XML 24 R13.htm IDEA: XBRL DOCUMENT v3.5.0.2
Allowance for Loan and Lease Losses
9 Months Ended
Sep. 30, 2016
Receivables [Abstract]  
Allowance
NOTE E - ALLOWANCE FOR LOAN AND LEASE LOSSES (ALLL)

The following tables present the activity in the ALLL for non-PCI loan and lease losses by loan class for the three and nine months ended September 30, 2016 and September 30, 2015:
 
Three months ended September 30, 2016
(Dollars in thousands)
Construction
and land
development
- commercial
 
Commercial
mortgage
 
Other commercial real estate
 
Commercial
and industrial
 
Lease
financing
 
Other
 
Residential
mortgage
 
Revolving
mortgage
 
Construction
and land
development
- non-
commercial
 
Consumer
 
Total
Non-PCI Loans
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Allowance for loan and lease losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance at July 1
$
17,169

 
$
71,613

 
$
2,138

 
$
43,908

 
$
5,766

 
$
1,755

 
$
16,076

 
$
16,728

 
$
1,653

 
$
19,647

 
$
196,453

Provision
835

 
(2,163
)
 
150

 
2,954

 
274

 
183

 
531

 
679

 
88

 
3,899

 
7,430

Charge-offs
(77
)
 
(461
)
 

 
(1,198
)
 
(132
)
 

 
(328
)
 
(391
)
 

 
(3,623
)
 
(6,210
)
Recoveries
69

 
378

 
13

 
328

 
5

 
170

 
334

 
256

 

 
1,092

 
2,645

Balance at September 30
$
17,996

 
$
69,367

 
$
2,301

 
$
45,992

 
$
5,913

 
$
2,108

 
$
16,613

 
$
17,272

 
$
1,741

 
$
21,015

 
$
200,318

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three months ended September 30, 2015
(Dollars in thousands)
Construction
and land
development
- commercial
 
Commercial
mortgage
 
Other commercial real estate
 
Commercial
and industrial
 
Lease
financing
 
Other
 
Residential
mortgage
 
Revolving
mortgage
 
Construction
and land
development
- non-
commercial
 
Consumer
 
Total
Balance at July 1
$
13,079

 
$
80,436

 
$
804

 
$
39,392

 
$
4,706

 
$
1,188

 
$
12,705

 
$
17,290

 
$
1,133

 
$
22,116

 
$
192,849

Provision
1,189

 
(5,664
)
 
291

 
(799
)
 
424

 
(58
)
 
520

 
871

 
114

 
450

 
(2,662
)
Charge-offs
(336
)
 
(411
)
 

 
(784
)
 
(7
)
 

 
(394
)
 
(677
)
 

 
(2,409
)
 
(5,018
)
Recoveries
129

 
794

 
15

 
296

 
16

 
45

 
314

 
363

 
3

 
762

 
2,737

Balance at September 30
$
14,061

 
$
75,155

 
$
1,110

 
$
38,105

 
$
5,139

 
$
1,175

 
$
13,145

 
$
17,847

 
$
1,250

 
$
20,919

 
$
187,906

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Nine months ended September 30, 2016
(Dollars in thousands)
Construction
and land
development
- commercial
 
Commercial
mortgage
 
Other commercial real estate
 
Commercial
and  industrial
 
Lease
financing
 
Other
 
Residential
mortgage
 
Revolving
mortgage
 
Construction
and land
development
- non-
commercial
 
Consumer
 
Total
Balance at January 1
$
16,288

 
$
69,896

 
$
2,168

 
$
43,116

 
$
5,524

 
$
1,855

 
$
14,105

 
$
15,971

 
$
1,485

 
$
19,496

 
$
189,904

Provision
2,069

 
(1,067
)
 
(34
)
 
5,236

 
337

 
(109
)
 
2,794

 
3,306

 
253

 
8,193

 
20,978

Charge-offs
(639
)
 
(454
)
 

 
(3,690
)
 
(93
)
 
(22
)
 
(680
)
 
(2,507
)
 

 
(9,868
)
 
(17,953
)
Recoveries
278

 
992

 
167

 
1,330

 
145

 
384

 
394

 
502

 
3

 
3,194

 
7,389

Balance at September 30
$
17,996

 
$
69,367

 
$
2,301

 
$
45,992

 
$
5,913

 
$
2,108

 
$
16,613

 
$
17,272

 
$
1,741

 
$
21,015

 
$
200,318

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Nine months ended September 30, 2015
(Dollars in thousands)
Construction
and land
development
- commercial
 
Commercial
mortgage
 
Other commercial real estate
 
Commercial
and  industrial
 
Lease
financing
 
Other
 
Residential
mortgage
 
Revolving
mortgage
 
Construction
and land
development
- non-
commercial
 
Consumer
 
Total
Balance at January 1
$
11,961

 
$
85,189

 
$
732

 
$
30,727

 
$
4,286

 
$
3,184

 
$
10,661

 
$
18,650

 
$
892

 
$
16,555

 
$
182,837

Provision
2,380

 
(11,221
)
 
522

 
11,294

 
843

 
(2,100
)
 
2,495

 
440

 
306

 
10,029

 
14,988

Charge-offs
(575
)
 
(691
)
 
(178
)
 
(4,815
)
 
(28
)
 

 
(768
)
 
(2,086
)
 
(22
)
 
(7,935
)
 
(17,098
)
Recoveries
295

 
1,878

 
34

 
899

 
38

 
91

 
757

 
843

 
74

 
2,270

 
7,179

Balance at September 30
$
14,061

 
$
75,155

 
$
1,110

 
$
38,105

 
$
5,139

 
$
1,175

 
$
13,145

 
$
17,847

 
$
1,250

 
$
20,919

 
$
187,906



The following tables present the allowance for non-PCI loan losses and the recorded investment in loans, by loan class, based on impairment method as of September 30, 2016 and December 31, 2015:
 
September 30, 2016
(Dollars in thousands)
Construction
and land
development
- commercial
 
Commercial
mortgage
 
Other
commercial
real estate
 
Commercial and industrial
 
Lease
financing
 
Other
 
Residential
mortgage
 
Revolving
mortgage
 
Construction
and land
development
- non-commercial
 
Consumer
 
Total
Allowance for loan and lease losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ALLL for loans and leases individually evaluated for impairment
$
239

 
$
3,126

 
$
118

 
$
1,059

 
$
45

 
$
22

 
$
2,077

 
$
1,046

 
$

 
$
640

 
$
8,372

ALLL for loans and leases collectively evaluated for impairment
17,757

 
66,241

 
2,183

 
44,933

 
5,868

 
2,086

 
14,536

 
16,226

 
1,741

 
20,375

 
191,946

Total allowance for loan and lease losses
$
17,996

 
$
69,367

 
$
2,301

 
$
45,992

 
$
5,913

 
$
2,108

 
$
16,613

 
$
17,272

 
$
1,741

 
$
21,015

 
$
200,318

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans and leases:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans and leases individually evaluated for impairment
$
3,304

 
$
79,833

 
$
1,601

 
$
10,672

 
$
1,146

 
$
443

 
$
29,327

 
$
7,708

 
$
406

 
$
1,560

 
$
136,000

Loans and leases collectively evaluated for impairment
638,854

 
8,699,299

 
344,429

 
2,496,495

 
802,455

 
325,905

 
2,784,587

 
2,565,378

 
233,977

 
1,401,401

 
20,292,780

Total loan and leases
$
642,158

 
$
8,779,132

 
$
346,030

 
$
2,507,167

 
$
803,601

 
$
326,348

 
$
2,813,914

 
$
2,573,086

 
$
234,383

 
$
1,402,961

 
$
20,428,780

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2015
(Dollars in thousands)
Construction
and land
development
- commercial
 
Commercial
mortgage
 
Other
commercial
real estate
 
Commercial and industrial
 
Lease
financing
 
Other
 
Residential
mortgage
 
Revolving
mortgage
 
Construction
and land
development
- non-commercial
 
Consumer
 
Total
Allowance for loan and lease losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ALLL for loans and leases individually evaluated for impairment
$
123

 
$
3,370

 
$
289

 
$
1,118

 
$
213

 
$

 
$
1,212

 
$
299

 
$
49

 
$
527

 
$
7,200

ALLL for loans and leases collectively evaluated for impairment
16,165

 
66,526

 
1,879

 
41,998

 
5,311

 
1,855

 
12,893

 
15,672

 
1,436

 
18,969

 
182,704

Total allowance for loan and lease losses
$
16,288

 
$
69,896

 
$
2,168

 
$
43,116

 
$
5,524

 
$
1,855

 
$
14,105

 
$
15,971

 
$
1,485

 
$
19,496

 
$
189,904

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans and leases:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans and leases individually evaluated for impairment
$
3,094

 
$
95,107

 
$
427

 
$
17,910

 
$
1,755

 
$
1,183

 
$
22,986

 
$
5,883

 
$
784

 
$
1,238

 
$
150,367

Loans and leases collectively evaluated for impairment
617,258

 
8,179,441

 
320,594

 
2,351,048

 
729,023

 
313,649

 
2,672,999

 
2,517,223

 
219,289

 
1,218,583

 
19,139,107

Total loan and leases
$
620,352

 
$
8,274,548

 
$
321,021

 
$
2,368,958

 
$
730,778

 
$
314,832

 
$
2,695,985

 
$
2,523,106

 
$
220,073

 
$
1,219,821

 
$
19,289,474



The following tables show the activity in the allowance for PCI loan and lease losses by loan class for the three and nine months ended September 30, 2016 and September 30, 2015.
 
Three months ended September 30, 2016
(Dollars in thousands)
Construction
and land
development -
commercial
 
Commercial
mortgage
 
Other
commercial
real estate
 
Commercial
and
industrial
 
Residential
mortgage
 
Revolving
mortgage
 
Construction
and land
development -
noncommercial
 
Consumer
and other
 
Total
PCI Loans
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Allowance for loan and lease losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance at July 1
$
280

 
$
5,759

 
$
616

 
$
285

 
$
4,298

 
$
238

 
$

 
$
79

 
$
11,555

Provision
74

 
406

 
(378
)
 
101

 
(134
)
 
(21
)
 

 
29

 
77

Charge-offs

 

 

 

 

 

 

 

 

Recoveries

 

 

 

 

 

 

 

 

Balance at September 30
$
354

 
$
6,165

 
$
238

 
$
386

 
$
4,164

 
$
217

 
$

 
$
108

 
$
11,632

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three months ended September 30, 2015
(Dollars in thousands)
Construction
and land
development -
commercial
 
Commercial
mortgage
 
Other
commercial
real estate
 
Commercial
and
industrial
 
Residential
mortgage
 
Revolving
mortgage
 
Construction
and land
development -
noncommercial
 
Consumer
and other
 
Total
Balance at July 1
$
569

 
$
6,428

 
$
69

 
$
323

 
$
5,842

 
$
2,051

 
$

 
$
186

 
$
15,468

Provision
632

 
2,187

 
235

 
118

 
(281
)
 
(151
)
 

 
29

 
2,769

Charge-offs

 
(48
)
 

 
(39
)
 
(15
)
 
(577
)
 

 
(1
)
 
(680
)
Recoveries

 

 

 

 

 

 

 

 

Balance at September 30
$
1,201

 
$
8,567

 
$
304

 
$
402

 
$
5,546

 
$
1,323

 
$

 
$
214

 
$
17,557

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Nine months ended September 30, 2016
(Dollars in thousands)
Construction
and land
development -
commercial
 
Commercial
mortgage
 
Other
commercial
real estate
 
Commercial
and
industrial
 
Residential
mortgage
 
Revolving
mortgage
 
Construction
and land
development -
noncommercial
 
Consumer
and other
 
Total
Balance at January 1
$
1,082

 
$
7,838

 
$
773

 
$
445

 
$
5,398

 
$
523

 
$

 
$
253

 
$
16,312

Provision
(728
)
 
(1,508
)
 
(530
)
 
(59
)
 
(863
)
 
(306
)
 

 
(72
)
 
(4,066
)
Charge-offs

 
(165
)
 
(5
)
 

 
(371
)
 

 

 
(73
)
 
(614
)
Recoveries

 

 

 

 

 

 

 

 

Balance at September 30
$
354

 
$
6,165

 
$
238

 
$
386

 
$
4,164

 
$
217

 
$

 
$
108

 
$
11,632

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Nine months ended September 30, 2015
(Dollars in thousands)
Construction
and land
development -
commercial
 
Commercial
mortgage
 
Other
commercial
real estate
 
Commercial
and
industrial
 
Residential
mortgage
 
Revolving
mortgage
 
Construction
and land
development -
noncommercial
 
Consumer
and other
 
Total
Balance at January 1
$
150

 
$
10,135

 
$
75

 
$
1,240

 
$
5,820

 
$
3,999

 
$
183

 
$
27

 
$
21,629

Provision
1,148

 
(803
)
 
229

 
(514
)
 
21

 
(1,918
)
 
(183
)
 
650

 
(1,370
)
Charge-offs
(97
)
 
(765
)
 

 
(324
)
 
(295
)
 
(758
)
 

 
(463
)
 
(2,702
)
Recoveries

 

 

 

 

 

 

 

 

Balance at September 30
$
1,201

 
$
8,567

 
$
304

 
$
402

 
$
5,546

 
$
1,323

 
$

 
$
214

 
$
17,557



The following tables show the ending balances of PCI loans and leases and related allowance by class of loans as of September 30, 2016 and December 31, 2015:
 
September 30, 2016
(Dollars in thousands)
Construction
and land
development -
commercial
 
Commercial
mortgage
 
Other
commercial
real estate
 
Commercial
and
industrial
 
Residential
mortgage
 
Revolving
mortgage
 
Construction
and land
development -
noncommercial
 
Consumer
and other
 
Total
ALLL for loans and leases acquired with deteriorated credit quality
$
354

 
$
6,165

 
$
238

 
$
386

 
$
4,164

 
$
217

 
$

 
$
108

 
$
11,632

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans and leases acquired with deteriorated credit quality
23,138

 
491,180

 
14,783

 
11,437

 
278,872

 
43,509

 
83

 
5,198

 
868,200

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2015
(Dollars in thousands)
Construction
and land
development -
commercial
 
Commercial
mortgage
 
Other
commercial
real estate
 
Commercial
and
industrial
 
Residential
mortgage
 
Revolving
mortgage
 
Construction
and land
development -
noncommercial
 
Consumer
and other
 
Total
ALLL for loans and leases acquired with deteriorated credit quality
$
1,082

 
$
7,838

 
$
773

 
$
445

 
$
5,398

 
$
523

 
$

 
$
253

 
$
16,312

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans and leases acquired with deteriorated credit quality
33,880

 
525,468

 
17,076

 
15,182

 
302,158

 
52,471

 

 
4,281

 
950,516


As of September 30, 2016, and December 31, 2015, $325.9 million and $469.3 million, respectively, in PCI loans experienced an adverse change in expected cash flows since the date of acquisition. The corresponding valuation reserve was $11.6 million and $16.3 million, respectively.
The following tables provide information on non-PCI impaired loans and leases, exclusive of loans and leases evaluated collectively as a homogeneous group, as of September 30, 2016 and December 31, 2015 including interest income recognized in the period during which the loans and leases were considered impaired.
 
September 30, 2016
(Dollars in thousands)
With a
recorded
allowance
 
With no
recorded
allowance
 
Total
 
Unpaid
principal
balance
 
Related
allowance
recorded
Non-PCI impaired loans and leases:
 
 
 
 
 
 
 
 
 
Construction and land development - commercial
$
1,824

 
$
1,480

 
$
3,304

 
$
3,819

 
$
239

Commercial mortgage
35,987

 
43,846

 
79,833

 
86,354

 
3,126

Other commercial real estate
585

 
1,016

 
1,601

 
1,923

 
118

Commercial and industrial
6,518

 
4,154

 
10,672

 
11,133

 
1,059

Lease financing
1,003

 
143

 
1,146

 
1,153

 
45

Other
125

 
318

 
443

 
532

 
22

Residential mortgage
16,897

 
12,430

 
29,327

 
30,353

 
2,077

Revolving mortgage
5,266

 
2,442

 
7,708

 
9,245

 
1,046

Construction and land development - noncommercial
163

 
243

 
406

 
406

 

Consumer
1,383

 
177

 
1,560

 
1,655

 
640

Total non-PCI impaired loans and leases
$
69,751

 
$
66,249

 
$
136,000

 
$
146,573

 
$
8,372

 
 
 
 
 
 
 
 
 
 
 
December 31, 2015
(Dollars in thousands)
With a
recorded
allowance
 
With no
recorded
allowance
 
Total
 
Unpaid
principal
balance
 
Related
allowance
recorded
Non-PCI impaired loans and leases:
 
 
 
 
 
 
 
 
 
Construction and land development - commercial
$
1,623

 
$
1,471

 
$
3,094

 
$
4,428

 
$
123

Commercial mortgage
41,793

 
53,314

 
95,107

 
103,763

 
3,370

Other commercial real estate
305

 
122

 
427

 
863

 
289

Commercial and industrial
8,544

 
9,366

 
17,910

 
21,455

 
1,118

Lease financing
1,651

 
104

 
1,755

 
1,956

 
213

Other

 
1,183

 
1,183

 
1,260

 

Residential mortgage
10,097

 
12,889

 
22,986

 
25,043

 
1,212

Revolving mortgage
1,105

 
4,778

 
5,883

 
7,120

 
299

Construction and land development - noncommercial
693

 
91

 
784

 
784

 
49

Consumer
1,050

 
188

 
1,238

 
1,294

 
527

Total non-PCI impaired loans and leases
$
66,861

 
$
83,506

 
$
150,367

 
$
167,966

 
$
7,200


The following tables show the average non-PCI impaired loan balance and the interest income recognized by loan class for the three and nine months ended September 30, 2016 and September 30, 2015:
 
Three months ended September 30, 2016
 
Three months ended September 30, 2015
(Dollars in thousands)
Average
balance
 
Interest income recognized
 
Average
balance
 
Interest income recognized
Non-PCI impaired loans and leases:
 
 
 
 
 
 
 
Construction and land development - commercial
$
3,297

 
$
44

 
$
3,257

 
$
37

Commercial mortgage
78,994

 
642

 
99,613

 
803

Other commercial real estate
1,571

 
13

 
539

 
6

Commercial and industrial
9,676

 
84

 
17,005

 
130

Lease financing
1,169

 
14

 
1,939

 
21

Other
569

 
6

 
1,543

 
20

Residential mortgage
28,008

 
214

 
19,945

 
141

Revolving mortgage
7,373

 
48

 
5,064

 
29

Construction and land development - noncommercial
408

 
5

 
1,027

 
12

Consumer
1,507

 
20

 
1,176

 
19

Total non-PCI impaired loans and leases
$
132,572

 
$
1,090

 
$
151,108

 
$
1,218

 
 
 
 
 
 
 
 
 
Nine months ended September 30, 2016
 
Nine months ended September 30, 2015
(Dollars in thousands)
Average
balance
 
Interest income recognized
 
Average
balance
 
Interest income recognized
Non-PCI impaired loans and leases:
 
 
 
 
 
 
 
Construction and land development - commercial
$
3,232

 
$
125

 
$
3,148

 
$
107

Commercial mortgage
83,794

 
2,024

 
88,614

 
2,405

Other commercial real estate
957

 
25

 
498

 
7

Commercial and industrial
11,722

 
319

 
13,815

 
379

Lease financing
1,347

 
49

 
1,664

 
55

Other
818

 
30

 
1,789

 
20

Residential mortgage
25,497

 
564

 
17,376

 
401

Revolving mortgage
6,701

 
120

 
4,022

 
68

Construction and land development - noncommercial
459

 
16

 
821

 
28

Consumer
1,398

 
58

 
1,117

 
58

Total non-PCI impaired loans and leases
$
135,925

 
$
3,330

 
$
132,864

 
$
3,528



Troubled Debt Restructurings

BancShares accounts for certain loan modifications or restructurings as troubled debt restructurings (TDRs). In general, the modification or restructuring of a loan is considered a TDR if, for economic reasons or legal reasons related to a borrower's financial difficulties, a concession is granted to the borrower that creditors would not otherwise grant. Concessions may relate to the contractual interest rate, maturity date, payment structure or other actions. In accordance with GAAP, acquired loans accounted for under ASC 310-30, Loans and Debt Securities Acquired with Deteriorated Credit Quality, are not initially considered to be TDRs, but can be classified as such if a modification is made subsequent to acquisition. Subsequent modifications of a PCI loan accounted for in a pool that would otherwise meet the definition of a TDR is not reported, or accounted for, as a TDR since pooled PCI loans are excluded from the scope of TDR accounting.

The following table provides a summary of total TDRs by accrual status.
 
September 30, 2016
 
December 31, 2015
(Dollars in thousands)
Accruing
 
 Nonaccruing
 
 Total
 
 Accruing
 
 Nonaccruing
 
 Total
Commercial loans
 
 
 
 
 
 
 
 
 
 
 
Construction and land development -
commercial
$
3,244

 
$
257

 
$
3,501

 
$
3,624

 
$
257

 
$
3,881

Commercial mortgage
69,056

 
15,948

 
85,004

 
65,812

 
18,728

 
84,540

Other commercial real estate
1,793

 
88

 
1,881

 
1,751

 
89

 
1,840

Commercial and industrial
7,384

 
2,489

 
9,873

 
8,833

 
3,341

 
12,174

Lease financing
917

 
124

 
1,041

 
1,191

 
169

 
1,360

Other
362

 
81

 
443

 
1,183

 

 
1,183

Total commercial TDRs
82,756

 
18,987

 
101,743

 
82,394

 
22,584

 
104,978

Noncommercial
 
 
 
 
 
 
 
 
 
 
 
Residential mortgage
31,463

 
6,598

 
38,061

 
25,427

 
7,129

 
32,556

Revolving mortgage
6,402

 
1,255

 
7,657

 
3,600

 
1,705

 
5,305

Construction and land development -
noncommercial
406

 

 
406

 
784

 

 
784

Consumer and other
1,341

 
217

 
1,558

 
1,091

 
129

 
1,220

Total noncommercial TDRs
39,612

 
8,070

 
47,682

 
30,902

 
8,963

 
39,865

Total TDRs
$
122,368

 
$
27,057

 
$
149,425

 
$
113,296

 
$
31,547

 
$
144,843

The majority of TDRs are included in the special mention, substandard or doubtful grading categories. When a restructured loan subsequently defaults, it is evaluated and downgraded if appropriate. The more severely graded the loan, the lower the estimated expected cash flows and the greater the allowance recorded. Further, TDRs over $500,000 and graded substandard or lower are evaluated individually for impairment through a review of collateral values or analysis of cash flows.
The following table shows the accrual status of non-PCI and PCI TDRs.
(Dollars in thousands)
September 30, 2016
 
December 31, 2015
Accruing TDRs:
 
 
 
PCI
$
25,168

 
$
29,231

Non-PCI
97,200

 
84,065

Total accruing TDRs
122,368

 
113,296

Nonaccruing TDRs:
 
 
 
PCI
318

 
1,420

Non-PCI
26,739

 
30,127

Total nonaccruing TDRs
27,057

 
31,547

All TDRs:
 
 
 
PCI
25,486

 
30,651

Non-PCI
123,939

 
114,192

Total TDRs
$
149,425

 
$
144,843


The following tables provide the types of TDRs made during the three and nine months ended September 30, 2016 and September 30, 2015, as well as a summary of loans that were modified as a TDR during the twelve month periods ended September 30, 2016 and September 30, 2015 that subsequently defaulted during the three and nine months ended September 30, 2016 and September 30, 2015. BancShares defines payment default as movement of the TDR to nonaccrual status, which is generally 90 days past due for TDRs, foreclosure or charge-off, whichever occurs first.
 
Three months ended September 30, 2016
 
Three months ended September 30, 2015
 
All restructurings
 
Restructurings with payment default
 
All restructurings
 
Restructurings with payment default
(Dollars in thousands)
Number of Loans
Recorded investment at period end
 
Number of Loans
Recorded investment at period end
 
Number of Loans
Recorded investment at period end
 
Number of Loans
Recorded investment at period end
Non-PCI loans and leases
 
 
 
 
 
 
 
 
 
 
 
Interest only period provided
 
 
 
 
 
 
 
 
 
 
 
Residential mortgage
1

$
124

 
1

$
124

 

$

 

$

Construction and land development - noncommercial


 

 
1

92

 


Total interest only
1

124

 
1

124

 
1

92

 


 
 
 
 
 
 
 
 
 
 
 
 
Loan term extension
 
 
 
 
 
 
 
 
 
 
 
Commercial mortgage
3

1,321

 


 
1

75

 


Commercial and industrial
1

22

 


 
3

1,445

 


Residential mortgage
4

572

 


 


 


Consumer
1

9

 


 


 


Total loan term extension
9

1,924

 


 
4

1,520

 


 
 
 
 
 
 
 
 
 
 
 
 
Below market interest rate
 
 
 
 
 
 
 
 
 
 
 
Construction and land development - commercial
7

128

 
2

16

 
4

193

 


Commercial mortgage
6

2,651

 
1

32

 
8

1,248

 


Other commercial real estate
2

178

 


 
2

124

 


Commercial and industrial
12

2,340

 
5

569

 
3

1,797

 
1

1,757

Lease financing
2

81

 
2

81

 


 


Residential mortgage
37

2,449

 
13

849

 
25

1,592

 
4

158

Revolving mortgage
1

12

 


 
1

37

 


Consumer
3

31

 
2

17

 
2

17

 


Other
1

44

 


 


 


Total below market interest rate
71

7,914

 
25

1,564

 
45

5,008

 
5

1,915

 
 
 
 
 
 
 
 
 
 
 
 
Discharged from bankruptcy
 
 
 
 
 
 
 
 
 
 
 
Construction and land development - commercial
1

23

 
1

23

 
2

21

 


Commercial mortgage
1

13

 
1

13

 
2

965

 
1

275

Commercial and industrial


 


 
2

148

 


Residential mortgage
2

29

 
6

143

 
6

395

 


Revolving mortgage
9

407

 
3

37

 
9

666

 
2

162

Consumer
11

150

 
5

74

 
6

91

 
2

39

Total discharged from bankruptcy
24

622

 
16

290

 
27

2,286

 
5

476

 
 
 
 
 
 
 
 
 
 
 
 
Total non-PCI restructurings
105

$
10,584

 
42

$
1,978

 
77

$
8,906

 
10

$
2,391

 
Nine months ended September 30, 2016
 
Nine months ended September 30, 2015
 
All restructurings
 
Restructurings with payment default
 
All restructurings
 
Restructurings with payment default
(Dollars in thousands)
Number of Loans
Recorded investment at period end
 
Number of Loans
Recorded investment at period end
 
Number of Loans
Recorded investment at period end
 
Number of Loans
Recorded investment at period end
Non-PCI loans and leases
 
 
 
 
 
 
 
 
 
 
 
Interest only period provided
 
 
 
 
 
 
 
 
 
 
 
Commercial mortgage
1

$
245

 
1

$
245

 
2

$
68

 

$

Commercial and industrial


 


 
2

1,112

 
1


Residential mortgage
1

124

 
1

124

 


 


Construction and land development - noncommercial


 


 
1

92

 


Total interest only
2

369

 
2

369

 
5

1,272

 
1


 
 
 
 
 
 
 
 
 
 
 
 
Loan term extension
 
 
 
 
 
 
 
 
 
 
 
Construction and land development - commercial
2

424

 


 
1

204

 
1

204

Commercial mortgage
7

2,407

 


 
7

1,406

 


Other commercial real estate
1

743

 


 


 


Commercial and industrial
1

22

 
1


 
4

1,473

 


Residential mortgage
11

1,539

 


 


 


Revolving mortgage


 


 
1

9

 


Consumer
1

9

 


 
1

5

 


Total loan term extension
23

5,144

 
1


 
14

3,097

 
1

204

 
 
 
 
 
 
 
 
 
 
 
 
Below market interest rate
 
 
 
 
 
 
 
 
 
 
 
Construction and land development - commercial
14

510

 
4

43

 
14

626

 


Commercial mortgage
34

8,983

 
11

1,719

 
31

7,880

 
1

1,757

Other commercial real estate
3

652

 
1

9

 
2

124

 


Commercial and industrial
26

3,086

 
12

2,121

 
13

2,476

 


Lease financing
2

81

 
2

81

 


 


Residential mortgage
137

8,703

 
37

2,301

 
90

4,946

 
7

213

Revolving mortgage
5

109

 


 
6

140

 


Construction and land development - noncommercial


 


 
2

253

 


Consumer
6

49

 
3

17

 
13

120

 


Other
2

125

 
1

81

 
1

1,464

 


Total below market interest rate
229

22,298

 
71

6,372

 
172

18,029

 
8

1,970

 
 
 
 
 
 
 
 
 
 
 
 
Discharged from bankruptcy
 
 
 
 
 
 
 
 
 
 
 
Construction and land development - commercial
1

23

 
1

23

 
2

21

 


Commercial mortgage
3

291

 
1

13

 
3

1,562

 
1

275

Commercial and industrial
3

135

 


 
3

148

 


Residential mortgage
18

1,030

 
14

647

 
20

938

 


Revolving mortgage
42

2,564

 
13

177

 
47

2,230

 
6

320

Consumer
40

467

 
12

137

 
16

187

 
2

39

Total discharged from bankruptcy
107

4,510

 
41

997

 
91

5,086

 
9

634

 
 
 
 
 
 
 
 
 
 
 
 
Total non-PCI restructurings
361

$
32,321

 
115

$
7,738

 
282

$
27,484

 
19

$
2,808

 
 
 
 
 
 
 
 
 
 
 
 
 
Three months ended September 30, 2016
 
Three months ended September 30, 2015
 
All restructurings
 
Restructurings with payment default
 
All restructurings
 
Restructurings with payment default
(Dollars in thousands)
Number of loans
Recorded investment at period end
 
Number of loans
Recorded investment at period end
 
Number of loans
Recorded investment at period end
 
Number of loans
Recorded investment at period end
PCI loans
 
 
 
 
 
 
 
 
 
 
 
Below market interest rate
 
 
 
 
 
 
 
 
 
 
 
Residential mortgage
2

$
140

 
1

$
79

 
3

$
223

 
1

$
47

Total below market interest rate
2

140

 
1

79

 
3

223

 
1

47

 
 
 
 
 
 
 
 
 
 
 
 
Discharged from bankruptcy
 
 
 
 
 
 
 
 
 
 
 
Commercial mortgage
1

2,985

 


 


 


Revolving mortgage


 


 
1

105

 


Total discharged from bankruptcy
1

2,985

 


 
1

105

 


Total PCI restructurings
3

$
3,125

 
1

$
79

 
4

$
328

 
1

$
47


 
Nine months ended September 30, 2016
 
Nine months ended September 30, 2015
 
All restructurings
 
Restructurings with payment default
 
All restructurings
 
Restructurings with payment default
(Dollars in thousands)
Number of loans
Recorded investment at period end
 
Number of loans
Recorded investment at period end
 
Number of loans
Recorded investment at period end
 
Number of loans
Recorded investment at period end
PCI loans
 
 
 
 
 
 
 
 
 
 
 
Below market interest rate
 
 
 
 
 
 
 
 
 
 
 
Construction and land development - commercial
1

$
53

 

$

 

$

 

$

Commercial mortgage
3

2,026

 


 


 


Residential mortgage
3

188

 
1

79

 
11

766

 
1

47

Total below market interest rate
7

2,267

 
1

79

 
11

766

 
1

47

 
 
 
 
 
 
 
 
 
 
 
 
Discharged from bankruptcy
 
 
 
 
 
 
 
 
 
 
 
Commercial mortgage
1

2,985

 


 


 


Residential mortgage


 


 
1

78

 


Revolving mortgage


 


 
1

105

 


Total discharged from bankruptcy
1

2,985

 


 
2

183

 


Total PCI restructurings
8

$
5,252

 
1

$
79

 
13

$
949

 
1

$
47

 
 
 
 
 
 
 
 
 
 
 
 
For the three and nine months ended September 30, 2016 and September 30, 2015, the pre-modification and post-modification outstanding recorded investments of loans modified as TDRs were not materially different.