XML 23 R11.htm IDEA: XBRL DOCUMENT v3.19.1
Loans and leases and the allowance for credit losses
3 Months Ended
Mar. 31, 2019
Receivables [Abstract]  
Loans and leases and the allowance for credit losses

3. Loans and leases and the allowance for credit losses

A summary of current, past due and nonaccrual loans as of  March 31, 2019 and December 31, 2018 follows:

 

 

 

Current

 

 

30-89 Days

Past Due

 

 

Accruing

Loans Past

Due 90

Days or

More (a)

 

 

Accruing

Loans

Acquired at

a Discount

Past Due

90 days

or More (b)

 

 

Purchased

Impaired (c)

 

 

Nonaccrual

 

 

Total

 

 

 

(In thousands)

 

March 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial, leasing, etc.

 

$

22,701,500

 

 

 

141,555

 

 

 

1,047

 

 

 

283

 

 

 

 

 

 

245,819

 

 

$

23,090,204

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

25,441,419

 

 

 

159,209

 

 

 

7,394

 

 

 

158

 

 

 

10,305

 

 

 

207,709

 

 

 

25,826,194

 

Residential builder and developer

 

 

1,738,846

 

 

 

2,190

 

 

 

 

 

 

 

 

 

549

 

 

 

4,392

 

 

 

1,745,977

 

Other commercial construction

 

 

7,036,036

 

 

 

31,152

 

 

 

31,032

 

 

 

 

 

 

640

 

 

 

19,899

 

 

 

7,118,759

 

Residential

 

 

13,337,558

 

 

 

406,106

 

 

 

199,940

 

 

 

6,425

 

 

 

187,631

 

 

 

210,266

 

 

 

14,347,926

 

Residential — limited

   documentation

 

 

2,186,132

 

 

 

71,354

 

 

 

 

 

 

 

 

 

79,658

 

 

 

84,863

 

 

 

2,422,007

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity lines and loans

 

 

4,634,634

 

 

 

31,145

 

 

 

 

 

 

4,871

 

 

 

 

 

 

69,245

 

 

 

4,739,895

 

Recreational finance

 

 

4,295,732

 

 

 

22,549

 

 

 

 

 

 

235

 

 

 

 

 

 

10,972

 

 

 

4,329,488

 

Automobile

 

 

3,619,015

 

 

 

62,846

 

 

 

 

 

 

 

 

 

 

 

 

21,209

 

 

 

3,703,070

 

Other

 

 

1,257,839

 

 

 

14,420

 

 

 

4,844

 

 

 

32,023

 

 

 

 

 

 

7,237

 

 

 

1,316,363

 

Total

 

$

86,248,711

 

 

 

942,526

 

 

 

244,257

 

 

 

43,995

 

 

 

278,783

 

 

 

881,611

 

 

$

88,639,883

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2018

 

 

 

Commercial, financial, leasing, etc.

 

$

22,701,020

 

 

 

39,798

 

 

 

2,567

 

 

 

168

 

 

 

 

 

 

234,423

 

 

$

22,977,976

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

25,250,983

 

 

 

134,474

 

 

 

11,457

 

 

 

10

 

 

 

9,769

 

 

 

203,672

 

 

 

25,610,365

 

Residential builder and developer

 

 

1,665,178

 

 

 

20,333

 

 

 

 

 

 

 

 

 

 

 

 

4,798

 

 

 

1,690,309

 

Other commercial construction

 

 

6,982,077

 

 

 

43,615

 

 

 

14,344

 

 

 

 

 

 

641

 

 

 

22,205

 

 

 

7,062,882

 

Residential

 

 

13,591,790

 

 

 

404,808

 

 

 

189,682

 

 

 

6,650

 

 

 

203,044

 

 

 

233,352

 

 

 

14,629,326

 

Residential — limited

   documentation

 

 

2,278,040

 

 

 

72,544

 

 

 

 

 

 

 

 

 

89,851

 

 

 

84,685

 

 

 

2,525,120

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity lines and loans

 

 

4,758,513

 

 

 

25,416

 

 

 

 

 

 

5,033

 

 

 

 

 

 

71,292

 

 

 

4,860,254

 

Recreational finance

 

 

4,085,781

 

 

 

29,947

 

 

 

 

 

 

235

 

 

 

 

 

 

11,199

 

 

 

4,127,162

 

Automobile

 

 

3,555,757

 

 

 

79,804

 

 

 

 

 

 

 

 

 

 

 

 

23,359

 

 

 

3,658,920

 

Other

 

 

1,271,811

 

 

 

15,598

 

 

 

4,477

 

 

 

27,654

 

 

 

 

 

 

4,623

 

 

 

1,324,163

 

Total

 

$

86,140,950

 

 

 

866,337

 

 

 

222,527

 

 

 

39,750

 

 

 

303,305

 

 

 

893,608

 

 

$

88,466,477

 

 

(a)

Excludes loans acquired at a discount.

(b)

Loans acquired at a discount that were recorded at fair value at acquisition date.  This category does not include purchased impaired loans that are presented separately.

(c)

Accruing loans acquired at a discount that were impaired at acquisition date and recorded at fair value.

 

3. Loans and leases and the allowance for credit losses, continued

One-to-four family residential mortgage loans held for sale were $178 million and $205 million at March 31, 2019 and December 31, 2018, respectively.  Commercial real estate loans held for sale were $166 million at March 31, 2019 and $347 million at December 31, 2018.

The outstanding principal balance and the carrying amount of loans acquired at a discount that were recorded at fair value at the acquisition date and included in the consolidated balance sheet were as follows:

 

 

 

March 31,

 

 

December 31,

 

 

 

2019

 

 

2018

 

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

Outstanding principal balance

 

$

960,990

 

 

$

1,016,785

 

Carrying amount:

 

 

 

 

 

 

 

 

Commercial, financial, leasing, etc.

 

 

25,060

 

 

 

27,073

 

Commercial real estate

 

 

125,310

 

 

 

135,047

 

Residential real estate

 

 

442,260

 

 

 

473,511

 

Consumer

 

 

93,486

 

 

 

91,860

 

 

 

$

686,116

 

 

$

727,491

 

 

Purchased impaired loans included in the table above totaled $279 million at March 31, 2019 and $303 million at December 31, 2018, representing less than 1% of the Company’s assets as of each date.  A summary of changes in the accretable yield for loans acquired at a discount for the three months ended March 31, 2019 and 2018 follows:

 

 

 

Three Months Ended March 31

 

 

 

2019

 

 

2018

 

 

 

Purchased

 

 

Other

 

 

Purchased

 

 

Other

 

 

 

Impaired

 

 

Acquired

 

 

Impaired

 

 

Acquired

 

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

147,210

 

 

$

96,907

 

 

$

157,918

 

 

$

133,162

 

Interest income

 

 

(18,082

)

 

 

(9,717

)

 

 

(9,819

)

 

 

(15,112

)

Reclassifications from nonaccretable balance

 

 

11,189

 

 

 

4,865

 

 

 

908

 

 

 

207

 

Other (a)

 

 

 

 

 

1,632

 

 

 

 

 

 

(73

)

Balance at end of period

 

$

140,317

 

 

$

93,687

 

 

$

149,007

 

 

$

118,184

 

 

(a)

Other changes in expected cash flows including changes in interest rates and prepayment assumptions.

Changes in the allowance for credit losses for the three months ended March 31, 2019 were as follows:

 

 

 

Commercial,

Financial,

 

 

Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leasing, etc.

 

 

Commercial

 

 

Residential

 

 

Consumer

 

 

Unallocated

 

 

Total

 

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

330,055

 

 

 

341,655

 

 

 

69,125

 

 

 

200,564

 

 

 

78,045

 

 

$

1,019,444

 

Provision for credit losses

 

 

6,271

 

 

 

(4,203

)

 

 

(2,447

)

 

 

22,883

 

 

 

(504

)

 

 

22,000

 

Net charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

 

(8,500

)

 

 

(283

)

 

 

(3,372

)

 

 

(32,945

)

 

 

 

 

 

(45,100

)

Recoveries

 

 

7,794

 

 

 

826

 

 

 

1,830

 

 

 

12,543

 

 

 

 

 

 

22,993

 

Net (charge-offs) recoveries

 

 

(706

)

 

 

543

 

 

 

(1,542

)

 

 

(20,402

)

 

 

 

 

 

(22,107

)

Ending balance

 

$

335,620

 

 

 

337,995

 

 

 

65,136

 

 

 

203,045

 

 

 

77,541

 

 

$

1,019,337

 

3. Loans and leases and the allowance for credit losses, continued

Changes in the allowance for credit losses for the three months ended March 31, 2018 were as follows:

 

 

 

Commercial, Financial,

 

 

Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leasing, etc.

 

 

Commercial

 

 

Residential

 

 

Consumer

 

 

Unallocated

 

 

Total

 

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

328,599

 

 

 

374,085

 

 

 

65,405

 

 

 

170,809

 

 

 

78,300

 

 

$

1,017,198

 

Provision for credit losses

 

 

7,230

 

 

 

(5,225

)

 

 

10,486

 

 

 

29,814

 

 

 

695

 

 

 

43,000

 

Net charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

 

(14,581

)

 

 

(1,366

)

 

 

(4,354

)

 

 

(36,451

)

 

 

 

 

 

(56,752

)

Recoveries

 

 

4,823

 

 

 

223

 

 

 

1,510

 

 

 

9,669

 

 

 

 

 

 

16,225

 

Net (charge-offs) recoveries

 

 

(9,758

)

 

 

(1,143

)

 

 

(2,844

)

 

 

(26,782

)

 

 

 

 

 

(40,527

)

Ending balance

 

$

326,071

 

 

 

367,717

 

 

 

73,047

 

 

 

173,841

 

 

 

78,995

 

 

$

1,019,671

 

 

Despite the allocation in the preceding tables, the allowance for credit losses is general in nature and is available to absorb losses from any loan or lease type.

In establishing the allowance for credit losses, the Company estimates losses attributable to specific troubled credits identified through both normal and targeted credit review processes and also estimates losses inherent in other loans and leases on a collective basis. For purposes of determining the level of the allowance for credit losses, the Company evaluates its loan and lease portfolio by loan type. The amounts of loss components in the Company’s loan and lease portfolios are determined through a loan-by-loan analysis of larger balance commercial loans and commercial real estate loans that are in nonaccrual status and by applying loss factors to groups of loan balances based on loan type and management’s classification of such loans under the Company’s loan grading system. Measurement of the specific loss components is typically based on expected future cash flows, collateral values and other factors that may impact the borrower’s ability to pay. In determining the allowance for credit losses, the Company utilizes a loan grading system which is applied to commercial and commercial real estate credits on an individual loan basis. Loan grades are assigned loss component factors that reflect the Company’s loss estimate for each group of loans and leases. Factors considered in assigning loan grades and loss component factors include borrower-specific information related to expected future cash flows and operating results, collateral values, geographic location, financial condition and performance, payment status, and other information; levels of and trends in portfolio charge-offs and recoveries; levels of and trends in portfolio delinquencies and impaired loans; changes in the risk profile of specific portfolios; trends in volume and terms of loans; effects of changes in credit concentrations; and observed trends and practices in the banking industry.

 

3. Loans and leases and the allowance for credit losses, continued

Information with respect to loans and leases that were considered impaired as of March 31, 2019 and December 31, 2018 and for the three-month periods ended March 31, 2019 and 2018 follows.

 

 

 

March 31, 2019

 

 

December 31, 2018

 

 

 

Recorded

Investment

 

 

Unpaid

Principal

Balance

 

 

Related

Allowance

 

 

Recorded

Investment

 

 

Unpaid

Principal

Balance

 

 

Related

Allowance

 

 

 

(In thousands)

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial, leasing, etc.

 

$

201,337

 

 

 

220,116

 

 

 

50,192

 

 

 

153,478

 

 

 

175,549

 

 

 

46,034

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

102,247

 

 

 

119,062

 

 

 

10,449

 

 

 

110,253

 

 

 

125,117

 

 

 

11,937

 

Residential builder and developer

 

 

6,805

 

 

 

7,399

 

 

 

327

 

 

 

5,981

 

 

 

6,557

 

 

 

462

 

Other commercial construction

 

 

10,696

 

 

 

13,624

 

 

 

703

 

 

 

10,563

 

 

 

11,113

 

 

 

640

 

Residential

 

 

121,351

 

 

 

142,872

 

 

 

5,291

 

 

 

124,974

 

 

 

147,817

 

 

 

5,402

 

Residential — limited documentation

 

 

71,113

 

 

 

86,276

 

 

 

3,000

 

 

 

74,156

 

 

 

90,066

 

 

 

3,000

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity lines and loans

 

 

47,363

 

 

 

52,583

 

 

 

9,025

 

 

 

47,982

 

 

 

53,248

 

 

 

9,135

 

Recreational finance

 

 

5,539

 

 

 

5,740

 

 

 

1,147

 

 

 

6,138

 

 

 

9,163

 

 

 

1,261

 

Automobile

 

 

3,522

 

 

 

3,603

 

 

 

729

 

 

 

3,527

 

 

 

3,599

 

 

 

729

 

Other

 

 

5,612

 

 

 

11,902

 

 

 

1,128

 

 

 

5,203

 

 

 

8,380

 

 

 

1,046

 

 

 

 

575,585

 

 

 

663,177

 

 

 

81,991

 

 

 

542,255

 

 

 

630,609

 

 

 

79,646

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial, leasing, etc.

 

 

91,355

 

 

 

97,342

 

 

 

 

 

 

105,507

 

 

 

136,128

 

 

 

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

125,289

 

 

 

138,095

 

 

 

 

 

 

113,376

 

 

 

124,657

 

 

 

 

Residential builder and developer

 

 

2,756

 

 

 

2,781

 

 

 

 

 

 

2,593

 

 

 

2,602

 

 

 

 

Other commercial construction

 

 

9,203

 

 

 

9,432

 

 

 

 

 

 

11,710

 

 

 

11,880

 

 

 

 

Residential

 

 

19,535

 

 

 

25,771

 

 

 

 

 

 

15,379

 

 

 

20,496

 

 

 

 

Residential — limited documentation

 

 

6,145

 

 

 

10,434

 

 

 

 

 

 

5,631

 

 

 

9,796

 

 

 

 

 

 

 

254,283

 

 

 

283,855

 

 

 

 

 

 

254,196

 

 

 

305,559

 

 

 

 

Total:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial, leasing, etc.

 

 

292,692

 

 

 

317,458

 

 

 

50,192

 

 

 

258,985

 

 

 

311,677

 

 

 

46,034

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

227,536

 

 

 

257,157

 

 

 

10,449

 

 

 

223,629

 

 

 

249,774

 

 

 

11,937

 

Residential builder and developer

 

 

9,561

 

 

 

10,180

 

 

 

327

 

 

 

8,574

 

 

 

9,159

 

 

 

462

 

Other commercial construction

 

 

19,899

 

 

 

23,056

 

 

 

703

 

 

 

22,273

 

 

 

22,993

 

 

 

640

 

Residential

 

 

140,886

 

 

 

168,643

 

 

 

5,291

 

 

 

140,353

 

 

 

168,313

 

 

 

5,402

 

Residential — limited documentation

 

 

77,258

 

 

 

96,710

 

 

 

3,000

 

 

 

79,787

 

 

 

99,862

 

 

 

3,000

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity lines and loans

 

 

47,363

 

 

 

52,583

 

 

 

9,025

 

 

 

47,982

 

 

 

53,248

 

 

 

9,135

 

Recreational finance

 

 

5,539

 

 

 

5,740

 

 

 

1,147

 

 

 

6,138

 

 

 

9,163

 

 

 

1,261

 

Automobile

 

 

3,522

 

 

 

3,603

 

 

 

729

 

 

 

3,527

 

 

 

3,599

 

 

 

729

 

Other

 

 

5,612

 

 

 

11,902

 

 

 

1,128

 

 

 

5,203

 

 

 

8,380

 

 

 

1,046

 

Total

 

$

829,868

 

 

 

947,032

 

 

 

81,991

 

 

 

796,451

 

 

 

936,168

 

 

 

79,646

 

3. Loans and leases and the allowance for credit losses, continued

 

 

 

Three Months Ended March 31, 2019

 

 

Three Months Ended March 31, 2018

 

 

 

 

 

 

 

Interest Income

Recognized

 

 

 

 

 

 

Interest Income

Recognized

 

 

 

Average

Recorded

Investment

 

 

Total

 

 

Cash

Basis

 

 

Average

Recorded

Investment

 

 

Total

 

 

Cash

Basis

 

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial, leasing, etc.

 

$

265,248

 

 

 

3,038

 

 

 

3,038

 

 

 

272,172

 

 

 

783

 

 

 

783

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

225,374

 

 

 

1,091

 

 

 

1,091

 

 

 

181,846

 

 

 

3,147

 

 

 

3,147

 

Residential builder and developer

 

 

8,875

 

 

 

115

 

 

 

115

 

 

 

9,840

 

 

 

1,682

 

 

 

1,682

 

Other commercial construction

 

 

20,398

 

 

 

564

 

 

 

564

 

 

 

10,102

 

 

 

6

 

 

 

6

 

Residential

 

 

140,403

 

 

 

2,022

 

 

 

666

 

 

 

121,209

 

 

 

1,902

 

 

 

902

 

Residential — limited documentation

 

 

78,238

 

 

 

1,353

 

 

 

208

 

 

 

85,595

 

 

 

1,728

 

 

 

696

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity lines and loans

 

 

47,556

 

 

 

416

 

 

 

62

 

 

 

48,797

 

 

 

414

 

 

 

86

 

Recreational finance

 

 

6,023

 

 

 

142

 

 

 

4

 

 

 

1,458

 

 

 

63

 

 

 

2

 

Automobile

 

 

3,530

 

 

 

54

 

 

 

19

 

 

 

13,125

 

 

 

224

 

 

 

15

 

Other

 

 

5,218

 

 

 

122

 

 

 

4

 

 

 

1,661

 

 

 

22

 

 

 

1

 

Total

 

$

800,863

 

 

 

8,917

 

 

 

5,771

 

 

 

745,805

 

 

 

9,971

 

 

 

7,320

 

 

Commercial loans and commercial real estate loans with a lower expectation of default are assigned one of ten possible “pass” loan grades and are generally ascribed lower loss factors when determining the allowance for credit losses. Loans with an elevated level of credit risk are classified as “criticized” and are ascribed a higher loss factor when determining the allowance for credit losses. Criticized loans may be classified as “nonaccrual” if the Company no longer expects to collect all amounts according to the contractual terms of the loan agreement or the loan is delinquent 90 days or more. Furthermore, criticized nonaccrual commercial loans and commercial real estate loans are considered impaired and, as a result, specific loss allowances on such loans are established within the allowance for credit losses to the extent appropriate in each individual instance.

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)

 

March 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

21,734,455

 

 

 

24,686,100

 

 

 

1,535,068

 

 

 

6,870,882

 

Criticized accrual

 

 

1,109,930

 

 

 

932,385

 

 

 

206,517

 

 

 

227,978

 

Criticized nonaccrual

 

 

245,819

 

 

 

207,709

 

 

 

4,392

 

 

 

19,899

 

Total

 

$

23,090,204

 

 

 

25,826,194

 

 

 

1,745,977

 

 

 

7,118,759

 

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

 

 

 

3. Loans and leases and the allowance for credit losses, continued

In determining the allowance for credit losses, residential real estate loans and consumer loans are generally evaluated collectively after considering such factors as payment performance and recent loss experience and trends, which are mainly driven by current collateral values in the market place as well as the amount of loan defaults. Loss rates on such loans are determined by reference to recent charge-off history and are evaluated (and adjusted if deemed appropriate) through consideration of other factors including near-term forecasted loss estimates developed by the Company’s credit department. In arriving at such forecasts, the Company considers the current estimated fair value of its collateral based on geographical adjustments for home price depreciation/appreciation and overall borrower repayment performance. With regard to collateral values, the realizability of such values by the Company contemplates repayment of any first lien position prior to recovering amounts on a second lien position. However, residential real estate loans and outstanding balances of home equity loans and lines of credit that are more than 150 days past due are generally evaluated for collectibility on a loan-by-loan basis giving consideration to estimated collateral values. The carrying value of residential real estate loans and home equity loans and lines of credit for which a partial charge-off has been recognized totaled $29 million and $22 million, respectively, at March 31, 2019 and $29 million and $23 million, respectively, at December 31, 2018. Residential real estate loans and home equity loans and lines of credit that were more than 150 days past due but did not require a partial charge-off because the net realizable value of the collateral exceeded the outstanding customer balance were $19 million and $33 million, respectively, at March 31, 2019 and $21 million and $31 million, respectively, at December 31, 2018.

The Company also measures additional losses for purchased impaired loans when it is probable that the Company will be unable to collect all cash flows expected at acquisition plus additional cash flows expected to be collected arising from changes in estimates after acquisition.  The determination of the allocated portion of the allowance for credit losses is very subjective.  Given that inherent subjectivity and potential imprecision involved in determining the allocated portion of the allowance for credit losses, the Company also provides an inherent unallocated portion of the allowance.  The unallocated portion of the allowance is intended to recognize probable losses that are not otherwise identifiable and includes management’s subjective determination of amounts necessary to provide for the possible use of imprecise estimates in determining the allocated portion of the allowance.  Therefore, the level of the unallocated portion of the allowance is primarily reflective of the inherent imprecision in the various calculations used in determining the allocated portion of the allowance for credit losses.  Other factors that could also lead to changes in the unallocated portion include the effects of expansion into new markets for which the Company does not have the same degree of familiarity and experience regarding portfolio performance in changing market conditions, the introduction of new loan and lease product types, and other risks associated with the Company’s loan portfolio that may not be specifically identifiable.

3. Loans and leases and the allowance for credit losses, continued

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)

 

March 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

50,192

 

 

 

11,479

 

 

 

8,291

 

 

 

12,029

 

 

$

81,991

 

Collectively evaluated for impairment

 

 

285,428

 

 

 

326,516

 

 

 

47,028

 

 

 

191,016

 

 

 

849,988

 

Purchased impaired

 

 

 

 

 

 

 

 

9,817

 

 

 

 

 

 

9,817

 

Allocated

 

$

335,620

 

 

 

337,995

 

 

 

65,136

 

 

 

203,045

 

 

 

941,796

 

Unallocated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

77,541

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

1,019,337

 

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

 

 

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)

 

March 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

292,692

 

 

 

256,996

 

 

 

218,144

 

 

 

62,036

 

 

$

829,868

 

Collectively evaluated  for impairment

 

 

22,797,512

 

 

 

34,422,440

 

 

 

16,284,500

 

 

 

14,026,780

 

 

 

87,531,232

 

Purchased impaired

 

 

 

 

 

11,494

 

 

 

267,289

 

 

 

 

 

 

278,783

 

Total

 

$

23,090,204

 

 

 

34,690,930

 

 

 

16,769,933

 

 

 

14,088,816

 

 

$

88,639,883

 

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

 

 

During the normal course of business, the Company modifies loans to maximize recovery efforts.  If the borrower is experiencing financial difficulty and a concession is granted, the Company considers such modifications as troubled debt restructurings and classifies those loans as either nonaccrual loans or renegotiated loans.  The types of concessions that the Company grants typically include principal deferrals and interest rate concessions, but may also include other types of concessions.

3. Loans and leases and the allowance for credit losses, continued

The table that follows summarizes the Company’s loan modification activities that were considered troubled debt restructurings for the three-month periods ended March 31, 2019 and 2018:

 

 

 

 

 

 

 

 

 

 

Post-modification (a)

 

 

 

Number

 

 

Pre-

modification Recorded Investment

 

 

Principal Deferral

 

 

Interest Rate Reduction

 

 

Combination of Concession Types

 

 

Total

 

Three Months Ended March 31, 2019

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial, leasing, etc.

 

65

 

 

$

30,615

 

 

$

6,474

 

 

$

 

 

$

24,270

 

 

$

30,744

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

15

 

 

 

9,241

 

 

 

987

 

 

 

 

 

 

7,967

 

 

 

8,954

 

Residential builder and developer

 

 

2

 

 

 

1,330

 

 

 

1,068

 

 

 

 

 

 

 

 

 

1,068

 

Other commercial construction

 

 

1

 

 

 

418

 

 

 

 

 

 

 

 

 

366

 

 

 

366

 

Residential

 

 

17

 

 

 

3,816

 

 

 

1,751

 

 

 

 

 

 

2,273

 

 

 

4,024

 

Residential — limited documentation

 

 

1

 

 

 

236

 

 

 

239

 

 

 

 

 

 

 

 

 

239

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity lines and loans

 

 

7

 

 

 

476

 

 

 

37

 

 

 

 

 

 

454

 

 

 

491

 

Recreational finance

 

 

4

 

 

 

88

 

 

 

88

 

 

 

 

 

 

 

 

 

88

 

Automobile

 

 

20

 

 

 

317

 

 

 

280

 

 

 

 

 

 

37

 

 

 

317

 

Total

 

 

132

 

 

$

46,537

 

 

$

10,924

 

 

$

 

 

$

35,367

 

 

$

46,291

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial, leasing, etc.

 

 

56

 

 

$

47,994

 

 

$

35,673

 

 

$

624

 

 

$

13,047

 

 

$

49,344

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

20

 

 

 

6,780

 

 

 

5,824

 

 

 

 

 

 

927

 

 

 

6,751

 

Other commercial construction

 

 

1

 

 

 

752

 

 

 

746

 

 

 

 

 

 

 

 

 

746

 

Residential

 

 

47

 

 

 

12,636

 

 

 

6,945

 

 

 

 

 

 

6,902

 

 

 

13,847

 

Residential — limited documentation

 

 

2

 

 

 

295

 

 

 

267

 

 

 

 

 

 

118

 

 

 

385

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity lines and loans

 

 

14

 

 

 

1,348

 

 

 

4

 

 

 

 

 

 

1,348

 

 

 

1,352

 

Recreational finance

 

 

2

 

 

 

49

 

 

 

49

 

 

 

 

 

 

 

 

 

49

 

Automobile

 

 

8

 

 

 

148

 

 

 

148

 

 

 

 

 

 

 

 

 

148

 

Total

 

 

150

 

 

$

70,002

 

 

$

49,656

 

 

$

624

 

 

$

22,342

 

 

$

72,622

 

(a)

Financial effects impacting the recorded investment included principal payments or advances, charge-offs and capitalized escrow arrearages.  The present value of interest rate concessions, discounted at the effective rate of the original loan, was not material.

Troubled debt restructurings are considered to be impaired loans and for purposes of establishing the allowance for credit losses are evaluated for impairment giving consideration to the impact of the modified loan terms on the present value of the loan’s expected cash flows.  Impairment of troubled debt restructurings that have subsequently defaulted may also be measured based on the loan’s observable market price or the fair value of collateral if the loan is collateral-dependent.  Charge-offs may also be recognized on troubled debt restructurings that have subsequently defaulted.  Loans that were modified as troubled debt restructurings during the twelve months ended March 31, 2019 and 2018 and for which there was a subsequent payment default during the three-month periods ended March 31, 2019 and 2018, respectively, were not material.

The amount of foreclosed residential real estate property held by the Company was $81 million and $77 million at March 31, 2019 and December 31, 2018, respectively.  There were $382 million and $391 million at March 31, 2019 and December 31, 2018, respectively, in loans secured by residential real estate that were in the process of foreclosure. Of all loans in the process of foreclosure at March 31, 2019, approximately 38% were classified as purchased impaired and 21% were government guaranteed.

3. Loans and leases and the allowance for credit losses, continued

The Company’s loan and lease portfolio includes commercial lease financing receivables consisting of direct financing and leveraged leases for machinery and equipment, railroad equipment, commercial trucks and trailers, and aircraft. Certain leases contain payment schedules that are tied to variable interest rate indices.  In general, early termination options are provided if the lessee is not in default, returns the leased equipment and pays an early termination fee. Additionally, options to purchase the underlying asset by the lessee are generally at the fair market value of the equipment. Effective January 1, 2019, the Company adopted new guidance related to lease accounting published by the Financial Accounting Standards Board (“FASB”). Under the new guidance, the accounting applied by lessors is largely unchanged from previous GAAP, however, the guidance eliminates the accounting model for leveraged leases that commence after the effective date of the guidance. A summary of lease financing receivables follows:

 

 

 

March 31,

 

 

December 31,

 

 

 

2019

 

 

2018

 

 

 

(In thousands)

 

Commercial leases:

 

 

 

 

 

 

 

 

Direct financings:

 

 

 

 

 

 

 

 

Lease payments receivable

 

$

1,140,794

 

 

$

1,155,464

 

Estimated residual value of leased assets

 

 

82,686

 

 

 

85,169

 

Unearned income

 

 

(106,797

)

 

 

(110,458

)

Investment in direct financings

 

 

1,116,683

 

 

 

1,130,175

 

Leveraged leases:

 

 

 

 

 

 

 

 

Lease payments receivable

 

 

82,841

 

 

 

85,007

 

Estimated residual value of leased assets

 

 

81,261

 

 

 

81,261

 

Unearned income

 

 

(33,273

)

 

 

(33,717

)

Investment in leveraged leases

 

 

130,829

 

 

 

132,551

 

Total investment in leases

 

$

1,247,512

 

 

$

1,262,726

 

Deferred taxes payable arising from leveraged leases

 

$

73,808

 

 

$

74,995

 

 

Included within the estimated residual value of leased assets at March 31, 2019 and December 31, 2018 were $35 million and $39 million, respectively, in residual value associated with direct financing leases that are guaranteed by the lessees or others.

At March 31, 2019, the minimum future lease payments to be received from lease financings were as follows:

 

 

 

(In thousands)

 

Twelve-month period ending March 31:

 

 

 

 

2020

 

$

322,403

 

2021

 

 

302,912

 

2022

 

 

220,516

 

2023

 

 

148,313

 

2024

 

 

84,610

 

Later years

 

 

144,881

 

 

 

$

1,223,635