XML 58 R39.htm IDEA: XBRL DOCUMENT v3.6.0.2
Allowance for credit losses (Tables)
12 Months Ended
Dec. 31, 2016
Receivables [Abstract]  
Changes in Allowance for Credit Losses

Changes in the allowance for credit losses for the years ended December 31, 2016, 2015 and 2014 were as follows:

 

 

 

Commercial,

Financial,

 

 

Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

 

2016

 

Leasing, etc.

 

 

Commercial

 

 

Residential

 

 

Consumer

 

 

Unallocated

 

 

Total

 

 

 

(In thousands)

 

Beginning balance

 

$

300,404

 

 

 

326,831

 

 

 

72,238

 

 

 

178,320

 

 

 

78,199

 

 

$

955,992

 

Provision for credit losses

 

 

59,506

 

 

 

33,627

 

 

 

6,902

 

 

 

90,134

 

 

 

(169

)

 

 

190,000

 

Net charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

 

(59,244

)

 

 

(4,805

)

 

 

(26,133

)

 

 

(141,073

)

 

 

 

 

 

(231,255

)

Recoveries

 

 

30,167

 

 

 

7,066

 

 

 

8,120

 

 

 

28,907

 

 

 

 

 

 

74,260

 

Net (charge-offs) recoveries

 

 

(29,077

)

 

 

2,261

 

 

 

(18,013

)

 

 

(112,166

)

 

 

 

 

 

(156,995

)

Ending balance

 

$

330,833

 

 

 

362,719

 

 

 

61,127

 

 

 

156,288

 

 

 

78,030

 

 

$

988,997

 

 

 

 

Commercial,

Financial,

 

 

Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

 

2015

 

Leasing, etc.

 

 

Commercial

 

 

Residential

 

 

Consumer

 

 

Unallocated

 

 

Total

 

 

 

(In thousands)

 

Beginning balance

 

$

288,038

 

 

 

307,927

 

 

 

61,910

 

 

 

186,033

 

 

 

75,654

 

 

$

919,562

 

Provision for credit losses

 

 

43,065

 

 

 

25,768

 

 

 

19,133

 

 

 

79,489

 

 

 

2,545

 

 

 

170,000

 

Net charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

 

(60,983

)

 

 

(16,487

)

 

 

(13,116

)

 

 

(107,787

)

 

 

 

 

 

(198,373

)

Recoveries

 

 

30,284

 

 

 

9,623

 

 

 

4,311

 

 

 

20,585

 

 

 

 

 

 

64,803

 

Net charge-offs

 

 

(30,699

)

 

 

(6,864

)

 

 

(8,805

)

 

 

(87,202

)

 

 

 

 

 

(133,570

)

Ending balance

 

$

300,404

 

 

 

326,831

 

 

 

72,238

 

 

 

178,320

 

 

 

78,199

 

 

$

955,992

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

273,383

 

 

 

324,978

 

 

 

78,656

 

 

 

164,644

 

 

 

75,015

 

 

$

916,676

 

Provision for credit losses

 

 

51,410

 

 

 

(13,779

)

 

 

(3,974

)

 

 

89,704

 

 

 

639

 

 

 

124,000

 

Net charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

 

(58,943

)

 

 

(14,058

)

 

 

(21,351

)

 

 

(84,390

)

 

 

 

 

 

(178,742

)

Recoveries

 

 

22,188

 

 

 

10,786

 

 

 

8,579

 

 

 

16,075

 

 

 

 

 

 

57,628

 

Net charge-offs

 

 

(36,755

)

 

 

(3,272

)

 

 

(12,772

)

 

 

(68,315

)

 

 

 

 

 

(121,114

)

Ending balance

 

$

288,038

 

 

 

307,927

 

 

 

61,910

 

 

 

186,033

 

 

 

75,654

 

 

$

919,562

 

 

Impaired Loans and Leases

The following tables provide information with respect to loans and leases that were considered impaired as of December 31, 2016 and 2015 and for the years ended December 31, 2016, 2015 and 2014.

 

Interest Income Recognized on Impaired Loans

 

 

Year Ended December 31, 2016

 

 

Year Ended December 31, 2015

 

 

 

 

 

 

 

Interest Income

Recognized

 

 

 

 

 

 

Interest Income

Recognized

 

 

 

Average

Recorded

Investment

 

 

Total

 

 

Cash

Basis

 

 

Average

Recorded

Investment

 

 

Total

 

 

Cash

Basis

 

 

 

(In thousands)

 

Commercial, financial, leasing,

   etc.

 

$

277,647

 

 

 

8,342

 

 

 

8,342

 

 

 

236,201

 

 

 

2,933

 

 

 

2,933

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

175,877

 

 

 

4,878

 

 

 

4,878

 

 

 

166,628

 

 

 

6,243

 

 

 

6,243

 

Residential builder and

   developer

 

 

29,237

 

 

 

2,300

 

 

 

2,300

 

 

 

59,457

 

 

 

335

 

 

 

335

 

Other commercial

   construction

 

 

19,697

 

 

 

644

 

 

 

644

 

 

 

20,276

 

 

 

2,311

 

 

 

2,311

 

Residential

 

 

98,394

 

 

 

6,227

 

 

 

3,154

 

 

 

101,483

 

 

 

6,188

 

 

 

4,037

 

Residential-limited

   documentation

 

 

103,060

 

 

 

5,999

 

 

 

1,975

 

 

 

118,449

 

 

 

6,380

 

 

 

2,638

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity lines and loans

 

 

36,493

 

 

 

1,325

 

 

 

410

 

 

 

21,523

 

 

 

905

 

 

 

261

 

Automobile

 

 

19,636

 

 

 

1,242

 

 

 

99

 

 

 

25,675

 

 

 

1,619

 

 

 

175

 

Other

 

 

9,218

 

 

 

440

 

 

 

83

 

 

 

18,809

 

 

 

729

 

 

 

113

 

Total

 

$

769,259

 

 

 

31,397

 

 

 

21,885

 

 

 

768,501

 

 

 

27,643

 

 

 

19,046

 

 

 

 

Year Ended December 31, 2014

 

 

 

 

 

 

 

Interest Income

Recognized

 

 

 

Average

Recorded

Investment

 

 

Total

 

 

Cash

Basis

 

 

 

(In thousands)

 

Commercial, financial, leasing, etc.

 

$

181,932

 

 

 

2,251

 

 

 

2,251

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

184,773

 

 

 

4,029

 

 

 

4,029

 

Residential builder and developer

 

 

91,149

 

 

 

142

 

 

 

142

 

Other commercial construction

 

 

62,734

 

 

 

1,893

 

 

 

1,893

 

Residential

 

 

126,005

 

 

 

9,180

 

 

 

6,978

 

Residential-limited documentation

 

 

133,800

 

 

 

6,613

 

 

 

2,546

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

Home equity lines and loans

 

 

18,083

 

 

 

750

 

 

 

248

 

Automobile

 

 

35,173

 

 

 

2,251

 

 

 

295

 

Other

 

 

18,378

 

 

 

690

 

 

 

191

 

Total

 

$

852,027

 

 

 

27,799

 

 

 

18,573

 

 

Summary of Loan Grades

The following table summarizes the loan grades applied to the various classes of the Company’s commercial loans and commercial real estate loans.

 

 

 

 

 

 

 

Real Estate

 

 

 

Commercial,

 

 

 

 

 

 

Residential

 

 

Other

 

 

 

Financial,

 

 

 

 

 

 

Builder and

 

 

Commercial

 

 

 

Leasing, etc.

 

 

Commercial

 

 

Developer

 

 

Construction

 

 

 

(In thousands)

 

December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

21,398,581

 

 

 

24,570,269

 

 

 

1,789,071

 

 

 

5,912,351

 

Criticized accrual

 

 

950,032

 

 

 

741,274

 

 

 

116,548

 

 

 

165,862

 

Criticized nonaccrual

 

 

261,434

 

 

 

176,201

 

 

 

16,707

 

 

 

18,111

 

Total

 

$

22,610,047

 

 

 

25,487,744

 

 

 

1,922,326

 

 

 

6,096,324

 

December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

19,442,183

 

 

 

22,697,398

 

 

 

1,497,465

 

 

 

3,834,137

 

Criticized accrual

 

 

738,238

 

 

 

655,257

 

 

 

59,779

 

 

 

228,877

 

Criticized nonaccrual

 

 

241,917

 

 

 

179,606

 

 

 

28,429

 

 

 

16,363

 

Total

 

$

20,422,338

 

 

 

23,532,261

 

 

 

1,585,673

 

 

 

4,079,377

 

 

Allocation of Allowance for Credit Losses on Basis of Company's Impairment Methodology

The allocation of the allowance for credit losses summarized on the basis of the Company’s impairment methodology was as follows:

 

 

 

Commercial,

Financial,

 

 

Real Estate

 

 

 

 

 

 

 

 

 

 

 

Leasing, etc.

 

 

Commercial

 

 

Residential

 

 

Consumer

 

 

Total

 

 

 

(In thousands)

 

December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

48,480

 

 

 

12,500

 

 

 

9,457

 

 

 

12,543

 

 

$

82,980

 

Collectively evaluated for impairment

 

 

282,353

 

 

 

348,301

 

 

 

47,993

 

 

 

143,745

 

 

 

822,392

 

Purchased impaired

 

 

 

 

 

1,918

 

 

 

3,677

 

 

 

 

 

 

5,595

 

Allocated

 

$

330,833

 

 

 

362,719

 

 

 

61,127

 

 

 

156,288

 

 

 

910,967

 

Unallocated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

78,030

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

988,997

 

December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

44,752

 

 

 

19,175

 

 

 

12,727

 

 

 

13,306

 

 

$

89,960

 

Collectively evaluated for impairment

 

 

255,615

 

 

 

307,000

 

 

 

57,624

 

 

 

163,511

 

 

 

783,750

 

Purchased impaired

 

 

37

 

 

 

656

 

 

 

1,887

 

 

 

1,503

 

 

 

4,083

 

Allocated

 

$

300,404

 

 

 

326,831

 

 

 

72,238

 

 

 

178,320

 

 

 

877,793

 

Unallocated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

78,199

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

955,992

 

 

Recorded Investment in Loans and Leases on Basis of Company's Impairment Methodology

The recorded investment in loans and leases summarized on the basis of the Company’s impairment methodology was as follows:

 

 

 

Commercial,

Financial,

 

 

Real Estate

 

 

 

 

 

 

 

 

 

 

 

Leasing, etc.

 

 

Commercial

 

 

Residential

 

 

Consumer

 

 

Total

 

 

 

(In thousands)

 

December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for

   impairment

 

$

268,877

 

 

 

224,630

 

 

 

201,479

 

 

 

65,466

 

 

$

760,452

 

Collectively evaluated  for

   impairment

 

 

22,340,529

 

 

 

33,222,080

 

 

 

21,871,726

 

 

 

12,080,597

 

 

 

89,514,932

 

Purchased impaired

 

 

641

 

 

 

59,684

 

 

 

517,707

 

 

 

 

 

 

578,032

 

Total

 

$

22,610,047

 

 

 

33,506,394

 

 

 

22,590,912

 

 

 

12,146,063

 

 

$

90,853,416

 

December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for

   impairment

 

$

272,227

 

 

 

234,132

 

 

 

207,949

 

 

 

65,365

 

 

$

779,673

 

Collectively evaluated for

   impairment

 

 

20,148,209

 

 

 

28,863,130

 

 

 

25,398,037

 

 

 

11,532,121

 

 

 

85,941,497

 

Purchased impaired

 

 

1,902

 

 

 

100,049

 

 

 

664,117

 

 

 

2,261

 

 

 

768,329

 

Total

 

$

20,422,338

 

 

 

29,197,311

 

 

 

26,270,103

 

 

 

11,599,747

 

 

$

87,489,499