XML 24 R13.htm IDEA: XBRL DOCUMENT v3.8.0.1
Allowance for Loan and Lease Losses
9 Months Ended
Sep. 30, 2017
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, 2017 and September 30, 2016:
 
Three months ended September 30, 2017
(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
$
33,559

 
$
49,746

 
$
3,612

 
$
51,068

 
$
6,404

 
$
3,302

 
$
15,843

 
$
22,465

 
$
1,503

 
$
27,800

 
$
215,302

Provision
(5,150
)
 
(71
)
 
891

 
5,621

 
884

 
58

 
531

 
842

 
92

 
4,785

 
8,483

Charge-offs
(9
)
 
(39
)
 

 
(1,275
)
 
(687
)
 
(666
)
 
(604
)
 
(218
)
 

 
(4,996
)
 
(8,494
)
Recoveries
56

 
1,446

 
8

 
433

 
3

 
123

 
92

 
228

 

 
1,203

 
3,592

Balance at September 30
$
28,456

 
$
51,082

 
$
4,511

 
$
55,847

 
$
6,604

 
$
2,817

 
$
15,862

 
$
23,317

 
$
1,595

 
$
28,792

 
$
218,883

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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
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

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Nine months ended September 30, 2017
(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
$
28,877

 
$
48,278

 
$
3,269

 
$
50,225

 
$
5,907

 
$
3,127

 
$
14,447

 
$
21,013

 
$
1,596

 
$
28,287

 
$
205,026

Provision
(242
)
 
574

 
1,228

 
10,181

 
1,645

 
299

 
2,037

 
2,446

 
(1
)
 
11,144

 
29,311

Charge-offs
(499
)
 
(311
)
 
(5
)
 
(7,649
)
 
(957
)
 
(853
)
 
(1,076
)
 
(1,323
)
 

 
(14,015
)
 
(26,688
)
Recoveries
320

 
2,541

 
19

 
3,090

 
9

 
244

 
454

 
1,181

 

 
3,376

 
11,234

Balance at September 30
$
28,456

 
$
51,082

 
$
4,511

 
$
55,847

 
$
6,604

 
$
2,817

 
$
15,862

 
$
23,317

 
$
1,595

 
$
28,792

 
$
218,883

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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



The following tables present the allowance for non-PCI loan and lease losses and the recorded investment in loans, by loan class, based on impairment method as of September 30, 2017 and December 31, 2016:
 
September 30, 2017
(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
$
91

 
$
3,916

 
$
204

 
$
1,260

 
$
223

 
$

 
$
1,907

 
$
1,784

 
$
94

 
$
653

 
$
10,132

ALLL for loans and leases collectively evaluated for impairment
28,365

 
47,166

 
4,307

 
54,587

 
6,381

 
2,817

 
13,955

 
21,533

 
1,501

 
28,139

 
208,751

Total allowance for loan and lease losses
$
28,456

 
$
51,082

 
$
4,511

 
$
55,847

 
$
6,604

 
$
2,817

 
$
15,862

 
$
23,317

 
$
1,595

 
$
28,792

 
$
218,883

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans and leases:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans and leases individually evaluated for impairment
$
543

 
$
71,952

 
$
1,616

 
$
9,878

 
$
1,688

 
$
522

 
$
32,127

 
$
18,830

 
$
3,660

 
$
2,226

 
$
143,042

Loans and leases collectively evaluated for impairment
626,344

 
9,438,206

 
433,120

 
2,645,020

 
865,116

 
321,694

 
3,435,851

 
2,673,728

 
223,524

 
1,509,261

 
22,171,864

Total loan and leases
$
626,887

 
$
9,510,158

 
$
434,736

 
$
2,654,898

 
$
866,804

 
$
322,216

 
$
3,467,978

 
$
2,692,558

 
$
227,184

 
$
1,511,487

 
$
22,314,906

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 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
$
151

 
$
3,488

 
$
152

 
$
1,732

 
$
75

 
$
23

 
$
2,447

 
$
366

 
$
109

 
$
667

 
$
9,210

ALLL for loans and leases collectively evaluated for impairment
28,726

 
44,790

 
3,117

 
48,493

 
5,832

 
3,104

 
12,000

 
20,647

 
1,487

 
27,620

 
195,816

Total allowance for loan and lease losses
$
28,877

 
$
48,278

 
$
3,269

 
$
50,225

 
$
5,907

 
$
3,127

 
$
14,447

 
$
21,013

 
$
1,596

 
$
28,287

 
$
205,026

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans and leases:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans and leases individually evaluated for impairment
$
1,045

 
$
76,361

 
$
1,563

 
$
12,600

 
$
1,074

 
$
142

 
$
31,476

 
$
7,613

 
$
2,613

 
$
1,912

 
$
136,399

Loans and leases collectively evaluated for impairment
648,112

 
8,949,859

 
349,728

 
2,554,901

 
825,196

 
340,122

 
2,857,648

 
2,593,731

 
228,787

 
1,444,226

 
20,792,310

Total loan and leases
$
649,157

 
$
9,026,220

 
$
351,291

 
$
2,567,501

 
$
826,270

 
$
340,264

 
$
2,889,124

 
$
2,601,344

 
$
231,400

 
$
1,446,138

 
$
20,928,709



The following tables show the activity in the allowance for PCI loan losses by loan class for the three and nine months ended September 30, 2017 and September 30, 2016.
 
Three months ended September 30, 2017
(Dollars in thousands)
Construction
and land
development -
commercial
 
Commercial
mortgage
 
Other
commercial
real estate
 
Commercial
and
industrial
 
Residential
mortgage
 
Revolving
mortgage
 
Consumer
and other
 
Total
Balance at July 1
$
577

 
$
6,797

 
$
354

 
$
456

 
$
4,829

 
$
411

 
$
72

 
$
13,496

Provision
(78
)
 
(15
)
 
(146
)
 
(133
)
 
(184
)
 
(34
)
 
53

 
(537
)
Charge-offs

 

 

 

 

 

 

 

Recoveries

 

 

 

 

 

 

 

Balance at September 30
$
499

 
$
6,782

 
$
208

 
$
323

 
$
4,645

 
$
377

 
$
125

 
$
12,959

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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
 
Consumer
and other
 
Total
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

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Nine months ended September 30, 2017
(Dollars in thousands)
Construction
and land
development -
commercial
 
Commercial
mortgage
 
Other
commercial
real estate
 
Commercial
and
industrial
 
Residential
mortgage
 
Revolving
mortgage
 
Consumer
and other
 
Total
Balance at January 1
$
483

 
$
6,423

 
$
502

 
$
504

 
$
4,818

 
$
956

 
$
83

 
$
13,769

Provision
16

 
359

 
(294
)
 
(181
)
 
(173
)
 
(579
)
 
42

 
(810
)
Charge-offs

 

 

 

 

 

 

 

Recoveries

 

 

 

 

 

 

 

Balance at September 30
$
499

 
$
6,782

 
$
208

 
$
323

 
$
4,645

 
$
377

 
$
125

 
$
12,959

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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
 
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


As of September 30, 2017 and December 31, 2016, $310.0 million and $359.7 million, respectively, in PCI loans experienced an adverse change in expected cash flows since the date of acquisition. The corresponding allowance for loan losses was $13.0 million and $13.8 million, respectively.
The following tables show the ending balances of PCI loans and related allowance by class of loans as of September 30, 2017 and December 31, 2016:
 
September 30, 2017
(Dollars in thousands)
Construction
and land
development -
commercial
 
Commercial
mortgage
 
Other
commercial
real estate
 
Commercial
and
industrial
 
Residential
mortgage
 
Revolving
mortgage
 
Consumer
and other
 
Total
ALLL for loans and leases acquired with deteriorated credit quality
$
499

 
$
6,782

 
$
208

 
$
323

 
$
4,645

 
$
377

 
$
125

 
$
12,959

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans acquired with deteriorated credit quality
17,406

 
393,557

 
17,771

 
7,064

 
327,263

 
67,847

 
3,259

 
834,167

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2016
(Dollars in thousands)
Construction
and land
development -
commercial
 
Commercial
mortgage
 
Other
commercial
real estate
 
Commercial
and
industrial
 
Residential
mortgage
 
Revolving
mortgage
 
Consumer
and other
 
Total
ALLL for loans and leases acquired with deteriorated credit quality
$
483

 
$
6,423

 
$
502

 
$
504

 
$
4,818

 
$
956

 
$
83

 
$
13,769

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans acquired with deteriorated credit quality
20,766

 
453,013

 
12,645

 
11,844

 
268,777

 
38,650

 
3,474

 
809,169



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, 2017 and December 31, 2016 including interest income recognized in the period during which the loans and leases were considered impaired.
 
September 30, 2017
(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
$
526

 
$
17

 
$
543

 
$
648

 
$
91

Commercial mortgage
38,286

 
33,666

 
71,952

 
76,859

 
3,916

Other commercial real estate
1,254

 
362

 
1,616

 
1,939

 
204

Commercial and industrial
7,433

 
2,445

 
9,878

 
11,568

 
1,260

Lease financing
1,685

 
3

 
1,688

 
1,688

 
223

Other

 
522

 
522

 
522

 

Residential mortgage
18,840

 
13,287

 
32,127

 
33,712

 
1,907

Revolving mortgage
9,046

 
9,784

 
18,830

 
20,403

 
1,784

Construction and land development - noncommercial
781

 
2,879

 
3,660

 
4,365

 
94

Consumer
1,527

 
699

 
2,226

 
2,445

 
653

Total non-PCI impaired loans and leases
$
79,378

 
$
63,664

 
$
143,042

 
$
154,149

 
$
10,132

 
 
 
 
 
 
 
 
 
 
 
December 31, 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
$
1,002

 
$
43

 
$
1,045

 
$
1,172

 
$
151

Commercial mortgage
42,875

 
33,486

 
76,361

 
82,658

 
3,488

Other commercial real estate
1,279

 
284

 
1,563

 
1,880

 
152

Commercial and industrial
8,920

 
3,680

 
12,600

 
16,637

 
1,732

Lease financing
1,002

 
72

 
1,074

 
1,074

 
75

Other
142

 

 
142

 
233

 
23

Residential mortgage
20,269

 
11,207

 
31,476

 
32,588

 
2,447

Revolving mortgage
1,825

 
5,788

 
7,613

 
8,831

 
366

Construction and land development - noncommercial
645

 
1,968

 
2,613

 
3,030

 
109

Consumer
1,532

 
380

 
1,912

 
2,086

 
667

Total non-PCI impaired loans and leases
$
79,491

 
$
56,908

 
$
136,399

 
$
150,189

 
$
9,210


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, 2017 and September 30, 2016:
 
Three months ended September 30, 2017
 
Three months ended September 30, 2016
(Dollars in thousands)
Average
balance
 
Interest income recognized
 
Average
balance
 
Interest income recognized
Non-PCI impaired loans and leases:
 
 
 
 
 
 
 
Construction and land development - commercial
$
754

 
$
8

 
$
3,297

 
$
44

Commercial mortgage
73,099

 
653

 
78,994

 
642

Other commercial real estate
1,720

 
8

 
1,571

 
13

Commercial and industrial
9,501

 
96

 
9,676

 
84

Lease financing
1,752

 
12

 
1,169

 
14

Other
557

 
8

 
569

 
6

Residential mortgage
31,290

 
228

 
28,008

 
214

Revolving mortgage
18,066

 
150

 
7,373

 
48

Construction and land development - noncommercial
3,676

 
35

 
408

 
5

Consumer
2,233

 
27

 
1,507

 
20

Total non-PCI impaired loans and leases
$
142,648

 
$
1,225

 
$
132,572

 
$
1,090

 
 
 
 
 
 
 
 
 
Nine months ended September 30, 2017
 
Nine months ended September 30, 2016
(Dollars in thousands)
Average
balance
 
Interest income recognized
 
Average
balance
 
Interest income recognized
Non-PCI impaired loans and leases:
 
 
 
 
 
 
 
Construction and land development - commercial
$
926

 
$
31

 
$
3,232

 
$
125

Commercial mortgage
74,177

 
1,946

 
83,794

 
2,024

Other commercial real estate
1,610

 
25

 
957

 
25

Commercial and industrial
10,396

 
298

 
11,722

 
319

Lease financing
1,744

 
40

 
1,347

 
49

Other
396

 
15

 
818

 
30

Residential mortgage
33,673

 
753

 
25,497

 
564

Revolving mortgage
11,506

 
269

 
6,701

 
120

Construction and land development - noncommercial
3,155

 
101

 
459

 
16

Consumer
2,062

 
74

 
1,398

 
58

Total non-PCI impaired loans and leases
$
139,645

 
$
3,552

 
$
135,925

 
$
3,330



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, 2017
 
December 31, 2016
(Dollars in thousands)
Accruing
 
 Nonaccruing
 
 Total
 
 Accruing
 
 Nonaccruing
 
 Total
Commercial loans
 
 
 
 
 
 
 
 
 
 
 
Construction and land development -
commercial
$
2,824

 
$
334

 
$
3,158

 
$
3,292

 
$
308

 
$
3,600

Commercial mortgage
63,027

 
16,056

 
79,083

 
70,263

 
14,435

 
84,698

Other commercial real estate
702

 
834

 
1,536

 
1,635

 
80

 
1,715

Commercial and industrial
7,155

 
1,625

 
8,780

 
9,193

 
1,436

 
10,629

Lease financing
775

 
913

 
1,688

 
882

 
192

 
1,074

Other
522

 

 
522

 
64

 
78

 
142

Total commercial TDRs
75,005

 
19,762

 
94,767

 
85,329

 
16,529

 
101,858

Noncommercial
 
 
 
 
 
 
 
 
 
 
 
Residential mortgage
31,398

 
7,286

 
38,684

 
34,012

 
5,117

 
39,129

Revolving mortgage
15,124

 
3,347

 
18,471

 
6,346

 
1,431

 
7,777

Construction and land development -
noncommercial
234

 

 
234

 
240

 

 
240

Consumer and other
1,903

 
323

 
2,226

 
1,603

 
309

 
1,912

Total noncommercial TDRs
48,659

 
10,956

 
59,615

 
42,201

 
6,857

 
49,058

Total TDRs
$
123,664

 
$
30,718

 
$
154,382

 
$
127,530

 
$
23,386

 
$
150,916

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. TDRs 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, 2017
 
December 31, 2016
Accruing TDRs:
 
 
 
PCI
$
19,719

 
$
26,068

Non-PCI
103,945

 
101,462

Total accruing TDRs
123,664

 
127,530

Nonaccruing TDRs:
 
 
 
PCI
300

 
301

Non-PCI
30,418

 
23,085

Total nonaccruing TDRs
30,718

 
23,386

All TDRs:
 
 
 
PCI
20,019

 
26,369

Non-PCI
134,363

 
124,547

Total TDRs
$
154,382

 
$
150,916


The following tables provide the types of non-PCI TDRs made during the three and nine months ended September 30, 2017 and September 30, 2016, as well as a summary of loans that were modified as a TDR during the twelve month periods ended September 30, 2017 and September 30, 2016 that subsequently defaulted during the three and nine months ended September 30, 2017 and September 30, 2016. 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, 2017
 
Three months ended September 30, 2016
 
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
3

$
696

 

$

 

$

 

$

Residential mortgage


 


 
1

124

 
1

124

Total interest only
3

696

 


 
1

124

 
1

124

 
 
 
 
 
 
 
 
 
 
 
 
Loan term extension
 
 
 
 
 
 
 
 
 
 
 
Commercial mortgage


 


 
3

1,321

 


Commercial and industrial
1

10

 


 
1

22

 


Residential mortgage
2

123

 


 
4

572

 


Revolving mortgage
1

20

 


 


 


Consumer
2

3

 


 
1

9

 


Total loan term extension
6

156

 


 
9

1,924

 


 
 
 
 
 
 
 
 
 
 
 
 
Below market interest rate
 
 
 
 
 
 
 
 
 
 
 
Construction and land development - commercial


 


 
7

128

 
2

16

Commercial mortgage
10

3,643

 
5

701

 
6

2,651

 
1

32

Other commercial real estate
2

210

 


 
2

178

 


Commercial and industrial
4

230

 
2

30

 
12

2,340

 
5

569

Lease financing


 


 
2

81

 
2

81

Residential mortgage
28

1,850

 
9

936

 
37

2,449

 
13

849

Revolving mortgage
14

567

 
8

274

 
1

12

 


Construction and land development - noncommercial
2

33

 
1

11

 


 


Consumer
1

4

 
2

4

 
3

31

 
2

17

Other


 


 
1

44

 


Total below market interest rate
61

6,537

 
27

1,956

 
71

7,914

 
25

1,564

 
 
 
 
 
 
 
 
 
 
 
 
Discharged from bankruptcy
 
 
 
 
 
 
 
 
 
 
 
Construction and land development - commercial


 


 
1

23

 
1

23

Commercial mortgage
5

2,249

 
1

429

 
1

13

 
1

13

Commercial and industrial
9

865

 
6

809

 


 


Lease financing


 
15

180

 


 


Residential mortgage
6

1,357

 
2

186

 
2

29

 
6

143

Revolving mortgage
10

469

 
5

189

 
9

407

 
3

37

Consumer
10

161

 
9

99

 
11

150

 
5

74

Total discharged from bankruptcy
40

5,101

 
38

1,892

 
24

622

 
16

290

Total non-PCI restructurings
110

$
12,490

 
65

$
3,848

 
105

$
10,584

 
42

$
1,978













 
Nine months ended September 30, 2017
 
Nine months ended September 30, 2016
 
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
5

$
1,097

 
1

$
328

 
1

$
245

 
1

$
245

Residential mortgage


 


 
1

124

 
1

124

Revolving mortgage
1

83

 


 


 


Total interest only
6

1,180

 
1

328

 
2

369

 
2

369

 
 
 
 
 
 
 
 
 
 
 
 
Loan term extension
 
 
 
 
 
 
 
 
 
 
 
Construction and land development - commercial


 


 
2

424

 


Commercial mortgage
1

425

 


 
7

2,407

 


Other commercial real estate


 


 
1

743

 


Commercial and industrial
7

411

 


 
1

22

 
1


Residential mortgage
6

328

 


 
11

1,539

 


Revolving mortgage
10

1,059

 
1

31

 


 


Consumer
6

42

 


 
1

9

 


Other
1

522

 


 


 


Total loan term extension
31

2,787

 
1

31

 
23

5,144

 
1


 
 
 
 
 
 
 
 
 
 
 
 
Below market interest rate
 
 
 
 
 
 
 
 
 
 
 
Construction and land development - commercial
1


 


 
14

510

 
4

43

Commercial mortgage
33

8,580

 
11

1,185

 
34

8,983

 
11

1,719

Other commercial real estate
3

211

 
2

210

 
3

652

 
1

9

Commercial and industrial
19

884

 
5

314

 
26

3,086

 
12

2,121

Lease financing
3

755

 
2

701

 
2

81

 
2

81

Residential mortgage
81

4,570

 
29

2,216

 
137

8,703

 
37

2,301

Revolving mortgage
64

2,826

 
22

678

 
5

109

 


Construction and land development - noncommercial
10

696

 
1

11

 


 


Consumer
16

89

 
3

17

 
6

49

 
3

17

Other
1


 


 
2

125

 
1

81

Total below market interest rate
231

18,611

 
75

5,332

 
229

22,298

 
71

6,372

 
 
 
 
 
 
 
 
 
 
 
 
Discharged from bankruptcy
 
 
 
 
 
 
 
 
 
 
 
Construction and land development - commercial
1

16

 
1

16

 
1

23

 
1

23

Commercial mortgage
9

3,207

 
2

1,134

 
3

291

 
1

13

Commercial and industrial
10

865

 
7

809

 
3

135

 


Lease financing
16

180

 
15

180

 


 


Residential mortgage
25

2,443

 
10

1,134

 
18

1,030

 
14

647

Revolving mortgage
32

1,630

 
13

875

 
42

2,564

 
13

177

Construction and land development - noncommercial
1

19

 
1

19

 


 


Consumer
52

539

 
27

212

 
40

467

 
12

137

Total discharged from bankruptcy
146

8,899

 
76

4,379

 
107

4,510

 
41

997

Total non-PCI restructurings
414

$
31,477

 
153

$
10,070

 
361

$
32,321

 
115

$
7,738

 
 
 
 
 
 
 
 
 
 
 
 
The following tables provide the types of PCI TDRs made during the three and nine months ended September 30, 2017 and September 30, 2016, as well as a summary of loans that were modified as a TDR during the twelve month periods ended September 30, 2017 and September 30, 2016 that subsequently defaulted during the three and nine months ended September 30, 2017 and September 30, 2016.
 
Three months ended September 30, 2017
 
Three months ended September 30, 2016
 
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
 
 
 
 
 
 
 
 
 
 
 
Commercial mortgage
1

$
260

 

$

 

$

 

$

Residential mortgage
1

62

 


 
2

140

 
1

79

Total below market interest rate
2

322

 


 
2

140

 
1

79

 
 
 
 
 
 
 
 
 
 
 
 
Discharged from bankruptcy
 
 
 
 
 
 
 
 
 
 
 
Commercial mortgage
2

280

 
1

257

 
1

2,985

 


Residential mortgage
1

88

 
1

166

 


 


Total discharged from bankruptcy
3

368

 
2

423

 
1

2,985

 


Total PCI restructurings
5

$
690

 
2

$
423

 
3

$
3,125

 
1

$
79

 
Nine months ended September 30, 2017
 
Nine months ended September 30, 2016
 
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

599

 


 
3

2,026

 


Residential mortgage
4

316

 


 
3

188

 
1

79

Total below market interest rate
7

915

 


 
7

2,267

 
1

79

 
 
 
 
 
 
 
 
 
 
 
 
Discharged from bankruptcy
 
 
 
 
 
 
 
 
 
 
 
Commercial mortgage
2

280

 
1

257

 
1

2,985

 


Residential mortgage
3

502

 
1

166

 


 


Total discharged from bankruptcy
5

782

 
2

423

 
1

2,985

 


Total PCI restructurings
12

$
1,697

 
2

$
423

 
8

$
5,252

 
1

$
79

For the three and nine months ended September 30, 2017 and September 30, 2016, the pre-modification and post-modification outstanding recorded investments of loans modified as TDRs were not materially different.