XML 58 R38.htm IDEA: XBRL DOCUMENT v3.10.0.1
Allowance for credit losses (Tables)
12 Months Ended
Dec. 31, 2018
Receivables [Abstract]  
Changes in Allowance for Credit Losses

Changes in the allowance for credit losses for the years ended December 31, 2018, 2017 and 2016 were as follows:

 

 

 

Commercial,

Financial,

 

 

Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leasing, etc.

 

 

Commercial

 

 

Residential

 

 

Consumer

 

 

Unallocated

 

 

Total

 

 

 

(In thousands)

 

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

328,599

 

 

 

374,085

 

 

 

65,405

 

 

 

170,809

 

 

 

78,300

 

 

$

1,017,198

 

Provision for credit losses

 

 

33,967

 

 

 

(41,181

)

 

 

12,401

 

 

 

127,068

 

 

 

(255

)

 

 

132,000

 

Net charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

 

(60,414

)

 

 

(12,286

)

 

 

(15,345

)

 

 

(143,196

)

 

 

 

 

 

(231,241

)

Recoveries

 

 

27,903

 

 

 

21,037

 

 

 

6,664

 

 

 

45,883

 

 

 

 

 

 

101,487

 

Net (charge-offs) recoveries

 

 

(32,511

)

 

 

8,751

 

 

 

(8,681

)

 

 

(97,313

)

 

 

 

 

 

(129,754

)

Ending balance

 

$

330,055

 

 

 

341,655

 

 

 

69,125

 

 

 

200,564

 

 

 

78,045

 

 

$

1,019,444

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

330,833

 

 

 

362,719

 

 

 

61,127

 

 

 

156,288

 

 

 

78,030

 

 

$

988,997

 

Provision for credit losses

 

 

41,511

 

 

 

6,715

 

 

 

16,094

 

 

 

103,410

 

 

 

270

 

 

 

168,000

 

Net charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

 

(64,941

)

 

 

(7,931

)

 

 

(20,799

)

 

 

(130,927

)

 

 

 

 

 

(224,598

)

Recoveries

 

 

21,196

 

 

 

12,582

 

 

 

8,983

 

 

 

42,038

 

 

 

 

 

 

84,799

 

Net (charge-offs) recoveries

 

 

(43,745

)

 

 

4,651

 

 

 

(11,816

)

 

 

(88,889

)

 

 

 

 

 

(139,799

)

Ending balance

 

$

328,599

 

 

 

374,085

 

 

 

65,405

 

 

 

170,809

 

 

 

78,300

 

 

$

1,017,198

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

Impaired Loans and Leases

The following tables provide information with respect to loans and leases that were considered impaired as of December 31, 2018 and 2017 and for the years ended December 31, 2018, 2017 and 2016.

 

 

 

December 31, 2018

 

 

December 31, 2017

 

 

 

Recorded

Investment

 

 

Unpaid

Principal

Balance

 

 

Related

Allowance

 

 

Recorded

Investment

 

 

Unpaid

Principal

Balance

 

 

Related

Allowance

 

 

 

(In thousands)

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial, leasing, etc.

 

$

153,478

 

 

 

175,549

 

 

 

46,034

 

 

 

177,250

 

 

 

194,257

 

 

 

45,488

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

110,253

 

 

 

125,117

 

 

 

11,937

 

 

 

67,199

 

 

 

75,084

 

 

 

9,140

 

Residential builder and developer

 

 

5,981

 

 

 

6,557

 

 

 

462

 

 

 

5,320

 

 

 

5,641

 

 

 

308

 

Other commercial construction

 

 

10,563

 

 

 

11,113

 

 

 

640

 

 

 

4,817

 

 

 

20,357

 

 

 

647

 

Residential

 

 

124,974

 

 

 

147,817

 

 

 

5,402

 

 

 

101,724

 

 

 

122,602

 

 

 

4,000

 

Residential — limited documentation

 

 

74,156

 

 

 

90,066

 

 

 

3,000

 

 

 

77,277

 

 

 

92,439

 

 

 

3,900

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity lines and loans

 

 

47,982

 

 

 

53,248

 

 

 

9,135

 

 

 

48,847

 

 

 

53,914

 

 

 

8,812

 

Recreational finance

 

 

6,138

 

 

 

9,163

 

 

 

1,261

 

 

 

1,496

 

 

 

3,680

 

 

 

299

 

Automobile

 

 

3,527

 

 

 

3,599

 

 

 

729

 

 

 

13,498

 

 

 

15,737

 

 

 

2,811

 

Other

 

 

5,203

 

 

 

8,380

 

 

 

1,046

 

 

 

1,724

 

 

 

2,192

 

 

 

357

 

 

 

 

542,255

 

 

 

630,609

 

 

 

79,646

 

 

 

499,152

 

 

 

585,903

 

 

 

75,762

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial, leasing, etc.

 

 

105,507

 

 

 

136,128

 

 

 

 

 

 

89,126

 

 

 

115,327

 

 

 

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

113,376

 

 

 

124,657

 

 

 

 

 

 

138,356

 

 

 

149,716

 

 

 

 

Residential builder and developer

 

 

2,593

 

 

 

2,602

 

 

 

 

 

 

5,057

 

 

 

5,296

 

 

 

 

Other commercial construction

 

 

11,710

 

 

 

11,880

 

 

 

 

 

 

5,456

 

 

 

9,130

 

 

 

 

Residential

 

 

15,379

 

 

 

20,496

 

 

 

 

 

 

13,574

 

 

 

18,980

 

 

 

 

Residential — limited documentation

 

 

5,631

 

 

 

9,796

 

 

 

 

 

 

9,588

 

 

 

16,138

 

 

 

 

 

 

 

254,196

 

 

 

305,559

 

 

 

 

 

 

261,157

 

 

 

314,587

 

 

 

 

Total:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial, leasing, etc.

 

 

258,985

 

 

 

311,677

 

 

 

46,034

 

 

 

266,376

 

 

 

309,584

 

 

 

45,488

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

223,629

 

 

 

249,774

 

 

 

11,937

 

 

 

205,555

 

 

 

224,800

 

 

 

9,140

 

Residential builder and developer

 

 

8,574

 

 

 

9,159

 

 

 

462

 

 

 

10,377

 

 

 

10,937

 

 

 

308

 

Other commercial construction

 

 

22,273

 

 

 

22,993

 

 

 

640

 

 

 

10,273

 

 

 

29,487

 

 

 

647

 

Residential

 

 

140,353

 

 

 

168,313

 

 

 

5,402

 

 

 

115,298

 

 

 

141,582

 

 

 

4,000

 

Residential — limited documentation

 

 

79,787

 

 

 

99,862

 

 

 

3,000

 

 

 

86,865

 

 

 

108,577

 

 

 

3,900

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity lines and loans

 

 

47,982

 

 

 

53,248

 

 

 

9,135

 

 

 

48,847

 

 

 

53,914

 

 

 

8,812

 

Recreational finance

 

 

6,138

 

 

 

9,163

 

 

 

1,261

 

 

 

1,496

 

 

 

3,680

 

 

 

299

 

Automobile

 

 

3,527

 

 

 

3,599

 

 

 

729

 

 

 

13,498

 

 

 

15,737

 

 

 

2,811

 

Other

 

 

5,203

 

 

 

8,380

 

 

 

1,046

 

 

 

1,724

 

 

 

2,192

 

 

 

357

 

Total

 

$

796,451

 

 

 

936,168

 

 

 

79,646

 

 

 

760,309

 

 

 

900,490

 

 

 

75,762

 

Interest Income Recognized on Impaired Loans

 

 

Year Ended December 31, 2018

 

 

Year Ended December 31, 2017

 

 

 

 

 

 

 

Interest Income

Recognized

 

 

 

 

 

 

Interest Income

Recognized

 

 

 

Average

Recorded

Investment

 

 

Total

 

 

Cash

Basis

 

 

Average

Recorded

Investment

 

 

Total

 

 

Cash

Basis

 

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial, leasing, etc.

 

$

263,018

 

 

 

7,873

 

 

 

7,873

 

 

 

240,157

 

 

 

3,894

 

 

 

3,894

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

194,451

 

 

 

10,880

 

 

 

10,880

 

 

 

207,616

 

 

 

4,497

 

 

 

4,497

 

Residential builder and developer

 

 

8,699

 

 

 

1,779

 

 

 

1,779

 

 

 

16,209

 

 

 

6,419

 

 

 

6,419

 

Other commercial construction

 

 

11,467

 

 

 

3,474

 

 

 

3,474

 

 

 

15,142

 

 

 

1,001

 

 

 

1,001

 

Residential

 

 

129,593

 

 

 

8,386

 

 

 

3,456

 

 

 

110,646

 

 

 

7,177

 

 

 

3,406

 

Residential — limited documentation

 

 

82,854

 

 

 

6,118

 

 

 

1,723

 

 

 

93,097

 

 

 

5,981

 

 

 

1,607

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity lines and loans

 

 

48,591

 

 

 

1,698

 

 

 

289

 

 

 

47,323

 

 

 

1,681

 

 

 

400

 

Recreational finance

 

 

1,849

 

 

 

333

 

 

 

9

 

 

 

1,041

 

 

 

212

 

 

 

9

 

Automobile

 

 

9,262

 

 

 

690

 

 

 

69

 

 

 

15,045

 

 

 

1,025

 

 

 

81

 

Other

 

 

4,413

 

 

 

230

 

 

 

13

 

 

 

2,322

 

 

 

96

 

 

 

2

 

Total

 

$

754,197

 

 

 

41,461

 

 

 

29,565

 

 

 

748,598

 

 

 

31,983

 

 

 

21,316

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Income

Recognized

 

 

 

 

 

 

 

 

 

Average

Recorded

Investment

 

 

Total

 

 

Cash

Basis

 

 

 

 

 

 

 

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial, leasing, etc.

 

$

277,647

 

 

 

8,342

 

 

 

8,342

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

      Commercial

 

 

175,877

 

 

 

4,878

 

 

 

4,878

 

      Residential builder and developer

 

 

29,237

 

 

 

2,300

 

 

 

2,300

 

      Other commercial construction

 

 

19,697

 

 

 

644

 

 

 

644

 

      Residential

 

 

98,394

 

 

 

6,227

 

 

 

3,154

 

      Residential limited documentation

 

 

103,060

 

 

 

5,999

 

 

 

1,975

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

      Home equity lines and loans

 

 

36,493

 

 

 

1,325

 

 

 

410

 

      Recreational finance

 

 

2,549

 

 

 

147

 

 

 

49

 

     Automobile

 

 

19,636

 

 

 

1,242

 

 

 

99

 

      Other

 

 

6,669

 

 

 

293

 

 

 

34

 

Total

 

$

769,259

 

 

 

31,397

 

 

 

21,885

 

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, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

21,693,705

 

 

 

24,539,706

 

 

 

1,546,002

 

 

 

6,890,562

 

Criticized accrual

 

 

1,049,848

 

 

 

866,987

 

 

 

139,509

 

 

 

150,115

 

Criticized nonaccrual

 

 

234,423

 

 

 

203,672

 

 

 

4,798

 

 

 

22,205

 

Total

 

$

22,977,976

 

 

 

25,610,365

 

 

 

1,690,309

 

 

 

7,062,882

 

December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

20,490,486

 

 

 

24,380,184

 

 

 

1,485,148

 

 

 

6,270,812

 

Criticized accrual

 

 

1,011,174

 

 

 

723,777

 

 

 

140,119

 

 

 

164,812

 

Criticized nonaccrual

 

 

240,991

 

 

 

184,982

 

 

 

6,451

 

 

 

10,088

 

Total

 

$

21,742,651

 

 

 

25,288,943

 

 

 

1,631,718

 

 

 

6,445,712

 

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, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

46,034

 

 

 

13,039

 

 

 

8,402

 

 

 

12,171

 

 

$

79,646

 

Collectively evaluated for impairment

 

 

284,021

 

 

 

328,616

 

 

 

48,326

 

 

 

188,393

 

 

 

849,356

 

Purchased impaired

 

 

 

 

 

 

 

 

12,397

 

 

 

 

 

 

12,397

 

Allocated

 

$

330,055

 

 

 

341,655

 

 

 

69,125

 

 

 

200,564

 

 

$

941,399

 

Unallocated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

78,045

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

1,019,444

 

December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

45,488

 

 

 

10,095

 

 

 

7,900

 

 

 

12,279

 

 

$

75,762

 

Collectively evaluated for impairment

 

 

283,111

 

 

 

363,990

 

 

 

47,645

 

 

 

158,530

 

 

 

853,276

 

Purchased impaired

 

 

 

 

 

 

 

 

9,860

 

 

 

 

 

 

9,860

 

Allocated

 

$

328,599

 

 

 

374,085

 

 

 

65,405

 

 

 

170,809

 

 

 

938,898

 

Unallocated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

78,300

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

1,017,198

 

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, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

258,985

 

 

 

254,476

 

 

 

220,140

 

 

 

62,850

 

 

$

796,451

 

Collectively evaluated  for impairment

 

 

22,718,991

 

 

 

34,098,670

 

 

 

16,641,411

 

 

 

13,907,649

 

 

 

87,366,721

 

Purchased impaired

 

 

 

 

 

10,410

 

 

 

292,895

 

 

 

 

 

 

303,305

 

Total

 

$

22,977,976

 

 

 

34,363,556

 

 

 

17,154,446

 

 

 

13,970,499

 

 

$

88,466,477

 

December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

266,376

 

 

 

226,205

 

 

 

202,163

 

 

 

65,565

 

 

$

760,309

 

Collectively evaluated for impairment

 

 

21,476,254

 

 

 

33,117,512

 

 

 

19,023,843

 

 

 

13,201,050

 

 

 

86,818,659

 

Purchased impaired

 

 

21

 

 

 

22,656

 

 

 

387,338

 

 

 

 

 

 

410,015

 

Total

 

$

21,742,651

 

 

 

33,366,373

 

 

 

19,613,344

 

 

 

13,266,615

 

 

$

87,988,983