XML 45 R30.htm IDEA: XBRL DOCUMENT v3.3.0.814
Loans, Allowance for Credit Losses, and Credit Quality (Tables)
9 Months Ended
Sep. 30, 2015
Financing Receivable, Impaired [Line Items]  
Loan composition
 
September 30,
2015
 
December 31,
2014
 
($ in Thousands)
Commercial and industrial
$
6,085,473

 
$
5,905,902

Commercial real estate - owner occupied
966,689

 
1,007,937

Lease financing
42,607

 
51,529

Commercial and business lending
7,094,769

 
6,965,368

Commercial real estate - investor
3,183,352

 
3,056,485

Real estate construction
1,124,280

 
1,008,956

Commercial real estate lending
4,307,632

 
4,065,441

Total commercial
11,402,401

 
11,030,809

Home equity
1,014,465

 
1,051,927

Installment and credit cards
425,729

 
454,219

Residential mortgage
5,682,178

 
5,056,891

Total consumer
7,122,372

 
6,563,037

Total loans
$
18,524,773

 
$
17,593,846

Changes in the allowance for loan losses
 
Nine Months Ended
September 30, 2015
 
Year Ended
December 31, 2014
 
($ in Thousands)
Allowance for Loan Losses:
 
 
 
Balance at beginning of period
$
266,302

 
$
268,315

Provision for loan losses
18,500

 
13,000

Charge offs
(39,539
)
 
(44,096
)
Recoveries
17,273

 
29,083

Net charge offs
(22,266
)
 
(15,013
)
Balance at end of period
$
262,536

 
$
266,302

Allowance for Unfunded Commitments:
 
 
 
Balance at beginning of period
$
24,900

 
$
21,900

Provision for unfunded commitments
(1,000
)
 
3,000

Balance at end of period
$
23,900

 
$
24,900

Allowance for Credit Losses
$
286,436

 
$
291,202

Changes in the allowance for loan losses by portfolio segment
$ in Thousands
Commercial
and
industrial
 
Commercial
real estate -
owner
occupied
 
Lease
financing
 
Commercial
real estate -
investor
 
Real estate
construction
 
Home
equity
 
Installment
and credit
cards
 
Residential
mortgage
 
Total
Balance at Dec 31, 2013
$
104,501

 
$
19,476

 
$
1,607

 
$
58,156

 
$
23,418

 
$
27,932

 
$
2,416

 
$
30,809

 
$
268,315

Provision for loan losses
14,767

 
(1,296
)
 
35

 
(17,290
)
 
(1,277
)
 
6,278

 
6,279

 
5,504

 
13,000

Charge offs
(14,633
)
 
(3,476
)
 
(39
)
 
(4,529
)
 
(1,958
)
 
(10,946
)
 
(2,876
)
 
(5,639
)
 
(44,096
)
Recoveries
11,390

 
1,806

 
7

 
9,996

 
816

 
3,200

 
616

 
1,252

 
29,083

Balance at Dec 31, 2014
$
116,025

 
$
16,510

 
$
1,610

 
$
46,333

 
$
20,999

 
$
26,464

 
$
6,435

 
$
31,926

 
$
266,302

Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending balance impaired loans individually evaluated for impairment
$
13,615

 
$
1,490

 
$
574

 
$
1,649

 
$
328

 
$
11

 
$

 
$
199

 
$
17,866

Ending balance impaired loans collectively evaluated for impairment
2,852

 
1,731

 

 
1,938

 
767

 
11,371

 
308

 
13,598

 
32,565

Total impaired loans
$
16,467

 
$
3,221

 
$
574

 
$
3,587

 
$
1,095

 
$
11,382

 
$
308

 
$
13,797

 
$
50,431

Ending balance all other loans collectively evaluated for impairment
99,558

 
13,289

 
1,036

 
42,746

 
19,904

 
15,082

 
6,127

 
18,129

 
215,871

Total
$
116,025

 
$
16,510

 
$
1,610

 
$
46,333

 
$
20,999

 
$
26,464

 
$
6,435

 
$
31,926

 
$
266,302

Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending balance impaired loans individually evaluated for impairment
$
45,118

 
$
20,731

 
$
1,801

 
$
19,683

 
$
3,776

 
$
962

 
$

 
$
9,751

 
$
101,822

Ending balance impaired loans collectively evaluated for impairment
38,437

 
15,548

 

 
26,129

 
2,350

 
23,698

 
1,587

 
66,058

 
173,807

Total impaired loans
$
83,555

 
$
36,279

 
$
1,801

 
$
45,812

 
$
6,126

 
$
24,660

 
$
1,587

 
$
75,809

 
$
275,629

Ending balance all other loans collectively evaluated for impairment
5,822,347

 
971,658

 
49,728

 
3,010,673

 
1,002,830

 
1,027,267

 
452,632

 
4,981,082

 
17,318,217

Total
$
5,905,902

 
$
1,007,937

 
$
51,529

 
$
3,056,485

 
$
1,008,956

 
$
1,051,927

 
$
454,219

 
$
5,056,891

 
$
17,593,846

$ in Thousands
Commercial
and
industrial
 
Commercial
real estate -
owner
occupied
 
Lease
financing
 
Commercial
real estate -
investor
 
Real estate
construction
 
Home
equity
 
Installment
and credit
cards
 
Residential
mortgage
 
Total
Balance at Dec 31, 2014
$
116,025

 
$
16,510

 
$
1,610

 
$
46,333

 
$
20,999

 
$
26,464

 
$
6,435

 
$
31,926

 
$
266,302

Provision for loan losses
15,749

 
7,245

 
(835
)
 
(2,703
)
 
(1,314
)
 
(987
)
 
1,284

 
61

 
18,500

Charge offs
(19,672
)
 
(2,325
)
 

 
(3,947
)
 
(546
)
 
(5,466
)
 
(2,934
)
 
(4,649
)
 
(39,539
)
Recoveries
6,392

 
892

 

 
4,124

 
1,924

 
2,568

 
569

 
804

 
17,273

Balance at Sep 30, 2015
$
118,494

 
$
22,322

 
$
775

 
$
43,807

 
$
21,063

 
$
22,579

 
$
5,354

 
$
28,142

 
$
262,536

Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending balance impaired loans individually evaluated for impairment
$
5,922

 
$

 
$

 
$
197

 
$

 
$
3

 
$

 
$
171

 
$
6,293

Ending balance impaired loans collectively evaluated for impairment
977

 
571

 

 
1,152

 
474

 
9,652

 
210

 
12,384

 
25,420

Total impaired loans
$
6,899

 
$
571

 
$

 
$
1,349

 
$
474

 
$
9,655

 
$
210

 
$
12,555

 
$
31,713

Ending balance all other loans collectively evaluated for impairment
111,595

 
21,751

 
775

 
42,458

 
20,589

 
12,924

 
5,144

 
15,587

 
230,823

Total
$
118,494

 
$
22,322

 
$
775

 
$
43,807

 
$
21,063

 
$
22,579

 
$
5,354

 
$
28,142

 
$
262,536

Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending balance impaired loans individually evaluated for impairment
$
55,148

 
$
11,174

 
$
1,763

 
$
3,822

 
$

 
$
170

 
$

 
$
6,877

 
$
78,954

Ending balance impaired loans collectively evaluated for impairment
31,871

 
9,537

 

 
21,679

 
1,482

 
20,416

 
1,190

 
65,134

 
151,309

Total impaired loans
$
87,019

 
$
20,711

 
$
1,763

 
$
25,501

 
$
1,482

 
$
20,586

 
$
1,190

 
$
72,011

 
$
230,263

Ending balance all other loans collectively evaluated for impairment
5,998,454

 
945,978

 
40,844

 
3,157,851

 
1,122,798

 
993,879

 
424,539

 
5,610,167

 
18,294,510

Total
$
6,085,473

 
$
966,689

 
$
42,607

 
$
3,183,352

 
$
1,124,280

 
$
1,014,465

 
$
425,729

 
$
5,682,178

 
$
18,524,773

Summarized details of Loans
 
30-59 Days
Past Due
 
60-89 Days
Past Due
 
90 Days or More
Past Due (a)
 
Total Past Due
 
Current
 
Total
 
($ in Thousands)
Accruing loans
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
$
1,133

 
$
1,788

 
$
178

 
$
3,099

 
$
6,023,953

 
$
6,027,052

Commercial real estate - owner occupied
1,173

 
845

 

 
2,018

 
951,303

 
953,321

Lease financing
375

 

 

 
375

 
40,469

 
40,844

Commercial and business lending
2,681

 
2,633

 
178

 
5,492

 
7,015,725

 
7,021,217

Commercial real estate - investor
1,104

 
114

 

 
1,218

 
3,175,213

 
3,176,431

Real estate construction
312

 
61

 

 
373

 
1,122,910

 
1,123,283

Commercial real estate lending
1,416

 
175

 

 
1,591

 
4,298,123

 
4,299,714

Total commercial
4,097

 
2,808

 
178

 
7,083

 
11,313,848

 
11,320,931

Home equity
7,413

 
1,152

 

 
8,565

 
992,259

 
1,000,824

Installment and credit cards
1,162

 
561

 
1,306

 
3,029

 
422,314

 
425,343

Residential mortgage
4,345

 
466

 

 
4,811

 
5,625,410

 
5,630,221

Total consumer
12,920

 
2,179

 
1,306

 
16,405

 
7,039,983

 
7,056,388

Total accruing loans
$
17,017

 
$
4,987

 
$
1,484

 
$
23,488

 
$
18,353,831

 
$
18,377,319

Nonaccrual loans
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
$
27

 
$
1,379

 
$
9,711

 
$
11,117

 
$
47,304

 
$
58,421

Commercial real estate - owner occupied
195

 

 
3,641

 
3,836

 
9,532

 
13,368

Lease financing

 

 

 

 
1,763

 
1,763

Commercial and business lending
222

 
1,379

 
13,352

 
14,953

 
58,599

 
73,552

Commercial real estate - investor

 

 
3,565

 
3,565

 
3,356

 
6,921

Real estate construction
61

 
108

 
445

 
614

 
383

 
997

Commercial real estate lending
61

 
108

 
4,010

 
4,179

 
3,739

 
7,918

Total commercial
283

 
1,487

 
17,362

 
19,132

 
62,338

 
81,470

Home equity
1,899

 
1,228

 
4,744

 
7,871

 
5,770

 
13,641

Installment and credit cards
47

 
23

 
164

 
234

 
152

 
386

Residential mortgage
4,675

 
4,215

 
19,946

 
28,836

 
23,121

 
51,957

Total consumer
6,621

 
5,466

 
24,854

 
36,941

 
29,043

 
65,984

Total nonaccrual loans (b)
$
6,904

 
$
6,953

 
$
42,216

 
$
56,073

 
$
91,381

 
$
147,454

Total loans
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
$
1,160

 
$
3,167

 
$
9,889

 
$
14,216

 
$
6,071,257

 
$
6,085,473

Commercial real estate - owner occupied
1,368

 
845

 
3,641

 
5,854

 
960,835

 
966,689

Lease financing
375

 

 

 
375

 
42,232

 
42,607

Commercial and business lending
2,903

 
4,012

 
13,530

 
20,445

 
7,074,324

 
7,094,769

Commercial real estate - investor
1,104

 
114

 
3,565

 
4,783

 
3,178,569

 
3,183,352

Real estate construction
373

 
169

 
445

 
987

 
1,123,293

 
1,124,280

Commercial real estate lending
1,477

 
283

 
4,010

 
5,770

 
4,301,862

 
4,307,632

Total commercial
4,380

 
4,295

 
17,540

 
26,215

 
11,376,186

 
11,402,401

Home equity
9,312

 
2,380

 
4,744

 
16,436

 
998,029

 
1,014,465

Installment and credit cards
1,209

 
584

 
1,470

 
3,263

 
422,466

 
425,729

Residential mortgage
9,020

 
4,681

 
19,946

 
33,647

 
5,648,531

 
5,682,178

Total consumer
19,541

 
7,645

 
26,160

 
53,346

 
7,069,026

 
7,122,372

Total loans
$
23,921

 
$
11,940

 
$
43,700

 
$
79,561

 
$
18,445,212

 
$
18,524,773

(a)
The recorded investment in loans past due 90 days or more and still accruing totaled $1 million at September 30, 2015 (the same as the reported balances for the accruing loans noted above).
(b)
The percent of nonaccrual loans which are current was 62% at September 30, 2015.

The following table presents loans by past due status at December 31, 2014.
 
30-59 Days
Past Due
 
60-89 Days
Past Due
 
90 Days or More
Past Due (a)
 
Total Past Due
 
Current
 
Total
 
($ in Thousands)
Accruing loans
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
$
4,466

 
$
10,281

 
$
254

 
$
15,001

 
$
5,841,238

 
$
5,856,239

Commercial real estate - owner occupied
8,429

 
2,199

 

 
10,628

 
971,484

 
982,112

Lease financing

 

 

 

 
49,728

 
49,728

Commercial and business lending
12,895

 
12,480

 
254

 
25,629

 
6,862,450

 
6,888,079

Commercial real estate - investor
712

 
496

 

 
1,208

 
3,032,592

 
3,033,800

Real estate construction
951

 
33

 

 
984

 
1,002,573

 
1,003,557

Commercial real estate lending
1,663

 
529

 

 
2,192

 
4,035,165

 
4,037,357

Total commercial
14,558

 
13,009

 
254

 
27,821

 
10,897,615

 
10,925,436

Home equity
6,988

 
1,795

 
52

 
8,835

 
1,026,641

 
1,035,476

Installment and credit cards
1,186

 
746

 
1,317

 
3,249

 
450,357

 
453,606

Residential mortgage
3,889

 
957

 

 
4,846

 
4,997,069

 
5,001,915

Total consumer
12,063

 
3,498

 
1,369

 
16,930

 
6,474,067

 
6,490,997

Total accruing loans
$
26,621

 
$
16,507

 
$
1,623

 
$
44,751

 
$
17,371,682

 
$
17,416,433

Nonaccrual loans
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
$
872

 
$
627

 
$
10,154

 
$
11,653

 
$
38,010

 
$
49,663

Commercial real estate - owner occupied
3,197

 
41

 
8,596

 
11,834

 
13,991

 
25,825

Lease financing

 

 
513

 
513

 
1,288

 
1,801

Commercial and business lending
4,069

 
668

 
19,263

 
24,000

 
53,289

 
77,289

Commercial real estate - investor
1,857

 
459

 
12,765

 
15,081

 
7,604

 
22,685

Real estate construction
87

 
73

 
798

 
958

 
4,441

 
5,399

Commercial real estate lending
1,944

 
532

 
13,563

 
16,039

 
12,045

 
28,084

Total commercial
6,013

 
1,200

 
32,826

 
40,039

 
65,334

 
105,373

Home equity
1,471

 
1,766

 
6,840

 
10,077

 
6,374

 
16,451

Installment and credit cards
96

 
39

 
141

 
276

 
337

 
613

Residential mortgage
5,172

 
3,193

 
23,492

 
31,857

 
23,119

 
54,976

Total consumer
6,739

 
4,998

 
30,473

 
42,210

 
29,830

 
72,040

Total nonaccrual loans (b)
$
12,752

 
$
6,198

 
$
63,299

 
$
82,249

 
$
95,164

 
$
177,413

Total loans
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
$
5,338

 
$
10,908

 
$
10,408

 
$
26,654

 
$
5,879,248

 
$
5,905,902

Commercial real estate - owner occupied
11,626

 
2,240

 
8,596

 
22,462

 
985,475

 
1,007,937

Lease financing

 

 
513

 
513

 
51,016

 
51,529

Commercial and business lending
16,964

 
13,148

 
19,517

 
49,629

 
6,915,739

 
6,965,368

Commercial real estate - investor
2,569

 
955

 
12,765

 
16,289

 
3,040,196

 
3,056,485

Real estate construction
1,038

 
106

 
798

 
1,942

 
1,007,014

 
1,008,956

Commercial real estate lending
3,607

 
1,061

 
13,563

 
18,231

 
4,047,210

 
4,065,441

Total commercial
20,571

 
14,209

 
33,080

 
67,860

 
10,962,949

 
11,030,809

Home equity
8,459

 
3,561

 
6,892

 
18,912

 
1,033,015

 
1,051,927

Installment and credit cards
1,282

 
785

 
1,458

 
3,525

 
450,694

 
454,219

Residential mortgage
9,061

 
4,150

 
23,492

 
36,703

 
5,020,188

 
5,056,891

Total consumer
18,802

 
8,496

 
31,842

 
59,140

 
6,503,897

 
6,563,037

Total loans
$
39,373

 
$
22,705

 
$
64,922

 
$
127,000

 
$
17,466,846

 
$
17,593,846

(a)
The recorded investment in loans past due 90 days or more and still accruing totaled $2 million at December 31, 2014 (the same as the reported balances for the accruing loans noted above).
(b)
The percent of nonaccrual loans which are current was 54% at December 31, 2014.
Summarized details of impaired Loans
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Allowance
 
YTD
Average
Recorded
Investment
 
YTD Interest
Income
Recognized (a)
 
($ in Thousands)
Loans with a related allowance
 
 
 
 
 
 
 
 
 
Commercial and industrial
$
58,855

 
$
60,303

 
$
6,899

 
$
59,502

 
$
970

Commercial real estate - owner occupied
9,537

 
9,660

 
571

 
9,784

 
274

Lease financing

 

 

 

 

Commercial and business lending
68,392

 
69,963

 
7,470

 
69,286

 
1,244

Commercial real estate - investor
23,916

 
25,594

 
1,349

 
24,119

 
834

Real estate construction
1,482

 
2,112

 
474

 
1,643

 
42

Commercial real estate lending
25,398

 
27,706

 
1,823

 
25,762

 
876

Total commercial
93,790

 
97,669

 
9,293

 
95,048

 
2,120

Home equity
20,526

 
22,682

 
9,655

 
21,207

 
816

Installment and credit cards
1,190

 
1,292

 
210

 
1,252

 
25

Residential mortgage
67,333

 
72,537

 
12,555

 
68,551

 
1,731

Total consumer
89,049

 
96,511

 
22,420

 
91,010

 
2,572

Total loans
$
182,839

 
$
194,180

 
$
31,713

 
$
186,058

 
$
4,692

Loans with no related allowance
 
 
 
 
 
 
 
 
 
Commercial and industrial
$
28,164

 
$
29,187

 
$

 
$
32,848

 
$
548

Commercial real estate - owner occupied
11,174

 
11,571

 

 
11,594

 
89

Lease financing
1,763

 
1,763

 

 
1,980

 

Commercial and business lending
41,101

 
42,521

 

 
46,422

 
637

Commercial real estate - investor
1,585

 
1,675

 

 
1,596

 
34

Real estate construction

 

 

 

 

Commercial real estate lending
1,585

 
1,675

 

 
1,596

 
34

Total commercial
42,686

 
44,196

 

 
48,018

 
671

Home equity
60

 
60

 

 
60

 
1

Installment and credit cards

 

 

 

 

Residential mortgage
4,678

 
4,932

 

 
4,700

 
57

Total consumer
4,738

 
4,992

 

 
4,760

 
58

Total loans
$
47,424

 
$
49,188

 
$

 
$
52,778

 
$
729

Total impaired loans
 
 
 
 
 
 
 
 
 
Commercial and industrial
$
87,019

 
$
89,490

 
$
6,899

 
$
92,350

 
$
1,518

Commercial real estate - owner occupied
20,711

 
21,231

 
571

 
21,378

 
363

Lease financing
1,763

 
1,763

 

 
1,980

 

Commercial and business lending
109,493

 
112,484

 
7,470

 
115,708

 
1,881

Commercial real estate - investor
25,501

 
27,269

 
1,349

 
25,715

 
868

Real estate construction
1,482

 
2,112

 
474

 
1,643

 
42

Commercial real estate lending
26,983

 
29,381

 
1,823

 
27,358

 
910

Total commercial
136,476

 
141,865

 
9,293

 
143,066

 
2,791

Home equity
20,586

 
22,742

 
9,655

 
21,267

 
817

Installment and credit cards
1,190

 
1,292

 
210

 
1,252

 
25

Residential mortgage
72,011

 
77,469

 
12,555

 
73,251

 
1,788

Total consumer
93,787

 
101,503

 
22,420

 
95,770

 
2,630

Total impaired loans (b)
$
230,263

 
$
243,368

 
$
31,713

 
$
238,836

 
$
5,421

(a)
Interest income recognized included $3 million of interest income recognized on accruing restructured loans for the nine months ended September 30, 2015.
(b)
The implied fair value mark on all impaired loans at September 30, 2015 was 82% of their unpaid principal balance. The fair value mark is calculated as the recorded investment, net of the related allowance, divided by the unpaid principal balance.


The following table presents impaired loans at December 31, 2014. 
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Allowance
 
YTD
Average
Recorded
Investment
 
YTD Interest
Income
Recognized (a)
 
($ in Thousands)
Loans with a related allowance
 
 
 
 
 
 
 
 
 
Commercial and industrial
$
76,433

 
$
80,414

 
$
16,467

 
$
80,004

 
$
3,139

Commercial real estate - owner occupied
19,839

 
21,807

 
3,221

 
20,878

 
681

Lease financing
1,801

 
1,801

 
574

 
2,009

 

Commercial and business lending
98,073

 
104,022

 
20,262

 
102,891

 
3,820

Commercial real estate - investor
36,841

 
40,869

 
3,587

 
38,657

 
1,250

Real estate construction
3,043

 
5,910

 
1,095

 
3,818

 
105

Commercial real estate lending
39,884

 
46,779

 
4,682

 
42,475

 
1,355

Total commercial
137,957

 
150,801

 
24,944

 
145,366

 
5,175

Home equity
23,874

 
26,585

 
11,382

 
25,087

 
1,257

Installment and credit cards
1,587

 
1,795

 
308

 
1,736

 
58

Residential mortgage
68,748

 
74,005

 
13,797

 
70,030

 
2,307

Total consumer
94,209

 
102,385

 
25,487

 
96,853

 
3,622

Total loans
$
232,166

 
$
253,186

 
$
50,431

 
$
242,219

 
$
8,797

Loans with no related allowance
 
 
 
 
 
 
 
 
 
Commercial and industrial
$
7,122

 
$
12,634

 
$

 
$
8,851

 
$
82

Commercial real estate - owner occupied
16,440

 
19,019

 

 
17,970

 
219

Lease financing

 

 

 

 

Commercial and business lending
23,562

 
31,653

 

 
26,821

 
301

Commercial real estate - investor
8,971

 
14,036

 

 
10,014

 
133

Real estate construction
3,083

 
3,815

 

 
3,241

 

Commercial real estate lending
12,054

 
17,851

 

 
13,255

 
133

Total commercial
35,616

 
49,504

 

 
40,076

 
434

Home equity
786

 
806

 

 
851

 
18

Installment and credit cards

 

 

 

 

Residential mortgage
7,061

 
7,315

 

 
7,224

 
135

Total consumer
7,847

 
8,121

 

 
8,075

 
153

Total loans
$
43,463

 
$
57,625

 
$

 
$
48,151

 
$
587

Total impaired loans
 
 
 
 
 
 
 
 
 
Commercial and industrial
$
83,555

 
$
93,048

 
$
16,467

 
$
88,855

 
$
3,221

Commercial real estate - owner occupied
36,279

 
40,826

 
3,221

 
38,848

 
900

Lease financing
1,801

 
1,801

 
574

 
2,009

 

Commercial and business lending
121,635

 
135,675

 
20,262

 
129,712

 
4,121

Commercial real estate - investor
45,812

 
54,905

 
3,587

 
48,671

 
1,383

Real estate construction
6,126

 
9,725

 
1,095

 
7,059

 
105

Commercial real estate lending
51,938

 
64,630

 
4,682

 
55,730

 
1,488

Total commercial
173,573

 
200,305

 
24,944

 
185,442

 
5,609

Home equity
24,660

 
27,391

 
11,382

 
25,938

 
1,275

Installment and credit cards
1,587

 
1,795

 
308

 
1,736

 
58

Residential mortgage
75,809

 
81,320

 
13,797

 
77,254

 
2,442

Total consumer
102,056

 
110,506

 
25,487

 
104,928

 
3,775

Total impaired loans (b)
$
275,629

 
$
310,811

 
$
50,431

 
$
290,370

 
$
9,384

(a)
Interest income recognized included $5 million of interest income recognized on accruing restructured loans for the year ended December 31, 2014.
(b)
The implied fair value mark on all impaired loans at December 31, 2014 was 72% of their unpaid principal balance. The fair value mark is calculated as the recorded investment, net of the related allowance, divided by the unpaid principal balance.
Nonaccrual and Performing Restructured Loans
 
September 30, 2015
 
December 31, 2014
 
Performing
Restructured
Loans
 
Nonaccrual
Restructured
Loans *
 
Performing
Restructured
Loans
 
Nonaccrual
Restructured
Loans *
 
($ in Thousands)
Commercial and industrial
$
28,598

 
$
1,946

 
$
33,892

 
$
3,260

Commercial real estate - owner occupied
7,343

 
2,796

 
10,454

 
5,656

Commercial real estate - investor
18,580

 
4,268

 
23,127

 
15,216

Real estate construction
485

 
173

 
727

 
2,438

Home equity
6,945

 
4,137

 
8,209

 
4,838

Installment and credit cards
804

 
65

 
974

 
199

Residential mortgage
20,054

 
23,198

 
20,833

 
26,049

Total
$
82,809

 
$
36,583

 
$
98,216

 
$
57,656

*
Nonaccrual restructured loans have been included with nonaccrual loans.
Summary of Restructured Loans
 
Three Months Ended September 30, 2015
 
Nine Months Ended September 30, 2015
 
Number of
Loans
 
Recorded
Investment (1)
 
Unpaid
Principal
Balance (2)
 
Number of
Loans
 
Recorded
Investment (1)
 
Unpaid
Principal
Balance (2)
 
($ in Thousands)
Commercial and industrial
5

 
$
893

 
$
896

 
10

 
$
2,410

 
$
3,033

Commercial real estate - owner occupied

 

 

 
4

 
2,847

 
3,007

Commercial real estate - investor
2

 
711

 
761

 
3

 
2,949

 
2,998

Real estate construction

 

 

 
1

 
5

 
5

Home equity
27

 
840

 
940

 
61

 
2,109

 
2,220

Residential mortgage
33

 
2,612

 
2,721

 
77

 
7,393

 
7,586

Total
67

 
$
5,056

 
$
5,318

 
156

 
$
17,713

 
$
18,849

 
(1)
Represents post-modification outstanding recorded investment.
(2)
Represents pre-modification outstanding recorded investment.
 
Three Months Ended September 30, 2014
 
Nine Months Ended September 30, 2014
 
Number of
Loans
 
Recorded
Investment (1)
 
Unpaid
Principal
Balance (2)
 
Number of
Loans
 
Recorded
Investment (1)
 
Unpaid
Principal
Balance (2)
 
($ in Thousands)
Commercial and industrial
10

 
$
7,383

 
$
7,384

 
13

 
$
7,695

 
$
7,707

Commercial real estate - owner occupied

 

 

 
2

 
1,123

 
1,260

Commercial real estate - investor
3

 
5,603

 
5,918

 
4

 
6,096

 
6,425

Real estate construction
1

 
8

 
8

 
2

 
14

 
14

Home equity
38

 
1,121

 
1,179

 
85

 
2,784

 
2,970

Installment and credit cards
2

 
25

 
25

 
3

 
34

 
45

Residential mortgage
49

 
4,364

 
4,654

 
94

 
8,627

 
9,178

Total
103

 
$
18,504

 
$
19,168

 
203

 
$
26,373

 
$
27,599

 
(1)
Represents post-modification outstanding recorded investment.
(2)
Represents pre-modification outstanding recorded investment.
Troubled Debt Restructurings Subsequent Default
 
Three Months Ended September 30, 2015
 
Nine Months Ended September 30, 2015
 
Number of
Loans
 
Recorded
Investment
 
Number of
Loans
 
Recorded
Investment
 
($ in Thousands)
Commercial and industrial
1

 
$
153

 
1

 
$
153

Commercial real estate - owner occupied

 

 
1

 
297

Home equity
14

 
421

 
21

 
627

Residential mortgage
18

 
1,858

 
45

 
4,176

Total
33

 
$
2,432

 
68

 
$
5,253

 
Three Months Ended September 30, 2014
 
Nine Months Ended September 30, 2014
 
Number of
Loans
 
Recorded
Investment
 
Number of
Loans
 
Recorded
Investment
 
($ in Thousands)
Commercial and industrial

 
$

 
1

 
$
52

Commercial real estate - owner occupied

 

 
2

 
203

Commercial real estate - investor
1

 
493

 
2

 
1,613

Real estate construction

 

 
1

 
160

Home equity
11

 
312

 
20

 
598

Installment and credit cards
1

 
10

 
3

 
34

Residential mortgage
19

 
1,557

 
55

 
5,084

Total
32

 
$
2,372

 
84

 
$
7,744

Commercial Loan [Member]  
Financing Receivable, Impaired [Line Items]  
Commercial and Consumer loans by credit quality indicator
 
Pass
 
Special
Mention
 
Potential
Problem
 
Impaired
 
Total
 
($ in Thousands)
Commercial and industrial
$
5,487,926

 
$
318,587

 
$
191,941

 
$
87,019

 
$
6,085,473

Commercial real estate - owner occupied
874,566

 
29,946

 
41,466

 
20,711

 
966,689

Lease financing
39,987

 
624

 
233

 
1,763

 
42,607

Commercial and business lending
6,402,479

 
349,157

 
233,640

 
109,493

 
7,094,769

Commercial real estate - investor
3,089,760

 
44,458

 
23,633

 
25,501

 
3,183,352

Real estate construction
1,120,173

 
271

 
2,354

 
1,482

 
1,124,280

Commercial real estate lending
4,209,933

 
44,729

 
25,987

 
26,983

 
4,307,632

Total commercial
$
10,612,412

 
$
393,886

 
$
259,627

 
$
136,476

 
$
11,402,401

The following table presents commercial loans by credit quality indicator at December 31, 2014.
 
Pass
 
Special
Mention
 
Potential
Problem
 
Impaired
 
Total
 
($ in Thousands)
Commercial and industrial
$
5,594,497

 
$
119,328

 
$
108,522

 
$
83,555

 
$
5,905,902

Commercial real estate - owner occupied
904,526

 
18,437

 
48,695

 
36,279

 
1,007,937

Lease financing
46,931

 
88

 
2,709

 
1,801

 
51,529

Commercial and business lending
6,545,954

 
137,853

 
159,926

 
121,635

 
6,965,368

Commercial real estate - investor
2,974,493

 
12,137

 
24,043

 
45,812

 
3,056,485

Real estate construction
998,972

 
2,082

 
1,776

 
6,126

 
1,008,956

Commercial real estate lending
3,973,465

 
14,219

 
25,819

 
51,938

 
4,065,441

Total commercial
$
10,519,419

 
$
152,072

 
$
185,745

 
$
173,573

 
$
11,030,809

Consumer Loan [Member]  
Financing Receivable, Impaired [Line Items]  
Commercial and Consumer loans by credit quality indicator
 
Performing
 
30-89 Days
Past Due
 
Potential
Problem
 
Impaired
 
Total
 
($ in Thousands)
Home equity
$
985,087

 
$
8,565

 
$
227

 
$
20,586

 
$
1,014,465

Installment and credit cards
422,816

 
1,723

 

 
1,190

 
425,729

Residential mortgage
5,601,390

 
4,811

 
3,966

 
72,011

 
5,682,178

Total consumer
$
7,009,293

 
$
15,099

 
$
4,193

 
$
93,787

 
$
7,122,372

The following table presents consumer loans by credit quality indicator at December 31, 2014.
 
Performing
 
30-89 Days
Past Due
 
Potential
Problem
 
Impaired
 
Total
 
($ in Thousands)
Home equity
$
1,017,604

 
$
8,783

 
$
880

 
$
24,660

 
$
1,051,927

Installment and credit cards
450,698

 
1,932

 
2

 
1,587

 
454,219

Residential mortgage
4,972,455

 
4,846

 
3,781

 
75,809

 
5,056,891

Total consumer
$
6,440,757

 
$
15,561

 
$
4,663

 
$
102,056

 
$
6,563,037