XML 88 R26.htm IDEA: XBRL DOCUMENT v2.4.1.9
Allowance for Loan Losses (Tables)
3 Months Ended
Mar. 31, 2015
Loans and Leases Receivable Disclosure [Abstract]  
Schedule of Credit Losses Related to Financing Receivables, Current and Noncurrent
The following tables show activity in the originated ALL, by portfolio segment for the three months ended March 31, 2015 and 2014, as well as the corresponding recorded investment in originated loans at the end of the period:
As of March 31, 2015
(In thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Originated Loans
C&I
 
CRE
 
Construction
 
Leases
 
Installment
 
Home Equity Lines
 
Credit Cards
 
Residential Mortgages
 
Total
Three Months Ended
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Allowance for originated loan losses, beginning balance
$
37,375

 
$
10,492

 
$
2,202

 
$
674

 
$
12,918

 
$
19,324

 
$
7,966

 
$
4,745

 
$
95,696

Charge-offs
(510
)
 
(215
)
 

 

 
(5,055
)
 
(911
)
 
(1,452
)
 
(424
)
 
(8,567
)
Recoveries
341

 

 
1

 
4

 
3,020

 
613

 
366

 
35

 
4,380

Provision for loan losses
2,632

 
(1,464
)
 
(451
)
 
(49
)
 
2,475

 
407

 
921

 
1,565

 
6,036

Allowance for originated loan losses, ending balance
$
39,838

 
$
8,813

 
$
1,752

 
$
629

 
$
13,358

 
$
19,433

 
$
7,801

 
$
5,921

 
$
97,545

Ending allowance for originated loan losses balance attributable to loans:
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
10,042

 
$
317

 
$

 
$

 
$
1,005

 
$
254

 
$
263

 
$
1,416

 
$
13,297

 
Collectively evaluated for impairment
29,796

 
8,496

 
1,752

 
629

 
12,353

 
19,179

 
7,538

 
4,505

 
84,248

Total ending allowance for originated loan losses balance
$
39,838

 
$
8,813

 
$
1,752

 
$
629

 
$
13,358

 
$
19,433

 
$
7,801

 
$
5,921

 
$
97,545

Originated loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Originated loans individually evaluated for impairment
$
35,792

 
$
15,000

 
$

 
$

 
$
26,882

 
$
7,632

 
$
815

 
$
24,822

 
$
110,943

 
Originated loans collectively evaluated for impairment
5,282,105

 
2,118,017

 
580,978

 
388,873

 
2,473,406

 
1,126,606

 
159,951

 
615,158

 
12,745,094

Total ending originated loan balance
$
5,317,897

 
$
2,133,017

 
$
580,978

 
$
388,873

 
$
2,500,288

 
$
1,134,238

 
$
160,766

 
$
639,980

 
$
12,856,037

 

As of March 31, 2014
(In thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Originated Loans
C&I
 
CRE
 
Construction
 
Leases
 
Installment
 
Home Equity Lines
 
Credit Cards
 
Residential Mortgages
 
Total
Three Months Ended
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Allowance for originated loan losses, beginning balance
$
42,981

 
$
12,265

 
$
2,810

 
$
1,081

 
$
11,935

 
$
12,900

 
$
7,740

 
$
4,772

 
$
96,484

Charge-offs
(5,074
)
 
(79
)
 

 

 
(4,584
)
 
(1,409
)
 
(1,455
)
 
(559
)
 
(13,160
)
Recoveries
997

 
4

 
28

 

 
2,749

 
904

 
418

 
38

 
5,138

Provision for loan losses
1,271

 
1,195

 
(1,368
)
 
(54
)
 
1,504

 
765

 
148

 
193

 
3,654

Allowance for originated loan losses, ending balance
$
40,175

 
$
13,385

 
$
1,470

 
$
1,027

 
$
11,604

 
$
13,160

 
$
6,851

 
$
4,444

 
$
92,116

Ending allowance for originated loan losses balance attributable to loans:
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
2,866

 
$
2,918

 
$

 
$

 
$
1,006

 
$
223

 
$
307

 
$
1,241

 
$
8,561

 
Collectively evaluated for impairment
37,309

 
10,467

 
1,470

 
1,027

 
10,598

 
12,937

 
6,544

 
3,203

 
83,555

Total ending allowance for originated loan losses balance
$
40,175

 
$
13,385

 
$
1,470

 
$
1,027

 
$
11,604

 
$
13,160

 
$
6,851

 
$
4,444

 
$
92,116

Originated loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Originated loans individually evaluated for impairment
$
7,143

 
$
31,576

 
$
404

 
$

 
$
25,818

 
$
6,931

 
$
1,034

 
$
26,198

 
$
99,104

 
Originated loans collectively evaluated for impairment
4,469,013

 
2,215,709

 
359,347

 
257,509

 
1,809,704

 
939,871

 
146,883

 
529,773

 
10,727,809

Total ending originated loan balance
$
4,476,156

 
$
2,247,285

 
$
359,751

 
$
257,509

 
$
1,835,522

 
$
946,802

 
$
147,917

 
$
555,971

 
$
10,826,913

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 


The following table presents the originated ALL and the recorded investment as of December 31, 2014:
As of December 31, 2014
 
(In thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Originated Loans
C&I
 
CRE
 
Construction
 
Leases
 
Installment
 
Home Equity Lines
 
Credit Cards
 
Residential Mortgages
 
Total
Ending allowance for originated loan losses balance attributable to loans:
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
72

 
$
2,914

 
$

 
$

 
$
1,178

 
$
207

 
$
296

 
$
1,283

 
$
5,950

 
Collectively evaluated for impairment
37,303

 
7,578

 
2,202

 
674

 
11,740

 
19,117

 
7,670

 
3,462

 
89,746

Total ending allowance for originated loan losses balance
$
37,375

 
$
10,492

 
$
2,202

 
$
674

 
$
12,918

 
$
19,324

 
$
7,966

 
$
4,745

 
$
95,696

Originated loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans individually evaluated for impairment
$
11,759

 
$
23,300

 
$

 
$

 
$
24,905

 
$
7,379

 
$
854

 
$
25,251

 
$
93,448

 
Loans collectively evaluated for impairment
5,163,442

 
2,093,818

 
537,766

 
370,179

 
2,368,546

 
1,102,957

 
163,624

 
600,032

 
12,400,364

Total ending originated loan balance
$
5,175,201

 
$
2,117,118

 
$
537,766

 
$
370,179

 
$
2,393,451

 
$
1,110,336

 
$
164,478

 
$
625,283

 
$
12,493,812

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 


allowance for acquired impaired loan losses
The following table presents activity in the allowance for acquired impaired loan losses for the three months ended March 31, 2015 and 2014:
Allowance for Acquired Impaired Loan Losses
Three Months Ended March 31,
(In thousands)
2015
 
2014
Balance at beginning of the period
$
7,457

 
$
741

Charge-offs

 

Recoveries

 

Provision for loan losses
36

 
2,233

Balance at end of the period
$
7,493

 
$
2,974

 
 
 
 

Schedule of Credit Losses for Financing Receivables, Current
The following table presents activity in the allowance for FDIC acquired impaired loan losses for the three months ended March 31, 2015 and 2014:
Allowance for FDIC acquired Impaired Loan Losses
Three Months Ended March 31,
(In thousands)
2015
 
2014
Balance at beginning of the period
$
40,496

 
$
44,027

 
Net provision/(recapture) of loan losses before benefit attributable to FDIC loss share agreements
4,225

 
7,879

 
Net (benefit)/recapture attributable to FDIC loss share agreements
(4,227
)
 
(4,824
)
Net provision/(recapture) for loan losses
(2
)
 
3,055

Increase (decrease) in loss share receivable
4,227

 
4,824

Loans charged-off
(3,207
)
 
(1,936
)
Balance at end of the period
$
41,514

 
$
49,970

 
 
 
 
 
Impaired Financing Receivables

The following tables provide further detail on impaired loans individually evaluated for impairment and the associated ALL. Certain impaired loans do not have a related ALL as the valuation of these impaired loans exceeded the recorded investment.

As of March 31, 2015
Originated Loans
 
 
Unpaid
 
 
 
Average
 
 
Recorded
 
Principal
 
Related
 
Recorded
(In thousands)
Investment
 
Balance
 
Allowance
 
Investment
Impaired loans with no related allowance
 
 
 
 
 
 
 
Commercial
 
 
 
 
 
 
 
 
C&I
$
28,513

 
$
35,307

 
$

 
$
25,006

 
CRE
9,343

 
15,478

 

 
9,634

 
Construction

 

 

 

Consumer
 
 
 
 
 
 
 
 
Installment
1,846

 
2,428

 

 
1,881

 
Home equity line
977

 
1,222

 

 
987

 
Credit card
21

 
21

 

 
23

 
Residential mortgages
12,424

 
15,125

 

 
12,488

Subtotal
53,124

 
69,581

 

 
50,019

Impaired loans with a related allowance
 
 
 
 
 
 
 
Commercial
 
 
 
 
 
 
 
 
C&I
7,279

 
7,350

 
10,042

 
5,984

 
CRE
5,657

 
5,664

 
317

 
5,668

 
Construction

 

 

 

Consumer
 
 
 
 
 
 
 
 
Installment
25,036

 
25,100

 
1,005

 
24,181

 
Home equity line
6,655

 
6,655

 
254

 
6,715

 
Credit card
794

 
794

 
263

 
823

 
Residential mortgages
12,398

 
12,487

 
1,416

 
12,414

Subtotal
57,819

 
58,050

 
13,297

 
55,785

 
Total impaired loans
$
110,943

 
$
127,631

 
$
13,297

 
$
105,804

 
 
 
 
 
 
 
 
 
Note 1: These tables exclude loans fully charged off.
Note 2: The differences between the recorded investment and unpaid principal balance amounts represent partial charge offs.



As of December 31, 2014
Originated Loans
 
 
Unpaid
 
 
 
Average
 
 
Recorded
 
Principal
 
Related
 
Recorded
(In thousands)
Investment
 
Balance
 
Allowance
 
Investment
Impaired loans with no related allowance
 
 
 
 
 
 
 
Commercial
 
 
 
 
 
 
 
 
C&I
$
11,451

 
$
18,207

 
$

 
$
14,193

 
CRE
16,874

 
22,696

 

 
18,027

 
Construction

 

 

 

Consumer
 
 
 
 
 
 
 
 
Installment
4,460

 
4,584

 

 
4,272

 
Home equity line
1,723

 
1,754

 

 
1,792

 
Credit card
16

 
16

 

 
32

 
Residential mortgages
12,204

 
15,119

 

 
12,425

Subtotal
46,728

 
62,376

 

 
50,741

Impaired loans with a related allowance
 
 
 
 
 
 
 
Commercial
 
 
 
 
 
 
 
 
C&I
308

 
344

 
72

 
326

 
CRE
6,426

 
6,440

 
2,914

 
4,497

 
Construction

 

 

 

Consumer
 
 
 
 
 
 
 
 
Installment
20,445

 
21,024

 
1,178

 
19,513

 
Home equity line
5,656

 
5,875

 
207

 
5,944

 
Credit card
838

 
838

 
296

 
966

 
Residential mortgages
13,047

 
13,158

 
1,283

 
13,121

Subtotal
46,720

 
47,679

 
5,950

 
44,367

 
Total impaired loans
$
93,448

 
$
110,055

 
$
5,950

 
$
95,108

 
 
 
 
 
 
 
 
 
Note 1: These tables exclude loans fully charged off.
Note 2: The differences between the recorded investment and unpaid principal balance amounts represent partial charge offs.

As of March 31, 2014
Originated Loans
 
 
Unpaid
 
 
 
Average
 
 
Recorded
 
Principal
 
Related
 
Recorded
(In thousands)
Investment
 
Balance
 
Allowance
 
Investment
Impaired loans with no related allowance
 
 
 
 
 
 
 
Commercial
 
 
 
 
 
 
 
 
C&I
$
2,776

 
$
5,078

 
$

 
$
4,690

 
CRE
21,777

 
20,050

 

 
20,196

 
Construction
404

 
2,777

 

 
2,943

Consumer
 
 
 
 
 
 
 
 
Installment
2,498

 
3,502

 

 
2,579

 
Home equity line
997

 
1,309

 

 
1,004

 
Credit card
42

 
42

 

 
50

 
Residential mortgages
12,137

 
14,845

 

 
12,201

Subtotal
40,631

 
47,603

 

 
43,663

Impaired loans with a related allowance
 
 
 
 
 
 
 
Commercial
 
 
 
 
 
 
 
 
C&I
4,367

 
9,022

 
2,866

 
7,406

 
CRE
9,799

 
9,878

 
2,918

 
9,864

 
Construction

 

 

 

Consumer
 
 
 
 
 
 
 
 
Installment
23,320

 
23,409

 
1,006

 
23,548

 
Home equity line
5,934

 
5,934

 
223

 
5,891

 
Credit card
992

 
992

 
307

 
1,025

 
Residential mortgages
14,061

 
14,161

 
1,241

 
14,067

Subtotal
58,473

 
63,396

 
8,561

 
61,801

 
Total impaired loans
$
99,104

 
$
110,999

 
$
8,561

 
$
105,464

 
 
 
 
 
 
 
 
 

Note 1: These tables exclude loans fully charged off.
Note 2: The differences between the recorded investment and unpaid principal balance amounts represent partial charge offs.
Troubled Debt Restructurings on Financing ReceivableS
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 March 31, 2015, December 31, 2014, and March 31, 2014.
 
 
 
As of March 31, 2015
(Dollars in thousands)
Number of Loans
 
Recorded Investment
 
Unpaid Principal Balance
Originated loans
 
 
 
 
 
 
Commercial
 
 
 
 
 
 
 
C&I
47

 
$
16,923

 
$
23,666

 
 
CRE
64

 
12,076

 
17,325

 
 
Construction
31

 

 

 
 
Total originated commercial
142

 
28,999

 
40,991

 
Consumer
 
 
 
 
 
 
 
Installment
1,186

 
26,882

 
27,528

 
 
Home equity lines
276

 
7,632

 
7,877

 
 
Credit card
230

 
815

 
815

 
 
Residential mortgages
316

 
24,822

 
27,612

 
 
Total originated consumer
2,008

 
60,151

 
63,832

    Total originated loans
2,150

 
$
89,150

 
$
104,823

Acquired loans
 
 
 
 
 
 
Commercial
 
 
 
 
 
 
 
C&I
1

 
$
2

 
$
3

 
 
CRE
3

 
2,453

 
2,635

 
 
Total acquired commercial
4

 
2,455

 
2,638

 
Consumer
 
 
 
 
 
 
 
Installment
51

 
1,195

 
1,281

 
 
Home equity lines
162

 
7,310

 
7,370

 
 
Residential mortgages
30

 
2,186

 
2,403

 
 
Total acquired consumer
243

 
10,691

 
11,054

    Total acquired loans
247

 
$
13,146

 
$
13,692

FDIC acquired loans
 
 
 
 
 
 
Commercial
 
 
 
 
 
 
 
C&I
8

 
$

 
$
1,355

 
 
CRE
24

 
23,895

 
39,596

 
 
Construction
9

 
346

 
9,552

 
 
Total FDIC acquired commercial
41

 
24,241

 
50,503

 
Consumer
 
 
 
 
 
 
 
Home equity lines
70

 
8,909

 
8,914

 
 
Residential mortgages
1

 
185

 
185

 
 
Total FDIC acquired consumer
71

 
9,094

 
9,099

   Total FDIC acquired loans
112

 
$
33,335

 
$
59,602

Total loans
 
 
 
 
 
 
Commercial
 
 
 
 
 
 
 
C&I
56

 
$
16,925

 
$
25,024

 
 
CRE
91

 
38,424

 
59,556

 
 
Construction
40

 
346

 
9,552

 
 
Total commercial
187

 
55,695

 
94,132

 
Consumer
 
 
 
 
 
 
 
Installment
1,237

 
28,077

 
28,809

 
 
Home equity lines
508

 
23,851

 
24,161

 
 
Credit card
230

 
815

 
815

 
 
Residential mortgages
347

 
27,193

 
30,200

 
 
Total consumer
2,322

 
79,936

 
83,985

   Total loans
2,509

 
$
135,631

 
$
178,117

 
 
 
 
 
 
 
 
Note 1: The differences between the recorded investment and unpaid principal balance amounts represents partial charge offs.

 
 
 
As of December 31, 2014
(Dollars in thousands)
Number of Loans
 
Recorded Investment
 
Unpaid Principal Balance
Originated loans
 
 
 
 
 
 
Commercial
 
 
 
 
 
 
 
C&I
41

 
$
7,123

 
$
13,887

 
 
CRE
67

 
17,607

 
22,645

 
 
Construction
31

 

 

 
 
Total originated commercial
139

 
24,730

 
36,532

 
Consumer
 
 
 
 
 
 
 
Installment
1,205

 
24,905

 
25,608

 
 
Home equity lines
270

 
7,379

 
7,629

 
 
Credit card
238

 
854

 
854

 
 
Residential mortgages
315

 
25,251

 
28,277

 
 
Total originated consumer
2,028

 
58,389

 
62,368

   Total originated loans
2,167

 
$
83,119

 
$
98,900

Acquired loans
 
 
 
 
 
 
Commercial
 
 
 
 
 
 
 
C&I
2

 
18

 
19

 
 
CRE
3

 
2,542

 
2,595

 
 
Total acquired commercial
5

 
2,560

 
2,614

 
Consumer
 
 
 
 
 
 
 
Installment
40

 
975

 
1,054

 
 
Home equity lines
145

 
6,932

 
6,983

 
 
Residential mortgages
26

 
1,633

 
1,823

 
 
Total acquired consumer
211

 
9,540

 
9,860

   Total acquired loans
216

 
$
12,100

 
$
12,474

FDIC acquired loans
 
 
 
 
 
 
Commercial
 
 
 
 
 
 
 
C&I
8

 
$
177

 
$
1,589

 
 
CRE
24

 
25,499

 
42,226

 
 
Construction
9

 
339

 
9,552

 
 
Total FDIC acquired commercial
41

 
26,015

 
53,367

 
Consumer
 
 
 
 
 
 
 
Home equity lines
68

 
8,890

 
8,901

 
 
Residential Mortgages
2

 
334

 
334

 
 
Total FDIC acquired consumer
70

 
9,224

 
9,235

   Total FDIC acquired loans
111

 
$
35,239

 
$
62,602

Total loans
 
 
 
 
 
 
Commercial
 
 
 
 
 
 
 
C&I
51

 
$
7,318

 
$
15,495

 
 
CRE
94

 
45,648

 
67,466

 
 
Construction
40

 
339

 
9,552

 
 
Total commercial
185

 
53,305

 
92,513

 
Consumer
 
 
 
 
 
 
 
Installment
1,245

 
25,880

 
26,662

 
 
Home equity lines
483

 
23,201

 
23,513

 
 
Credit card
238

 
854

 
854

 
 
Residential mortgages
343

 
27,218

 
30,434

 
 
Total consumer
2,309

 
77,153

 
81,463

   Total loans
2,494

 
$
130,458

 
$
173,976

 
 
 
 
 
 
 
 
Note 1: The differences between the recorded investment and unpaid principal balance amounts represent partial charge offs.
    
 
 
 
As of March 31, 2014
(Dollars in thousands)
Number of Loans
 
Recorded Investment
 
Unpaid Principal Balance
Originated loans
 
 
 
 
 
 
Commercial
 
 
 
 
 
 
 
C&I
40

 
$
5,588

 
$
12,546

 
 
CRE
57

 
16,432

 
17,079

 
 
Construction
32

 
2,769

 
2,777

 
 
Total originated commercial
129

 
24,789

 
32,402

 
Consumer
 
 
 
 
 
 
 
Installment
1,434

 
25,818

 
26,911

 
 
Home equity lines
244

 
6,931

 
7,243

 
 
Credit card
278

 
1,034

 
1,034

 
 
Residential mortgages
320

 
26,199

 
29,006

 
 
Total originated consumer
2,276

 
59,982

 
64,194

   Total originated loans
2,405

 
$
84,771

 
$
96,596

Acquired loans
 
 
 
 
 
 
Commercial
 
 
 
 
 
 
 
C&I
1

 
5

 
5

 
 
CRE
1

 
1,695

 
1,687

 
 
Total acquired commercial
2

 
1,700

 
1,692

 
Consumer
 
 
 
 
 
 
 
Installment
23

 
797

 
828

 
 
Home equity lines
40

 
1,926

 
1,953

 
 
Residential mortgages
11

 
758

 
864

 
 
Total acquired consumer
74

 
3,481

 
3,645

   Total acquired loans
76

 
$
5,181

 
$
5,337

FDIC acquired loans
 
 
 
 
 
 
Commercial
 
 
 
 
 
 
 
C&I
4

 
$
677

 
$
2,232

 
 
CRE
25

 
39,939

 
56,485

 
 
Construction
10

 
2,560

 
21,340

 
 
Total FDIC acquired commercial
39

 
43,176

 
80,057

 
Consumer
 
 
 
 
 
 
 
Home equity lines
52

 
6,269

 
6,269

 
 
Residential mortgages
2

 
339

 
339

 
 
Total FDIC acquired consumer
54

 
6,608

 
6,608

   Total FDIC acquired loans
93

 
$
49,784

 
$
86,665

Total loans
 
 
 
 
 
 
Commercial
 
 
 
 
 
 
 
C&I
45

 
$
6,270

 
$
14,783

 
 
CRE
83

 
58,066

 
75,251

 
 
Construction
42

 
5,329

 
24,117

 
 
Total commercial
170

 
69,665

 
114,151

 
Consumer
 
 
 
 
 
 
 
Installment
1,457

 
26,615

 
27,739

 
 
Home equity lines
336

 
15,126

 
15,465

 
 
Credit card
278

 
1,034

 
1,034

 
 
Residential mortgages
333

 
27,296

 
30,209

 
 
Total consumer
2,404

 
70,071

 
74,447

   Total loans
2,574

 
$
139,736

 
$
188,598

 
 
 
 
 
 
 
 
Note 1: The differences between the recorded investment and unpaid principal balance amounts represents partial charge offs.
Accruing and Nonaccruing Troubled Debt Restructurings
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 March 31, 2015, December 31, 2014, and March 31, 2014, including TDRs that continue to accrue interest and TDRs included in nonperforming assets.
As of March 31, 2015
 
Accruing TDRs
 
Nonaccruing TDRs
 
Total
 
Total
(In thousands)
Current
 
Delinquent
 
Total
 
Current
 
Delinquent
 
Total
 
TDRs
 
Allowance
Originated loans
 
 
 
 

 
 
 
 
 
 
 
 
 
 
Commercial
 
 
 
 

 
 
 
 
 

 

 
 
C&I
$
16,558

 
$

 
$
16,558

 
$

 
$
365

 
$
365

 
$
16,923

 
$
124

CRE
6,031

 
1,493

 
7,524

 
3,724

 
828

 
4,552

 
12,076

 
71

Construction

 

 

 

 

 

 

 

Total originated commercial
22,589

 
1,493

 
24,082

 
3,724

 
1,193

 
4,917

 
28,999

 
195

Consumer
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Installment
24,701

 
409

 
25,110

 
1,528

 
244

 
1,772

 
26,882

 
1,005

Home equity lines
6,680

 
113

 
6,793

 
811

 
28

 
839

 
7,632

 
254

Credit card
721

 
77

 
798

 

 
17

 
17

 
815

 
263

Residential mortgages
14,299

 
2,286

 
16,585

 
5,020

 
3,217

 
8,237

 
24,822

 
1,416

Total originated consumer
46,401

 
2,885

 
49,286

 
7,359

 
3,506

 
10,865

 
60,151

 
2,938

         Total originated TDRs
$
68,990

 
$
4,378

 
$
73,368

 
$
11,083

 
$
4,699

 
$
15,782

 
$
89,150

 
$
3,133

Acquired loans
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
C&I

 

 

 
2

 

 
2

 
2

 
2

CRE

 

 

 
954

 
1,499

 
2,453

 
2,453

 
135

Total acquired commercial

 

 

 
956

 
1,499

 
2,455

 
2,455

 
137

Consumer
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Installment
1,139

 
33

 
1,172

 
23

 

 
23

 
1,195

 
48

Home equity lines
6,610

 
564

 
7,174

 
136

 

 
136

 
7,310

 

Residential mortgages
1,335

 

 
1,335

 
616

 
235

 
851

 
2,186

 

Total acquired consumer
9,084

 
597

 
9,681

 
775

 
235

 
1,010

 
10,691

 
48

    Total acquired TDRs
$
9,084

 
$
597

 
$
9,681

 
$
1,731

 
$
1,734

 
$
3,465

 
$
13,146

 
$
185

FDIC acquired loans
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
C&I
$

 
$

 
$

 
$

 
$

 
$

 
$

 
$

CRE

 
23,895

 
23,895

 

 

 

 
23,895

 
2,026

Construction

 
346

 
346

 

 

 

 
346

 
293

Total FDIC acquired commercial

 
24,241

 
24,241

 

 

 

 
24,241

 
2,319

Consumer
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Home equity lines
7,703

 
939

 
8,642

 
267

 

 
267

 
8,909

 
24

Residential mortgages
185

 

 
185

 

 

 

 
185

 

Total FDIC acquired consumer
7,888

 
939

 
8,827

 
267

 

 
267

 
9,094

 
24

    Total FDIC acquired TDRs
$
7,888

 
$
25,180

 
$
33,068

 
$
267

 
$

 
$
267

 
$
33,335

 
$
2,343

Total loans
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
C&I
$
16,558

 
$

 
$
16,558

 
$
2

 
$
365

 
$
367

 
$
16,925

 
$
126

CRE
6,031

 
25,388

 
31,419

 
4,678

 
2,327

 
7,005

 
38,424

 
2,232

Construction

 
346

 
346

 

 

 

 
346

 
293

Total commercial
22,589

 
25,734

 
48,323

 
4,680

 
2,692

 
7,372

 
55,695

 
2,651

Consumer
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Installment
25,840

 
442

 
26,282

 
1,551

 
244

 
1,795

 
28,077

 
1,053

Home equity lines
20,993

 
1,616

 
22,609

 
1,214

 
28

 
1,242

 
23,851

 
278

Credit card
721

 
77

 
798

 

 
17

 
17

 
815

 
263

Residential mortgages
15,819

 
2,286

 
18,105

 
5,636

 
3,452

 
9,088

 
27,193

 
1,416

Total consumer
63,373

 
4,421

 
67,794

 
8,401

 
3,741

 
12,142

 
79,936

 
3,010

Total TDRs
$
85,962

 
$
30,155

 
$
116,117

 
$
13,081

 
$
6,433

 
$
19,514

 
$
135,631

 
$
5,661

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 


As of December 31, 2014
 
Accruing TDRs
 
Nonaccruing TDRs
 
Total
 
Total
(In thousands)
Current
 
Delinquent
 
Total
 
Current
 
Delinquent
 
Total
 
TDRs
 
Allowance
Originated loans
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
C&I
$
6,740

 
$

 
$
6,740

 
$

 
$
383

 
$
383

 
$
7,123

 
$
72

CRE
12,885

 
952

 
13,837

 
394

 
3,376

 
3,770

 
17,607

 
159

Construction

 

 

 

 

 

 

 

Total originated commercial
19,625

 
952

 
20,577

 
394

 
3,759

 
4,153

 
24,730

 
231

Consumer
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Installment
22,254

 
726

 
22,980

 
1,663

 
262

 
1,925

 
24,905

 
1,178

Home equity lines
6,239

 
269

 
6,508

 
871

 

 
871

 
7,379

 
207

Credit card
775

 
60

 
835

 
15

 
4

 
19

 
854

 
296

Residential mortgages
13,440

 
3,538

 
16,978

 
5,006

 
3,267

 
8,273

 
25,251

 
1,283

Total originated consumer
42,708

 
4,593

 
47,301

 
7,555

 
3,533

 
11,088

 
58,389

 
2,964

         Total originated TDRs
$
62,333

 
$
5,545

 
$
67,878

 
$
7,949

 
$
7,292

 
$
15,241

 
$
83,119

 
$
3,195

Acquired loans
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
C&I
$
15

 
$

 
$
15

 
$
3

 
$

 
$
3

 
$
18

 
$
18

CRE

 

 

 
978

 
1,564

 
2,542

 
2,542

 
134

Total acquired commercial
15

 

 
15

 
981

 
1,564

 
2,545

 
2,560

 
152

Consumer
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Installment
841

 
87

 
928

 
24

 
23

 
47

 
975

 
65

Home equity lines
6,186

 
607

 
6,793

 
139

 

 
139

 
6,932

 
9

Residential mortgages
868

 

 
868

 
470

 
295

 
765

 
1,633

 
2

Total acquired consumer
7,895

 
694

 
8,589

 
633

 
318

 
951

 
9,540

 
76

    Total acquired TDRs
$
7,910

 
$
694

 
$
8,604

 
$
1,614

 
$
1,882

 
$
3,496

 
$
12,100

 
$
228

FDIC acquired loans
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
C&I
$

 
$
177

 
$
177

 
$

 
$

 
$

 
$
177

 
$

CRE
5,123

 
20,376

 
25,499

 

 

 

 
25,499

 
2,879

Construction
339

 

 
339

 

 

 

 
339

 
295

Total FDIC acquired commercial
5,462

 
20,553

 
26,015

 

 

 

 
26,015

 
3,174

Consumer
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Home equity lines
8,561

 

 
8,561

 
329

 

 
329

 
8,890

 
27

Residential mortgages
334

 

 
334

 

 

 

 
334

 
21

Total FDIC acquired consumer
8,895

 

 
8,895

 
329

 

 
329

 
9,224

 
48

    Total FDIC acquired TDRs
$
14,357

 
$
20,553

 
$
34,910

 
$
329

 
$

 
$
329

 
$
35,239

 
$
3,222

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
C&I
$
6,755

 
$
177

 
$
6,932

 
$
3

 
$
383

 
$
386

 
$
7,318

 
$
90

CRE
18,008

 
21,328

 
39,336

 
1,372

 
4,940

 
6,312

 
45,648

 
3,172

Construction
339

 

 
339

 

 

 

 
339

 
295

Total commercial
25,102

 
21,505

 
46,607

 
1,375

 
5,323

 
6,698

 
53,305

 
3,557

Consumer
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Installment
23,095

 
813

 
23,908

 
1,687

 
285

 
1,972

 
25,880

 
1,243

Home equity lines
20,986

 
876

 
21,862

 
1,339

 

 
1,339

 
23,201

 
243

Credit card
775

 
60

 
835

 
15

 
4

 
19

 
854

 
296

Residential mortgages
14,642

 
3,538

 
18,180

 
5,476

 
3,562

 
9,038

 
27,218

 
1,306

Total consumer
59,498

 
5,287

 
64,785

 
8,517

 
3,851

 
12,368

 
77,153

 
3,088

Total TDRs
$
84,600

 
$
26,792

 
$
111,392

 
$
9,892

 
$
9,174

 
$
19,066

 
$
130,458

 
$
6,645

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

As of March 31, 2014
 
Accruing TDRs
 
Nonaccruing TDRs
 
Total
 
Total
(In thousands)
Current
 
Delinquent
 
Total
 
Current
 
Delinquent
 
Total
 
TDRs
 
Allowance
Originated loans
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
C&I
$
1,779

 
$

 
$
1,779

 
$
541

 
$
3,268

 
$
3,809

 
$
5,588

 
$
2,265

CRE
9,254

 
1,884

 
11,138

 
2,124

 
3,170

 
5,294

 
16,432

 
37

Construction
2,363

 
350

 
2,713

 
56

 

 
56

 
2,769

 

Total originated commercial
13,396

 
2,234

 
15,630

 
2,721

 
6,438

 
9,159

 
24,789

 
2,302

Consumer
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Installment
22,757

 
480

 
23,237

 
2,352

 
229

 
2,581

 
25,818

 
1,006

Home equity lines
5,571

 
150

 
5,721

 
1,210

 

 
1,210

 
6,931

 
223

Credit card
930

 
95

 
1,025

 

 
9

 
9

 
1,034

 
307

Residential mortgages
14,749

 
2,876

 
17,625

 
4,968

 
3,606

 
8,574

 
26,199

 
1,241

Total originated consumer
44,007

 
3,601

 
47,608

 
8,530

 
3,844

 
12,374

 
59,982

 
2,777

          Total originated TDRs
$
57,403

 
$
5,835

 
$
63,238

 
$
11,251

 
$
10,282

 
$
21,533

 
$
84,771

 
$
5,079

Acquired loans
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
C&I
$

 
$

 
$

 
$
5

 
$

 
$
5

 
$
5

 
$

CRE
1,695

 

 
1,695

 

 

 

 
1,695

 

Total acquired commercial
1,695

 

 
1,695

 
5

 

 
5

 
1,700

 

Consumer
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Installment
707

 
77

 
784

 

 
13

 
13

 
797

 

Home equity lines
1,322

 
494

 
1,816

 
110

 

 
110

 
1,926

 

Residential mortgages
758

 

 
758

 

 

 

 
758

 

Total acquired consumer
2,787

 
571

 
3,358

 
110

 
13

 
123

 
3,481

 

    Total acquired TDRs
$
4,482

 
$
571

 
$
5,053

 
$
115

 
$
13

 
$
128

 
$
5,181

 
$

FDIC acquired loans
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
C&I
$
300

 
$
377

 
$
677

 
$

 
$

 
$

 
$
677

 
$
12

CRE
5,035

 
34,904

 
39,939

 

 

 

 
39,939

 
3,915

Construction
682

 
1,878

 
2,560

 

 

 

 
2,560

 
68

Total FDIC acquired commercial
6,017

 
37,159

 
43,176

 

 

 

 
43,176

 
3,995

Consumer
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Home equity lines
5,793

 
140

 
5,933

 
336

 

 
336

 
6,269

 

Residential mortgages
339

 

 
339

 

 

 

 
339

 

Total FDIC acquired consumer
6,132

 
140

 
6,272

 
336

 

 
336

 
6,608

 

Total FDIC acquired TDRs
$
12,149

 
$
37,299

 
$
49,448

 
$
336

 
$

 
$
336

 
$
49,784

 
$
3,995

Total loans
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
C&I
$
2,079

 
$
377

 
$
2,456

 
$
546

 
$
3,268

 
$
3,814

 
$
6,270

 
$
2,277

CRE
15,984

 
36,788

 
52,772

 
2,124

 
3,170

 
5,294

 
58,066

 
3,952

Construction
3,045

 
2,228

 
5,273

 
56

 

 
56

 
5,329

 
68

Total commercial
21,108

 
39,393

 
60,501

 
2,726

 
6,438

 
9,164

 
69,665

 
6,297

Consumer
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Installment
23,464

 
557

 
24,021

 
2,352

 
242

 
2,594

 
26,615

 
1,006

Home equity lines
12,686

 
784

 
13,470

 
1,656

 

 
1,656

 
15,126

 
223

Credit card
930

 
95

 
1,025

 

 
9

 
9

 
1,034

 
307

Residential mortgages
15,846

 
2,876

 
18,722

 
4,968

 
3,606

 
8,574

 
27,296

 
1,241

Total consumer
52,926

 
4,312

 
57,238

 
8,976

 
3,857

 
12,833

 
70,071

 
2,777

Total TDRs
$
74,034

 
$
43,705

 
$
117,739

 
$
11,702

 
$
10,295

 
$
21,997

 
$
139,736

 
$
9,074

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

Schedule of Debtor Troubled Debt Restructuring, Current Period
The following tables provide the number of loans modified in a TDR within the previous 12 months that subsequently defaulted during the three months ended March 31, 2015 and March 31, 2014, as well as the amount defaulted in these restructured loans.
 
As of March 31, 2015
(Dollars in thousands)
Number of Loans
 
Amount Defaulted
Originated loans
 
 
 
Commercial
 
 
 
C&I

 
$

CRE

 

Construction

 

Total originated commercial

 

Consumer
 
 
 
Installment
2

 

Home equity lines

 

Credit card
2

 
17

Residential mortgages

 

Total originated consumer
4

 
$
17

FDIC acquired loans
 
 
 
Commercial
 
 
 
C&I
1

 
$
427

CRE

 

Construction

 

Total FDIC acquired commercial
1

 
$
427

Acquired loans
 
 
 
Commercial
 
 
 
C&I
1

 
$
55

CRE

 

Construction

 

Total acquired commercial
1

 
$
55

Total loans
 
 
 
Commercial
 
 
 
C&I
2

 
$
482

CRE

 

Construction

 

Total commercial
2

 
482

Consumer
 
 
 
Installment
2

 

Home equity lines

 

Credit card
2

 
17

Residential mortgages

 

Total consumer
4

 
17

Total
6

 
$
499

 
 
 
 

 
 
As of March 31, 2014
(Dollars in thousands)
Number of Loans
 
Recorded Investment
Originated loans
 
 
 
Commercial
 
 
 
C&I
1

 
$
1,557

CRE
1

 
376

Construction

 

Total originated commercial
2

 
1,933

Consumer
 
 
 
Installment

 

Home equity lines

 

Credit card
3

 
4,839

Residential mortgages

 

Total originated consumer
3

 
$
4,839

FDIC acquired loans
 
 
 
Commercial
 
 
 
C&I

 
$

CRE

 

Construction

 

Total FDIC acquired commercial

 
$

Total loans
 
 
 
Commercial
 
 
 
C&I
1

 
$
1,557

CRE
1

 
376

Construction

 

Total commercial
2

 
1,933

Consumer
 
 
 
Installment

 

Home equity lines

 

Credit card
3

 
4,839

Residential mortgages

 

Total consumer
3

 
4,839

Total
5

 
$
6,772