XML 65 R11.htm IDEA: XBRL DOCUMENT v2.4.0.8
Loans and Leases
9 Months Ended
Sep. 30, 2014
Loans and Leases Receivable Disclosure [Abstract]  
Loans and Leases

NOTE 3. Loans and Leases

Originated loans and leases is defined to exclude loans purchased in business combinations since September 30, 2011, and purchased loans and leases is defined to include those loans and leases excluded from the definition of originated loans.

 

At June 30, 2014, Susquehanna reclassified approximately $265.0 million of indirect auto loans from held for investment to held for sale. The loans were transferred to held for sale at their amortized cost basis on the date of transfer and were measured at the lower of their amortized cost or fair value until the loans were securitized and sold.

 

In conjunction with transferring the loans to held for sale, Susquehanna reclassified $1,236 from the allowance for loan loss and reflected this as a reduction in the cost basis of the reclassified loans, which is evident in the allowance roll-forward in Note 4. Allowance for Loan and Lease Losses. Additionally, all held for sale loans are included in the consumer category in the loan note tables and were current and accruing at June 30, 2014.

 

On August 14, 2014, Susquehanna sold the reclassified loans for cash proceeds of $256.4 million and a servicing asset of $2.0 million. Susquehanna did not acquire any of the notes or the equity certificates issued by the securitization trust formed for the transaction.

Loans and Leases, Net of Deferred Costs and Fees       
     September 30, December 31, 
     2014 2013 
 Commercial, financial, and agricultural  $2,362,201 $2,394,847 
 Real estate - construction   817,492  735,877 
 Real estate secured - residential   4,172,943  4,204,430 
 Real estate secured - commercial   4,016,635  4,068,816 
 Consumer   730,687  953,000 
 Leases   1,325,763  1,219,116 
   Total loans and leases  $13,425,721 $13,576,086 
           
 Originated loans and leases $11,993,169 $11,930,946 
 Purchased loans and leases  1,432,552  1,645,140 
   Total loans and leases  $13,425,721 $13,576,086 
           
 Nonaccrual loans and leases  $109,506 $100,815 
 Loans and leases contractually past due 90 days       
  and still accruing   10,303  9,757 
 Troubled debt restructurings   42,418  72,133 
 Deferred origination costs, net of fees   13,943  21,216 
 All overdrawn deposit accounts, reclassified       
  as loans and evaluated for collectability   2,483  2,918 

 A summary of our net investment in direct lease financing is presented below.
            
Net Investment in Direct Financing Leases       
      September 30, December 31, 
      2014 2013 
  Minimum lease payments receivable $666,191 $667,365 
  Estimated guaranteed residual value of leases   742,443  634,875 
  Unearned income under lease contracts  (82,871)  (83,124) 
    Total leases  $1,325,763 $1,219,116 

Susquehanna monitors the credit quality of its commercial loan portfolio using internal risk ratings. These risk ratings are consistent with established regulatory guidance. Loans with a Pass rating represent those not considered a problem credit. Special mention loans are those that have a potential weakness deserving management's careful attention. Substandard loans are those where a well-defined weakness has been identified that may put the complete receipt of contractual cash flows at risk. Substandard loans are placed in nonaccrual status when Susquehanna believes it is no longer probable it will collect all contractual cash flows.

Susquehanna reviews the loan gradings on an annual basis or at any time management becomes aware of the potential for not collecting all contractual cash flows. Significant credits with ratings of special mention or substandard, and associated with a relationship greater than $5.0 million, are reviewed quarterly by management.

Susquehanna monitors the credit quality of its retail loan portfolio based primarily on delinquency status, which is the primary factor considered in determining whether a retail loan should be classified as nonaccrual.

 The following tables present Susquehanna's credit quality indicators by internally assigned grading and by payment activity at
September 30, 2014 and December 31, 2013.
               
Credit Quality Indicators, at September 30, 2014
               
 Commercial Credit Exposure
  Credit-risk Profile by Internally Assigned Grade
               
          Real Estate - Total
       Real Estate - Secured - Commercial
    Commercial Construction (1) Commercial (2) Credit Exposure
Originated loans and leases           
 Grade:           
  Pass (3)$2,136,043 $590,503 $3,696,591 $6,423,137
  Special mention (4) 49,338  27,060  155,342  231,740
  Substandard (5) 64,486  28,867  172,363  265,716
   Total$2,249,867 $646,430 $4,024,296 $6,920,593
Purchased loans and leases           
 Grade:           
  Pass (3)$95,907 $21,069 $658,615 $775,591
  Special mention (4) 10,608  20,394  63,657  94,659
  Substandard (5) 5,819  11,024  101,072  117,915
   Total$112,334 $52,487 $823,344 $988,165
Total loans and leases           
 Grade:           
  Pass (3)$2,231,950 $611,572 $4,355,206 $7,198,728
  Special mention (4) 59,946  47,454  218,999  326,399
  Substandard (5) 70,305  39,891  273,435  383,631
   Total$2,362,201 $698,917 $4,847,640 $7,908,758
               
 Other Credit Exposure
  Credit-risk Profile based on Payment Activity
               
    Real Estate -         
    Secured -       Total Other
    Residential Consumer Leases Credit Exposure
Originated loans and leases           
 Performing$3,003,259 $725,254 $1,324,733 $5,053,246
 Nonperforming (6) 18,066  234  1,030  19,330
  Total$3,021,325 $725,488 $1,325,763 $5,072,576
               
Purchased loans and leases           
 Performing$429,184 $5,194 $0 $434,378
 Nonperforming (6) 10,004  5  0  10,009
  Total$439,188 $5,199 $0 $444,387
               
Total loans and leases           
 Performing$3,432,443 $730,448 $1,324,733 $5,487,624
 Nonperforming (6) 28,070  239  1,030  29,339
  Total$3,460,513 $730,687 $1,325,763 $5,516,963

Credit Quality Indicators, at December 31, 2013
               
 Commercial Credit Exposure
  Credit-risk Profile by Internally Assigned Grade         
          Real Estate - Total
       Real Estate - Secured - Commercial
    Commercial Construction (1) Commercial (2) Credit Exposure
Originated loans and leases           
 Grade:           
  Pass (3)$2,133,884 $478,097 $3,658,875 $6,270,856
  Special mention (4) 75,162  33,907  168,464  277,533
  Substandard (5) 60,168  30,583  194,799  285,550
   Total$2,269,214 $542,587 $4,022,138 $6,833,939
Purchased loans and leases           
 Grade:           
  Pass (3)$108,898 $25,070 $750,241 $884,209
  Special mention (4) 4,220  19,811  62,208  86,239
  Substandard (5) 12,515  22,247  130,408  165,170
   Total$125,633 $67,128 $942,857 $1,135,618
Total loans and leases           
 Grade:           
  Pass (3)$2,242,782 $503,167 $4,409,116 $7,155,065
  Special mention (4) 79,382  53,718  230,672  363,772
  Substandard (5) 72,683  52,830  325,207  450,720
   Total$2,394,847 $609,715 $4,964,995 $7,969,557
               
 Other Credit Exposure
  Credit-risk Profile based on Payment Activity
               
    Real Estate -         
    Secured -       Total Other
    Residential Consumer Leases Credit Exposure
Originated loans and leases           
 Performing$2,914,547 $945,379 $1,217,629 $5,077,555
 Nonperforming (6) 16,937  1,028  1,487  19,452
  Total$2,931,484 $946,407 $1,219,116 $5,097,007
               
Purchased loans and leases           
 Performing$491,922 $6,591 $0 $498,513
 Nonperforming (6) 11,007  2  0  11,009
  Total$502,929 $6,593 $0 $509,522
               
Total loans and leases           
 Performing$3,406,469 $951,970 $1,217,629 $5,576,068
 Nonperforming (6) 27,944  1,030  1,487  30,461
  Total$3,434,413 $953,000 $1,219,116 $5,606,529
               
(1)Includes only construction loans granted to commercial customers. Construction loans for individuals are included in Real Estate – Secured – Residential, below.
(2)Includes loans obtained for commercial purposes that are also secured by residential real estate.
(3)Includes loans identified as having acceptable risk, which are loans for which the possibility of loss is considered unlikely.
(4)Includes loans considered potentially weak; however, no loss of principal or interest is anticipated.
(5)Includes loans that are inadequately protected by the current net-worth and paying capacity of the borrower or by the collateral pledged, if any. Loss of principal or interest is considered reasonably possible or likely.
              
(6)Includes loans that are on nonaccrual status or past due ninety days or more.

 The following tables detail the age analysis of Susquehanna's past due financing receivables as of September 30, 2014 and December 31, 2013.
                   
Age Analysis of Past Due Financing Receivables, as of September 30, 2014
                   
 Financing Receivables that are Accruing
                   
                 Total
  30-59 Days 60-89 Days 90 Days Total     Financing
  Past Due Past Due and Greater Past Due Current Receivables
Commercial$2,157 $974 $65 $3,196 $2,335,884 $2,339,080
Real estate - construction 2,600  87  0  2,687  807,580  810,267
Real estate secured - residential 7,866  4,692  9,170  21,728  4,127,562  4,149,290
Real estate secured - commercial 3,728  1,218  822  5,768  3,956,383  3,962,151
Consumer 4,555  1,407  199  6,161  724,486  730,647
Leases 817  117  47  981  1,323,799  1,324,780
 Total$21,723 $8,495 $10,303 $40,521 $13,275,694 $13,316,215
                   
Originated loans and leases$19,146 $7,398 $5,565 $32,109 $11,868,687 $11,900,796
Purchased loans and leases 2,577  1,097  4,738  8,412  1,407,007  1,415,419
 Total$21,723 $8,495 $10,303 $40,521 $13,275,694 $13,316,215
                   
 Financing Receivables that are Nonaccruing               
                   
                 Total
  30-59 Days 60-89 Days 90 Days Total     Financing
  Past Due Past Due and Greater Past Due Current Receivables
Commercial$4,235 $708 $10,090 $15,033 $8,088 $23,121
Real estate - construction 0  87  3,675  3,762  3,463  7,225
Real estate secured - residential 512  472  15,734  16,718  6,935  23,653
Real estate secured - commercial 1,206  909  34,029  36,144  18,340  54,484
Consumer 0  0  0  0  40  40
Leases 0  85  30  115  868  983
 Total$5,953 $2,261 $63,558 $71,772 $37,734 $109,506
                   
Originated loans and leases$5,658 $2,131 $51,740 $59,529 $32,844 $92,373
Purchased loans and leases 295  130  11,818  12,243  4,890  17,133
 Total$5,953 $2,261 $63,558 $71,772 $37,734 $109,506

Age Analysis of Past Due Financing Receivables, as of December 31, 2013
                   
 Financing Receivables that are Accruing
                   
                 Total
  30-59 Days 60-89 Days 90 Days Total     Financing
  Past Due Past Due and Greater Past Due Current Receivables
Commercial$3,640 $518 $127 $4,285 $2,373,735 $2,378,020
Real estate - construction 1,631  903  418  2,952  719,695  722,647
Real estate secured - residential 27,441  6,223  7,274  40,938  4,140,127  4,181,065
Real estate secured - commercial 11,583  1,840  667  14,090  4,008,579  4,022,669
Consumer 8,664  1,537  983  11,184  941,769  952,953
Leases 4,275  368  288  4,931  1,212,986  1,217,917
 Total$57,234 $11,389 $9,757 $78,380 $13,396,891 $13,475,271
                   
Originated loans and leases$46,031 $9,381 $7,302 $62,714 $11,787,333 $11,850,047
Purchased loans and leases 11,203  2,008  2,455  15,666  1,609,558  1,625,224
 Total$57,234 $11,389 $9,757 $78,380 $13,396,891 $13,475,271
                   
 Financing Receivables that are Nonaccruing               
                   
                 Total
  30-59 Days 60-89 Days 90 Days Total     Financing
  Past Due Past Due and Greater Past Due Current Receivables
Commercial$4,832 $855 $4,850 $10,537 $6,290 $16,827
Real estate - construction 2,176  788  5,320  8,284  4,946  13,230
Real estate secured - residential 609  497  16,518  17,624  5,741  23,365
Real estate secured - commercial 1,320  3,551  19,952  24,823  21,324  46,147
Consumer 0  0  0  0  47  47
Leases 0  199  148  347  852  1,199
 Total$8,937 $5,890 $46,788 $61,615 $39,200 $100,815
                   
Originated loans and leases$8,205 $3,806 $39,553 $51,564 $29,335 $80,899
Purchased loans and leases 732  2,084  7,235  10,051  9,865  19,916
 Total$8,937 $5,890 $46,788 $61,615 $39,200 $100,815

The following tables provide information about Susquehanna's impaired loans, including principal balance, recorded investment, and related specific allowance amounts at the dates indicated. Loans with no specific allowance for loan losses have adequate collateral securing their carrying value and in some circumstances have been charged down to their current carrying value based on the fair value of the collateral less selling costs.

Impaired Loans at September 30, 2014
                     
                Average   
       Recorded       Recorded   
    Unpaid Investment    Related Investment Interest
    Principal in Impaired Related Specific in Impaired Income
    Balance Loans Charge-offs Allowance Loans (2) Recognized
Impaired loans without a related reserve:                 
 Commercial, financial, and agricultural$16,536 $13,622 $2,914    $13,666 $152
 Real estate - construction 8,113  7,514  599     8,220  73
 Real estate secured - residential 21,582  21,408  174     17,743  232
 Real estate secured - commercial 128,593  105,768  22,825     87,473  1,373
 Consumer 0  0  0     0  0
  Total impaired loans without a                 
   related reserve 174,824  148,312(1) 26,512     127,102  1,830
Impaired loans with a related reserve:                 
 Commercial, financial, and agricultural 13,156  13,156  0 $6,116  13,073  162
 Real estate - construction 8,173  3,136  5,037  655  3,330  55
 Real estate secured - residential 23,818  22,397  1,421  3,209  5,355  280
 Real estate secured - commercial 30,931  20,095  10,836  2,300  26,591  497
 Consumer 1,079  1,051  28  114  33  28
  Total impaired loans with a                 
   related reserve 77,157  59,835  17,322  12,394  48,382  1,022
Total impaired loans:                 
 Commercial, financial, and agricultural 29,692  26,778  2,914  6,116  26,739  314
 Real estate - construction 16,286  10,650  5,636  655  11,550  128
 Real estate secured - residential 45,400  43,805  1,595  3,209  23,098  512
 Real estate secured - commercial 159,524  125,863  33,661  2,300  114,064  1,870
 Consumer 1,079  1,051  28  114  33  28
   Total impaired loans$251,981 $208,147 $43,834 $12,394 $175,484 $2,852
                     
Impaired loans without a related reserve:                 
 Originated loans and leases$70,279 $46,640 $23,639    $26,627 $455
 Purchased loans and leases 104,545  101,672  2,873     100,475  1,375
  Total impaired loans without a                 
   related reserve 174,824  148,312  26,512     127,102  1,830
Impaired loans with a related reserve:                 
 Originated loans and leases 71,261  54,672  16,589 $10,780  45,605  969
 Purchased loans and leases 5,896  5,163  733  1,614  2,777  53
  Total impaired loans with a                 
   related reserve 77,157  59,835  17,322  12,394  48,382  1,022
Total impaired loans:                 
 Originated loans and leases 141,540  101,312  40,228  10,780  72,232  1,424
 Purchased loans and leases (3) 110,441  106,835  3,606  1,614  103,252  1,428
   Total impaired loans$251,981 $208,147 $43,834 $12,394 $175,484 $2,852
                     
(1)$34,632 of the $148,312 total impaired loans without a related reserve represents loans that had been written down to the fair value of the underlying collateral adjusted for selling costs through direct charge-offs of $26,512.
                    
(2)Average recorded investment in impaired loans is calculated on a quarterly basis using daily balances.
(3)$5,163 of the $106,835 purchased impaired loans were subsequently impaired after being acquired.

Impaired Loans at December 31, 2013
                     
                Average   
       Recorded       Recorded   
    Unpaid Investment    Related Investment Interest
    Principal in Impaired Related Specific in Impaired Income
    Balance Loans Charge-offs Allowance Loans (2) Recognized
Impaired loans without a related reserve:                 
 Commercial, financial, and agricultural$31,196 $28,034 $3,162    $29,316 $390
 Real estate - construction 17,851  14,215  3,636     14,715  140
 Real estate secured - residential 28,308  27,645  663     27,800  297
 Real estate secured - commercial 143,664  125,139  18,525     125,003  2,076
 Consumer 0  0  0     14  0
  Total impaired loans without a                 
   related reserve 221,019  195,033(1) 25,986     196,848  2,903
Impaired loans with a related reserve:                 
 Commercial, financial, and agricultural 6,864  5,879  985 $3,008  5,893  154
 Real estate - construction 15,202  7,288  7,914  1,819  5,831  228
 Real estate secured - residential 37,499  35,153  2,346  4,753  35,273  554
 Real estate secured - commercial 27,238  17,529  9,709  3,827  16,546  325
 Consumer 1,992  1,992  0  218  2,042  56
  Total impaired loans with a                 
   related reserve 88,795  67,841  20,954  13,625  65,585  1,317
Total impaired loans:                 
 Commercial, financial, and agricultural 38,060  33,913  4,147  3,008  35,209  544
 Real estate - construction 33,053  21,503  11,550  1,819  20,546  368
 Real estate secured - residential 65,807  62,798  3,009  4,753  63,073  851
 Real estate secured - commercial 170,902  142,668  28,234  3,827  141,549  2,401
 Consumer 1,992  1,992  0  218  2,056  56
   Total impaired loans$309,814 $262,874 $46,940 $13,625 $262,433 $4,220
                     
Impaired loans without a related reserve:                 
 Originated loans and leases$88,900 $66,086 $22,814    $65,341 $749
 Purchased loans and leases 132,119  128,947  3,172     131,507  2,154
  Total impaired loans without a                 
   related reserve 221,019  195,033  25,986     196,848  2,903
Impaired loans with a related reserve:                 
 Originated loans and leases 78,015  58,343  19,672 $11,612  55,881  1,172
 Purchased loans and leases 10,780  9,498  1,282  2,013  9,704  145
  Total impaired loans with a                 
   related reserve 88,795  67,841  20,954  13,625  65,585  1,317
Total impaired loans:                 
 Originated loans and leases 166,915  124,429  42,486  11,612  121,222  1,921
 Purchased loans and leases (3) 142,899  138,445  4,454  2,013  141,211  2,299
   Total impaired loans$309,814 $262,874 $46,940 $13,625 $262,433 $4,220
                     
(1)$43,363 of the $195,033 total impaired loans without a related reserve represents loans that had been written down to the fair value of the underlying collateral adjusted for selling costs through direct charge-offs of $25,986.
                    
(2)Average recorded investment in impaired loans is calculated on a quarterly basis using daily balances.
(3)$9,498 of the $138,445 purchased impaired loans were subsequently impaired after being acquired.

 The following table presents Troubled Debt Restructurings (TDR's), by class segment:
         
    September 30, December 31,
    2014 2013
  Commercial, financial, and agricultural$ 4,044 $ 6,885
  Real estate - construction 319  615
  Real estate secured - residential 20,231  31,623
  Real estate secured - commercial 16,780  31,295
  Consumer 1,044  1,715
   Total performing TDRs  42,418   72,133
  Nonperforming TDRs (1) 19,522  22,676
   Total TDRs$ 61,940 $ 94,809
         
  Performing TDRs 68%  76%
  Nonperforming TDRs 32%  24%
         
(1)These loans are included in the 90 day past due and nonaccrual categories.

 The following table provides detail of TDR balance and activity for the periods presented: 
                 
     Three months ended Nine months ended 
     September 30, September 30, 
     2014 2013 2014 2013 
Performing TDRs, beginning of period$40,938 $63,822 $72,133 $67,775 
 New restructurings as TDRs 2,684  13,336  6,767  38,405 
 Repayments and payoffs (848)  (830)  (1,853)  (4,080) 
 Charge-offs after restructuring (26)  (9)  (455)  (6,734) 
 Transfer to nonaccrual, past due 90 days or greater, nonperforming TDRs (281)  (5,407)  (5,969)  (11,449) 
 Transfer out of TDR status (1) (49)  (938)  (28,204)  (13,551) 
 Other, net 0  1  (1)  (391)(2)
Performing TDRs, end of period$42,418 $69,975 $42,418 $69,975 
                 
Nonperforming TDRs (3), end of period$19,522 $22,166 $19,522 $22,166 
                 
Performing TDRs 68%  76%  68%  76% 
Nonperforming TDRs 32%  24%  32%  24% 
                 
(1)Loans that have performed in accordance with the renegotiated terms for a minimum of six consecutive months with payments and at the time of renegotiation the loan's interest rate represented a then current market interest rate for a loan of similar risk. 
                
(2)Includes $203 transferred to Other Real Estate Owned in 2013. 
(3)Included in Age Analysis of Past Due Financing Receivables. 
                 

The following tables present Susquehanna's loan modification activities that were considered troubled debt restructurings for the three and nine month periods ended September 30, 2014 and 2013.

     Recorded Investment
          Post- Financial Effect of
       Pre-Modification Modification Modification
     Number of Recorded Recorded Recorded   
Three months ended September 30, 2014 Loans Investment Investment Investment(1) Interest (2)
Troubled Debt Restructurings              
 Commercial, financial, and agricultural              
  Bankruptcies and maturity date extensions 3 $124 $124 $0 $0
  Combination of modification types 0  0  0  0  0
 Real estate - construction              
  Bankruptcies and maturity date extensions 0  0  0  0  0
  Combination of modification types 0  0  0  0  0
 Real estate secured - residential              
  Bankruptcies and maturity date extensions 25  2,397  2,397  0  3
  Combination of modification types 0  0  0  0  0
 Real estate secured - commercial              
  Bankruptcies and maturity date extensions 0  0  0  0  0
  Combination of modification types 0  0  0  0  0
 Consumer              
  Bankruptcies and maturity date extensions 20  163  163  0  0
  Combination of modification types 0  0  0  0  0
 Total 48 $2,684 $2,684 $0 $3
                  
Originated loans and leases 47 $2,627 $2,627 $0 $3
Purchased loans and leases 1  57  57  0  0
 Total 48 $2,684 $2,684 $0 $3
                  
(1)Financial effects impacting the recorded investment include principal payments, advances, charge-offs, and capitalized past-due amounts.
(2)Represents the present value of interest rate concessions discounted at the effective rate of the original loan.
                  
        Number of Recorded      
        Loans Investment      
Troubled Debt Restructurings that Subsequently            
 Defaulted during the current period            
  Commercial, financial, and agricultural  0 $0      
  Real estate - construction  0  0      
  Real estate secured - residential  3  181      
  Real estate secured - commercial  0  0      
  Consumer  3  28      
  Total  6 $209      
                  
Originated loans and leases  6 $209      
Purchased loans and leases  0  0      
  Total  6 $209      

     Recorded Investment
          Post- Financial Effect of
       Pre-Modification Modification Modification
     Number of Recorded Recorded Recorded   
Three months ended September 30, 2013 Loans Investment Investment Investment(1) Interest (2)
Troubled Debt Restructurings              
 Commercial, financial, and agricultural              
  Bankruptcies and maturity date extensions 6 $845 $845 $0 $(6)
  Combination of modification types 1  51  51  0  0
 Real estate - construction              
  Bankruptcies and maturity date extensions 0  0  0  0  0
  Combination of modification types 0  0  0  0  0
 Real estate secured - residential              
  Bankruptcies and maturity date extensions 37  3,715  3,715  0  0
  Combination of modification types 8  1,313  1,313  0  51
 Real estate secured - commercial              
  Bankruptcies and maturity date extensions 7  7,066  7,066  0  0
  Combination of modification types 0  0  0  0  0
 Consumer              
  Bankruptcies and maturity date extensions 42  320  320  0  0
  Combination of modification types 1  26  26  0  0
 Total 102 $13,336 $13,336 $0 $45
                  
Originated loans and leases 99 $12,962 $12,962 $0 $66
Purchased loans and leases 3  374  374  0  (21)
 Total 102 $13,336 $13,336 $0 $45
                  
(1)Financial effects impacting the recorded investment include principal payments, advances, charge-offs, and capitalized past-due amounts.
(2)Represents the present value of interest rate concessions discounted at the effective rate of the original loan.
                  
        Number of Recorded      
        Loans Investment      
Troubled Debt Restructurings that Subsequently            
 Defaulted during the current period            
  Commercial, financial, and agricultural  3 $33      
  Real estate - construction  1  117      
  Real estate secured - residential  17  862      
  Real estate secured - commercial  4  4,640      
  Consumer  31  263      
  Total  56 $5,915      
                  
Originated loans and leases  53 $5,849      
Purchased loans and leases  3  66      
  Total  56 $5,915      

    Recorded Investment
            Financial Effect of
      Pre-Modification Post-Modification Modification
    Number of Recorded Recorded Recorded   
Nine months ended September 30, 2014Loans Investment Investment Investment(1) Interest (2)
Troubled Debt Restructurings             
 Commercial, financial, and agricultural             
  Bankruptcies and maturity date extensions9 $226 $226 $0 $0
  Combination of modification types0  0  0  0  0
 Real estate - construction             
  Bankruptcies and maturity date extensions0  0  0  0  0
  Combination of modification types0  0  0  0  0
 Real estate secured - residential             
  Bankruptcies and maturity date extensions41  4,786  4,786  0  3
  Combination of modification types7  1,100  1,100  0  (8)
 Real estate secured - commercial             
  Bankruptcies and maturity date extensions0  0  0  0  0
  Combination of modification types1  375  375  0  0
 Consumer             
  Bankruptcies and maturity date extensions37  280  280  5  0
  Combination of modification types0  0  0  0  0
 Total95 $6,767 $6,767 $5 $(5)
                 
Originated loans and leases90 $6,123 $6,123 $5 $40
Purchased loans and leases5  644  644  0  (45)
 Total95 $6,767 $6,767 $5 $(5)
                 
(1)Financial effects impacting the recorded investment include principal payments, advances, charge-offs, and capitalized past-due amounts.
(2)Represents the present value of interest rate concessions discounted at the effective rate of the original loan.
                 
       Number of Recorded      
       Loans Investment      
Troubled Debt Restructurings that Subsequently            
 Defaulted during the current period            
  Commercial, financial, and agricultural  11 $2,027      
  Real estate - construction  0  0      
  Real estate secured - residential  11  578      
  Real estate secured - commercial  4  2,599      
  Consumer  24  187      
  Total  50 $5,391      
                 
Originated loans and leases  46 $2,745      
Purchased loans and leases  4  2,646      
  Total  50 $5,391      

    Recorded Investment
            Financial Effect of
      Pre-Modification Post-Modification Modification
    Number of Recorded Recorded Recorded   
Nine months ended September 30, 2013Loans Investment Investment Investment(1) Interest (2)
Troubled Debt Restructurings             
 Commercial, financial, and agricultural             
  Bankruptcies and maturity date extensions29 $9,379 $9,379 $0 $(6)
  Combination of modification types2  292  292  0  0
 Real estate - construction             
  Bankruptcies and maturity date extensions2  137  137  0  0
  Combination of modification types0  0  0  0  0
 Real estate secured - residential             
  Bankruptcies and maturity date extensions136  12,038  12,038  0  0
  Combination of modification types25  3,815  3,815  0  (21)
 Real estate secured - commercial             
  Bankruptcies and maturity date extensions19  9,565  9,565  0  0
  Combination of modification types1  1,436  1,436  0  (196)
 Consumer             
  Bankruptcies and maturity date extensions192  1,717  1,717  0  0
  Combination of modification types1  26  26  0  0
 Total407 $38,405 $38,405 $0 $(223)
                 
Originated loans and leases386 $35,569 $35,569 $0 $(159)
Purchased loans and leases21  2,836  2,836  0  (64)
 Total407 $38,405 $38,405 $0 $(223)
                 
(1)Financial effects impacting the recorded investment include principal payments, advances, charge-offs, and capitalized past-due amounts.
(2)Represents the present value of interest rate concessions discounted at the effective rate of the original loan.
                 
       Number of Recorded      
       Loans Investment      
Troubled Debt Restructurings that Subsequently            
 Defaulted during the current period            
  Commercial, financial, and agricultural  15 $7,334      
  Real estate - construction  3  254      
  Real estate secured - residential  30  2,152      
  Real estate secured - commercial  7  5,087      
  Consumer  64  468      
  Total  119 $15,295      
                 
Originated loans and leases  111 $14,692      
Purchased loans and leases  8  603      
  Total  119 $15,295      

 The unpaid principal balance and the related carrying amount of acquired loans are as follows: 
            
      September 30, December 31, 
      2014 2013 
  Credit impaired purchased loans evaluated individually for       
   incurred credit losses       
    Unpaid principal balance $129,457 $176,351 
    Carrying amount  106,836  138,445 
            
  Other purchased loans evaluated collectively for incurred credit       
   losses       
    Unpaid principal balance  1,322,877  1,509,870 
    Carrying amount  1,325,716  1,506,695 
            
  Total purchased loans       
    Unpaid principal balance  1,452,334  1,686,221 
    Carrying amount  1,432,552  1,645,140 

 The changes in the accretable discount related to the purchased credit impaired loans are as follows:
               
   Three Months Ended Nine Months Ended 
   September 30, September 30, 
   2014 2013 2014 2013 
 Balance - beginning of period$43,319 $49,187 $46,219 $62,868 
  Accretion recognized during the period (2,309)  (4,229)  (8,042)  (16,522) 
  Net reclassification from nonaccretable to accretable 0  1,481  2,833  93 
 Balance - end of period$41,010 $46,439 $41,010 $46,439