XML 36 R25.htm IDEA: XBRL DOCUMENT v3.7.0.1
Loans and Leases (Tables)
6 Months Ended
Jun. 30, 2017
Certain Loans Acquired in Transfer Not Accounted for as Debt Securities Acquired During Period [Line Items]  
Loans And Leases Outstanding
Loans and leases outstanding included the following at June 30, 2017 and December 31, 2016:
(Dollars in thousands)
June 30, 2017
 
December 31, 2016
Non-PCI loans and leases:
 
 
 
Commercial:
 
 
 
Construction and land development
$
740,291

 
$
649,157

Commercial mortgage
9,301,154

 
9,026,220

Other commercial real estate
363,339

 
351,291

Commercial and industrial
2,553,612

 
2,567,501

Lease financing
853,943

 
826,270

Other
486,573

 
340,264

Total commercial loans
14,298,912

 
13,760,703

Noncommercial:
 
 
 
Residential mortgage
3,305,361

 
2,889,124

Revolving mortgage
2,678,686

 
2,601,344

Construction and land development
218,233

 
231,400

Consumer
1,475,410

 
1,446,138

Total noncommercial loans
7,677,690

 
7,168,006

Total non-PCI loans and leases
21,976,602

 
20,928,709

PCI loans:
 
 
 
Commercial:
 
 
 
Construction and land development
18,660

 
20,766

Commercial mortgage
426,778

 
453,013

Other commercial real estate
21,409

 
12,645

Commercial and industrial
9,307

 
11,844

Other
903

 
1,702

Total commercial loans
477,057

 
499,970

Noncommercial:
 
 
 
Residential mortgage
350,038

 
268,777

Revolving mortgage
65,949

 
38,650

Consumer
1,819

 
1,772

Total noncommercial loans
417,806

 
309,199

Total PCI loans
894,863

 
809,169

Total loans and leases
$
22,871,465

 
$
21,737,878

Composition Of The Loans And Leases Outstanding By Credit Quality Indicator
Non-PCI loans and leases outstanding at June 30, 2017 and December 31, 2016 by credit quality indicator are provided below:
 
June 30, 2017
(Dollars in thousands)
Non-PCI commercial loans and leases
Grade:
Construction  and land
development
 
Commercial
mortgage
 
Other
commercial real estate
 
Commercial  and
industrial
 
Lease financing
 
Other
 
Total non-PCI commercial loans and leases
Pass
$
733,587

 
$
9,107,385

 
$
358,889

 
$
2,371,181

 
$
842,476

 
$
480,223

 
$
13,893,741

Special mention
960

 
69,690

 
1,366

 
30,180

 
5,056

 
992

 
108,244

Substandard
5,699

 
123,629

 
3,084

 
16,655

 
6,411

 
5,358

 
160,836

Doubtful
45

 
291

 

 
6

 

 

 
342

Ungraded

 
159

 

 
135,590

 

 

 
135,749

Total
$
740,291

 
$
9,301,154

 
$
363,339

 
$
2,553,612

 
$
853,943

 
$
486,573

 
$
14,298,912

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2016
 
Non-PCI commercial loans and leases
 
Construction  and land
development
 
Commercial
mortgage
 
Other
commercial real estate
 
Commercial  and
industrial
 
Lease financing
 
Other
 
Total non-PCI commercial loans and leases
Pass
$
645,232

 
$
8,821,439

 
$
347,509

 
$
2,402,659

 
$
818,008

 
$
335,831

 
$
13,370,678

Special mention
2,236

 
76,084

 
1,433

 
22,804

 
2,675

 
1,020

 
106,252

Substandard
1,683

 
126,863

 
2,349

 
17,870

 
5,415

 
3,413

 
157,593

Doubtful
6

 
334

 

 
8

 

 

 
348

Ungraded

 
1,500

 

 
124,160

 
172

 

 
125,832

Total
$
649,157

 
$
9,026,220

 
$
351,291

 
$
2,567,501

 
$
826,270

 
$
340,264

 
$
13,760,703


 
June 30, 2017
 
Non-PCI noncommercial loans and leases
(Dollars in thousands)
Residential
mortgage
 
Revolving
mortgage
 
Construction
and land
development
 
Consumer
 
Total non-PCI noncommercial
loans and leases
Current
$
3,259,647

 
$
2,656,372

 
$
215,354

 
$
1,462,603

 
$
7,593,976

30-59 days past due
21,478

 
10,819

 
1,252

 
8,179

 
41,728

60-89 days past due
7,412

 
3,176

 
111

 
2,310

 
13,009

90 days or greater past due
16,824

 
8,319

 
1,516

 
2,318

 
28,977

Total
$
3,305,361

 
$
2,678,686

 
$
218,233

 
$
1,475,410

 
$
7,677,690

 
 
 
 
 
 
 
 
 
 
 
December 31, 2016
 
Non-PCI noncommercial loans and leases
 
Residential
mortgage
 
Revolving
mortgage
 
Construction
and land
development
 
Consumer
 
Total non-PCI noncommercial
loans and leases
Current
$
2,839,045

 
$
2,576,942

 
$
229,106

 
$
1,434,658

 
$
7,079,751

30-59 days past due
27,760

 
14,290

 
1,139

 
6,775

 
49,964

60-89 days past due
7,039

 
2,698

 
598

 
2,779

 
13,114

90 days or greater past due
15,280

 
7,414

 
557

 
1,926

 
25,177

Total
$
2,889,124

 
$
2,601,344

 
$
231,400

 
$
1,446,138

 
$
7,168,006



 PCI loans outstanding at June 30, 2017 and December 31, 2016 by credit quality indicator are provided below:
 
June 30, 2017
(Dollars in thousands)
PCI commercial loans
Grade:
Construction
and land
development
 
Commercial
mortgage
 
Other
commercial
real estate
 
Commercial
and
industrial
 
Other
 
Total PCI commercial
loans
Pass
$
8,004

 
$
228,746

 
$
16,998

 
$
6,605

 
$
306

 
$
260,659

Special mention
1,608

 
58,942

 
688

 
646

 
331

 
62,215

Substandard
6,511

 
125,348

 
3,029

 
1,764

 
266

 
136,918

Doubtful
2,537

 
13,742

 
694

 
264

 

 
17,237

Ungraded

 

 

 
28

 

 
28

Total
$
18,660

 
$
426,778

 
$
21,409

 
$
9,307

 
$
903

 
$
477,057

 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2016
 
PCI commercial loans
 
Construction
and land
development
 
Commercial
mortgage
 
Other
commercial
real estate
 
Commercial
and
industrial
 
Other
 
Total PCI commercial
loans
Pass
$
8,103

 
$
234,023

 
$
8,744

 
$
7,253

 
$
696

 
$
258,819

Special mention
950

 
67,848

 
102

 
620

 

 
69,520

Substandard
7,850

 
138,312

 
3,462

 
3,648

 
1,006

 
154,278

Doubtful
3,863

 
12,830

 
337

 
303

 

 
17,333

Ungraded

 

 

 
20

 

 
20

Total
$
20,766

 
$
453,013

 
$
12,645

 
$
11,844

 
$
1,702

 
$
499,970



 
June 30, 2017
 
PCI noncommercial loans
(Dollars in thousands)
Residential
mortgage
 
Revolving
mortgage
 
Consumer
 
Total PCI noncommercial
loans
Current
$
305,156

 
$
60,006

 
$
1,685

 
$
366,847

30-59 days past due
10,089

 
2,033

 
58

 
12,180

60-89 days past due
5,420

 
405

 
22

 
5,847

90 days or greater past due
29,373

 
3,505

 
54

 
32,932

Total
$
350,038

 
$
65,949

 
$
1,819

 
$
417,806

 
 
 
 
 
 
 
 
 
December 31, 2016
 
PCI noncommercial loans
 
Residential
mortgage
 
Revolving
mortgage
 
Consumer
 
Total PCI noncommercial
loans
Current
$
230,065

 
$
33,827

 
$
1,637

 
$
265,529

30-59 days past due
9,595

 
618

 
68

 
10,281

60-89 days past due
6,528

 
268

 
4

 
6,800

90 days or greater past due
22,589

 
3,937

 
63

 
26,589

Total
$
268,777

 
$
38,650

 
$
1,772

 
$
309,199

Aging Of The Outstanding Loans And Leases By Class Excluding Loans Impaired At Acquisition Date
The aging of the outstanding non-PCI loans and leases, by class, at June 30, 2017 and December 31, 2016 is provided in the table below.
The calculation of days past due begins on the day after payment is due and includes all days through which all required interest or principal has not been paid. Loans and leases 30 days or less past due are considered current as various grace periods allow borrowers to make payments within a stated period after the due date and still remain in compliance with the loan agreement.
 
June 30, 2017
(Dollars in thousands)
30-59 days
past due
 
60-89 days
past due
 
90 days or greater
 
Total past
due
 
Current
 
Total loans
and leases
Non-PCI loans and leases:
 
 
 
 
 
 
 
 
 
 
 
Construction and land development - commercial
$
954

 
$
18

 
$
119

 
$
1,091

 
$
739,200

 
$
740,291

Commercial mortgage
7,696

 
2,480

 
11,108

 
21,284

 
9,279,870

 
9,301,154

Other commercial real estate
132

 

 
642

 
774

 
362,565

 
363,339

Commercial and industrial
7,702

 
1,808

 
2,399

 
11,909

 
2,541,703

 
2,553,612

Lease financing
1,879

 
416

 
339

 
2,634

 
851,309

 
853,943

Residential mortgage
21,478

 
7,412

 
16,824

 
45,714

 
3,259,647

 
3,305,361

Revolving mortgage
10,819

 
3,176

 
8,319

 
22,314

 
2,656,372

 
2,678,686

Construction and land development - noncommercial
1,252

 
111

 
1,516

 
2,879

 
215,354

 
218,233

Consumer
8,179

 
2,310

 
2,318

 
12,807

 
1,462,603

 
1,475,410

Other
441

 

 
158

 
599

 
485,974

 
486,573

Total non-PCI loans and leases
$
60,532

 
$
17,731

 
$
43,742

 
$
122,005

 
$
21,854,597

 
$
21,976,602

 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2016
 
30-59 days
past due
 
60-89 days
past due
 
90 days or greater
 
Total past
due
 
Current
 
Total loans
and leases
Non-PCI loans and leases:
 
 
 
 
 
 
 
 
 
 
 
Construction and land development - commercial
$
1,845

 
$
39

 
$
286

 
$
2,170

 
$
646,987

 
$
649,157

Commercial mortgage
11,592

 
2,773

 
10,329

 
24,694

 
9,001,526

 
9,026,220

Other commercial real estate
310

 

 

 
310

 
350,981

 
351,291

Commercial and industrial
7,918

 
2,102

 
1,051

 
11,071

 
2,556,430

 
2,567,501

Lease financing
1,175

 
444

 
863

 
2,482

 
823,788

 
826,270

Residential mortgage
27,760

 
7,039

 
15,280

 
50,079

 
2,839,045

 
2,889,124

Revolving mortgage
14,290

 
2,698

 
7,414

 
24,402

 
2,576,942

 
2,601,344

Construction and land development - noncommercial
1,139

 
598

 
557

 
2,294

 
229,106

 
231,400

Consumer
6,775

 
2,779

 
1,926

 
11,480

 
1,434,658

 
1,446,138

Other
72

 

 
198

 
270

 
339,994

 
340,264

Total non-PCI loans and leases
$
72,876

 
$
18,472

 
$
37,904

 
$
129,252

 
$
20,799,457

 
$
20,928,709


Recorded Investment, By Class, In Loans And Leases On Nonaccrual Status And Loans And Leases Greater Than 90 Days Past Due And Still Accruing
The recorded investment, by class, in loans and leases on nonaccrual status, and loans and leases greater than 90 days past due and still accruing at June 30, 2017 and December 31, 2016 for non-PCI loans and leases, were as follows:
 
June 30, 2017
 
December 31, 2016
(Dollars in thousands)
Nonaccrual
loans and
leases
 
Loans and
leases > 90
days and
accruing
 
Nonaccrual
loans and
leases
 
Loans and
leases > 90
days and
accruing
Non-PCI loans and leases:
 
 
 
 
 
 
 
Construction and land development - commercial
$
706

 
$
18

 
$
606

 
$

Commercial mortgage
26,416

 
1,072

 
26,527

 
482

Other commercial real estate
738

 

 
86

 

Commercial and industrial
2,474

 
1,238

 
4,275

 
440

Lease financing
900

 
165

 
359

 
683

Residential mortgage
36,712

 
138

 
32,470

 
37

Revolving mortgage
15,844

 

 
14,308

 

Construction and land development - noncommercial
2,163

 

 
1,121

 

Consumer
1,919

 
1,561

 
2,236

 
1,076

Other
195

 

 
319

 

Total non-PCI loans and leases
$
88,067

 
$
4,192

 
$
82,307

 
$
2,718

Schedule of Contractually Required Payments Including Principal and Interest Expected Cash Flows to be Collected and Fair Values [Table Text Block]
The following table relates to PCI loans acquired in the HCB and Guaranty acquisitions and summarizes the contractually required payments, which include principal and interest, expected cash flows to be collected, and the fair value of PCI loans at the acquisition dates.
(Dollars in thousands)
HCB
 
Guaranty
Contractually required payments
$
111,250

 
$
158,456

Cash flows expected to be collected
101,802

 
142,000

Fair value of loans at acquisition
85,149

 
114,533

Changes In Carrying Value Of PCI Loans
The recorded fair values of PCI loans acquired in the HCB and Guaranty acquisitions as of the acquisition dates were as follows:
(Dollars in thousands)
HCB
 
Guaranty
Commercial:
 
 
 
Construction and land development
$
7,061

 
$
55

Commercial mortgage
21,836

 
644

Other commercial real estate
6,404

 

Commercial and industrial
19,675

 
2

Total commercial loans
54,976

 
701

Noncommercial:
 
 
 
Residential mortgage
25,857

 
80,475

Revolving mortgage
3,434

 
33,319

Construction and land development

 
26

Consumer
882

 
12

Total noncommercial loans
30,173

 
113,832

Total PCI loans
$
85,149

 
$
114,533


The following table provides changes in the carrying value of all purchased credit-impaired loans during the six months ended June 30, 2017 and June 30, 2016:
(Dollars in thousands)
2017
 
2016
Balance at January 1
$
809,169

 
$
950,516

Fair value of acquired loans
199,682

 
80,084

Accretion
39,798

 
41,821

Payments received and other changes, net
(153,786
)
 
(150,954
)
Balance at June 30
$
894,863

 
$
921,467

Unpaid principal balance at June 30
$
1,199,358

 
$
1,614,998

Changes in Carrying Value of Accretable Yield for PCI Loans
The following table documents changes to the amount of accretable yield for the first six months of 2017 and 2016.
(Dollars in thousands)
2017
 
2016
Balance at January 1
$
335,074

 
$
343,856

Additions from acquisitions
44,120

 
12,279

Accretion
(39,798
)
 
(41,821
)
Reclassifications from nonaccretable difference
12,328

 
18,384

Changes in expected cash flows that do not affect nonaccretable difference
(1,405
)
 
30,239

Balance at June 30
$
350,319

 
$
362,937

Changes In Carrying Value of Accretable Yield for PCI Loans
Purchased non-PCI loans and leases
The following table relates to purchased non-PCI loans and leases acquired in the Guaranty transaction and provides the contractually required payments, estimate of contractual cash flows not expected to be collected and fair value of the acquired loans at the acquisition date.
(Dollars in thousands)
 
Contractually required payments
$
703,916

Cash flows not expected to be collected
16,073

Fair value of loans at acquisition
574,553


The recorded fair values of purchased non-PCI loans and leases acquired in the Guaranty transaction as of the acquisition date are as follows:
(Dollars in thousands)
 
Commercial:
 
Commercial mortgage
$
850

Commercial and industrial
583

Other
183,816

Total commercial loans
185,249

Noncommercial:
 
Residential mortgage
309,612

Revolving mortgage
54,780

Consumer
24,912

Total noncommercial loans
389,304

Total non-PCI loans and leases
$
574,553