consumer
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Installment
2,289

 

 
35

 
2,324

 
6,036

 
8,360

 
n/a
 
n/a
Home Equity Lines
1,398

 
435

 
1,981

 
3,814

 
119,364

 
123,178

 
n/a
 
n/a
Residential Mortgages
10,382

 
1,248

 
8,576

 
20,206

 
43,573

 
63,779

 
n/a
 
n/a
Total
$
21,996

 
$
25,573

 
$
263,019

 
$
310,588

 
$
732,470

 
$
1,043,058

 
n/a
 
n/a
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(a) Installment loans 90 days or more past due and accruing include $3.1 million of loans guaranteed by the U.S. government as of September 30, 2012.
(b) Excludes loss share receivable of $131.9 million as of September 30, 2012.
(c) Covered impaired loans were not classified as nonperforming assets at September 30, 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 covered impaired loans. These asset quality disclosures are, therefore, not applicable to covered impaired loans.

Individual commercial loans are assigned credit risk grades based on an internal assessment of conditions that affect a borrower’s ability to meet its contractual obligation under the loan agreement. The assessment process includes reviewing a borrower’s current financial information, historical payment experience, credit documentation, public information, and other information specific to each borrower. Commercial loans are reviewed on an annual, quarterly or rotational basis or as Management becomes aware of information during a borrower’s ability to fulfill its obligation. For consumer loans, Management evaluates credit quality based on the aging status of the loan as well as by payment activity, which is presented in the above tables.

The credit-risk grading process for commercial loans is summarized as follows:

“Pass” Loans (Grades 1, 2, 3, 4) are not considered a greater than normal credit risk. Generally, the borrowers have the apparent ability to satisfy obligations to the bank, and the Corporation anticipates insignificant uncollectible amounts based on its individual loan review.

“Special-Mention” Loans (Grade 5) are commercial loans that have identified potential weaknesses that deserve Management’s close attention. If left uncorrected, these potential weaknesses may result in noticeable deterioration of the repayment prospects for the asset or in the institution’s credit position.

“Substandard” Loans (Grade 6) are inadequately protected by the current financial condition and paying capacity of the obligor or by any collateral pledged. Loans so classified have a well-defined weakness or weaknesses that may jeopardize the liquidation of the debt pursuant to the contractual principal and interest terms. Such loans are characterized by the distinct possibility that the Corporation may sustain some loss if the deficiencies are not corrected.

“Doubtful” Loans (Grade 7) have all the weaknesses inherent in those classified as substandard, with the added characteristic that existing facts, conditions, and values make collection or liquidation in full highly improbable. Such loans are currently managed separately to determine the highest recovery alternatives.

“Loss” Loans (Grade 8) are considered uncollectible and of such little value that their continuance as bankable assets is not warranted. These loans are charged off when loss is identified.

The following tables provide a summary of commercial loans by portfolio type and the Corporation's internal credit quality rating:
As of September 30, 2013
 
 
 
 
 
 
 
 
Originated Loans
Commercial
 
C&I
 
CRE
 
Construction
 
Leases
Grade 1
$
32,144

 
$
1,216

 
$

 
$
9,932

Grade 2
82,906

 
3,711

 

 
3,173

Grade 3
867,186

 
368,918

 
27,041

 
29,631

Grade 4
2,796,101

 
1,770,768

 
300,154

 
152,778

Grade 5
48,912

 
30,502

 
323

 
3,325

Grade 6
36,846

 
52,297

 
1,344

 
1,068

Grade 7

 

 

 

Total
$
3,864,095

 
$
2,227,412

 
$
328,862

 
$
199,907

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

 
$

 
$

 
$

Grade 2
96

 

 

 

Grade 3
27,827

 
29,123

 

 

Grade 4
849,858

 
744,362

 
18,182

 

Grade 5
60,968

 
102,256

 

 

Grade 6
44,471

 
93,919

 

 

Grade 7

 

 

 

Total
$
983,220

 
$
969,660

 
$
18,182

 
$

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

 
$

 
$

 
$

Grade 2
996

 

 

 

Grade 3

 

 

 

Grade 4
45,557

 
116,056

 
601

 

Grade 5
624

 
15,364

 
943

 

Grade 6
33,957

 
176,286

 
26,401

 

Grade 7
2,105

 
1,191

 
2,144

 

Total
$
83,239

 
$
308,897

 
$
30,089

 
$


As of December 31, 2012
 
 
 
 
 
 
 
 
Originated 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
2,408,669

 
1,845,686

 
311,271

 
104,037

Grade 5
44,969

 
53,675

 
3,057

 
1,561

Grade 6
34,505

 
67,168

 
3,567

 
298

Grade 7

 

 

 

Grade 8

 

 

 

Total
$
3,306,526

 
$
2,224,416

 
$
335,547

 
$
139,236

 
 
 
 
 
 
 
 
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

 

Grade 8

 

 

 

Total
$
128,509

 
$
539,595

 
$
50,333

 
$


As of September 30, 2012
 
 
 
 
 
 
 
 
Originated Loans
Commercial
 
C&I
 
CRE
 
Construction
 
Leases
Grade 1
$
37,327

 
$

 
$

 
$
13,785

Grade 2
105,504

 
3,170

 

 
190

Grade 3
573,561

 
278,017

 
19,312

 
8,857

Grade 4
2,215,336

 
1,738,257

 
282,438

 
87,259

Grade 5
60,803

 
54,655

 
2,893

 
514

Grade 6
56,700

 
79,243

 
4,462

 
333

Grade 7

 

 

 

Grade 8

 

 

 

Total
$
3,049,231

 
$
2,153,342

 
$
309,105

 
$
110,938

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

 
$

 
$

 
$

Grade 2
1,742

 

 

 

Grade 3
92

 
449

 

 

Grade 4
91,101

 
240,630

 
494

 

Grade 5
3,844

 
39,883

 

 

Grade 6
61,192

 
340,063

 
58,586

 

Grade 7
4,720

 
2,249

 
2,696

 

Total
$
162,691

 
$
623,274

 
$
61,776

 
$