XML 79 R26.htm IDEA: XBRL DOCUMENT v2.4.0.6
Loans and Allowance for Loan Losses (Tables)
3 Months Ended
Mar. 31, 2013
Loans and Allowance For Loan Losses [Abstract]  
Schedule of classifications of loans
   
March 31,
   
December 31,
   
March 31,
 
   
2013
   
2012
   
2012
 
                         
Commercial (secured by real estate)
  $ 1,804,030     $ 1,813,365     $ 1,843,207  
Commercial & industrial
    453,764       458,246       439,496  
Commercial construction
    152,410       154,769       167,122  
Total commercial
    2,410,204       2,426,380       2,449,825  
Residential mortgage
    1,245,975       1,214,203       1,131,248  
Residential construction
    371,733       381,677       435,375  
Consumer installment
    165,648       152,748       111,118  
Total loans
    4,193,560       4,175,008       4,127,566  
Less allowance for loan losses
    (105,753 )     (107,137 )     (113,601 )
Loans, net
  $ 4,087,807     $ 4,067,871     $ 4,013,965  
Schedule of allowance for loan losses and recorded investment in loans by portfolio segment based on impairment method
 
   
Commercial
                                           
   
(Secured by
   
Commercial
   
Commercial
   
Residential
   
Residential
   
Consumer
             
Three Months Ended March 31, 2013
 
Real Estate)
   
& Industrial
   
Construction
   
Mortgage
   
Construction
   
Installment
   
Unallocated
   
Total
 
Allowance for loan losses:
                                               
Beginning balance
  $ 27,847     $ 5,537     $ 8,389     $ 26,642     $ 26,662     $ 2,747     $ 9,313     $ 107,137  
Charge-offs
    (5,454 )     (1,823 )     (45 )     (2,356 )     (2,982 )     (707 )           (13,367 )
Recoveries
    211       322       49       209       9       183             983  
Provision
    7,804       1,590       (285 )     2,433       (363 )     (131 )     (48 )     11,000  
Ending balance
  $ 30,408     $ 5,626     $ 8,108     $ 26,928     $ 23,326     $ 2,092     $ 9,265     $ 105,753  
Ending allowance attributable to loans:
                                                               
Individually evaluated for impairment
  $ 5,089     $ 1,026     $ 2,093     $ 1,804     $ 1,945     $ 14     $     $ 11,971  
Collectively evaluated for impairment
    25,319       4,600       6,015       25,124       21,381       2,078       9,265       93,782  
Total ending allowance balance
  $ 30,408     $ 5,626     $ 8,108     $ 26,928     $ 23,326     $ 2,092     $ 9,265     $ 105,753  
Loans:
                                                               
Individually evaluated for impairment
  $ 86,978     $ 50,347     $ 38,970     $ 22,156     $ 31,936     $ 407     $     $ 230,794  
Collectively evaluated for impairment
    1,717,052       403,417       113,440       1,223,819       339,797       165,241             3,962,766  
Total loans
  $ 1,804,030     $ 453,764     $ 152,410     $ 1,245,975     $ 371,733     $ 165,648     $     $ 4,193,560  
Year Ended December 31, 2012
                                                               
Allowance for loan losses:
                                                               
Ending allowance attributable to loans:
                                                               
Individually evaluated for impairment
  $ 6,106     $ 490     $ 2,239     $ 2,165     $ 625     $ 19     $     $ 11,644  
Collectively evaluated for impairment
    21,741       5,047       6,150       24,477       26,037       2,728       9,313       95,493  
Total ending allowance balance
  $ 27,847     $ 5,537     $ 8,389     $ 26,642     $ 26,662     $ 2,747     $ 9,313     $ 107,137  
Loans:
                                                               
Individually evaluated for impairment
  $ 104,409     $ 51,501     $ 40,168     $ 22,247     $ 34,055     $ 430     $     $ 252,810  
Collectively evaluated for impairment
    1,708,956       406,745       114,601       1,191,956       347,622       152,318             3,922,198  
Total loans
  $ 1,813,365     $ 458,246     $ 154,769     $ 1,214,203     $ 381,677     $ 152,748     $     $ 4,175,008  
Three Months Ended March 31, 2012
                                                               
Beginning balance
  $ 31,644     $ 5,681     $ 6,097     $ 29,076     $ 30,379     $ 2,124     $ 9,467     $ 114,468  
Charge-offs
    (3,928 )     (756 )     (364 )     (5,767 )     (5,629 )     (753 )           (17,197 )
Recoveries
    231       87       30       392       315       275             1,330  
Provision
    2,667       460       3,820       3,655       4,408       252       (262 )     15,000  
Ending balance
  $ 30,614     $ 5,472     $ 9,583     $ 27,356     $ 29,473     $ 1,898     $ 9,205     $ 113,601  
Ending allowance attributable to loans:
                                                               
Individually evaluated for impairment
  $ 7,654     $ 1,122     $ 1,920     $ 2,254     $ 3,236     $ 63     $     $ 16,249  
Collectively evaluated for impairment
    22,960       4,350       7,663       25,102       26,237       1,835       9,205       97,352  
Total ending allowance balance
  $ 30,614     $ 5,472     $ 9,583     $ 27,356     $ 29,473     $ 1,898     $ 9,205     $ 113,601  
Loans:
                                                               
Individually evaluated for impairment
  $ 117,999     $ 60,568     $ 46,549     $ 21,525     $ 47,048     $ 331     $     $ 294,020  
Collectively evaluated for impairment
    1,725,208       378,928       120,573       1,109,723       388,327       110,787             3,833,546  
Total loans
  $ 1,843,207     $ 439,496     $ 167,122     $ 1,131,248     $ 435,375     $ 111,118     $     $ 4,127,566
Schedule of average balances of impaired loans and income recognized on impaired loans
 
Three Months Ended March 31,
2013 2012
Interest
Interest
Revenue
Cash Basis
Revenue
Cash Basis
Recognized
Interest
Recognized
Interest
Average
During
Revenue
Average
During
Revenue
Balance
Impairment
Received
Balance
Impairment
Received
Commercial (secured by real estate)
$ 91,631 $ 946 $ 1,000 $ 117,551 $ 1,251 $ 1,341
Commercial & industrial
43,694 156 629 43,249 118 610
Commercial construction
39,208 151 232 40,759 267 457
Total commercial
174,533 1,253 1,861 201,559 1,636 2,408
Residential mortgage
20,414 241 223 24,262 225 261
Residential construction
40,592 326 428 54,467 401 518
Consumer installment
276 6 6 338 5 5
Total
$ 235,815 $ 1,826 $ 2,518 $ 280,626 $ 2,267 $ 3,192
Schedule of recorded investments in individually evaluated impaired loans
 
March 31, 2013
   
December 31, 2012
   
March 31, 2012
 
               
Allowance
               
Allowance
               
Allowance
 
   
Unpaid
         
for Loan
   
Unpaid
         
for Loan
   
Unpaid
         
for Loan
 
   
Principal
   
Recorded
   
Losses
   
Principal
   
Recorded
   
Losses
   
Principal
   
Recorded
   
Losses
 
   
Balance
   
Investment
   
Allocated
   
Balance
   
Investment
   
Allocated
   
Balance
   
Investment
   
Allocated
 
With no related allowance recorded:
                                                     
Commercial (secured by real estate)
  $ 50,386     $ 37,202     $     $ 74,066     $ 62,609     $     $ 91,399     $ 82,593     $  
Commercial & industrial
    73,196       46,895             74,572       49,572             81,896       56,896        
Commercial construction
    23,486       16,703             23,938       17,305             30,188       27,295        
Total commercial
    147,068       100,800             172,576       129,486             203,483       166,784        
Residential mortgage
    7,762       6,306             10,336       8,383             15,375       13,041        
Residential construction
    19,026       15,223             35,439       19,093             44,018       28,477        
Consumer installment
                                                     
Total with no related allowance recorded
    173,856       122,329             218,351       156,962             262,876       208,302        
With an allowance recorded:
                                                                       
Commercial (secured by real estate)
    52,363       49,777       5,089       44,395       41,800       6,106       36,536       35,406       7,654  
Commercial & industrial
    3,562       3,451       1,026       2,170       1,929       490       3,672       3,672       1,122  
Commercial construction
    23,150       22,267       2,093       23,746       22,863       2,239       20,056       19,254       1,920  
Total commercial
    79,075       75,495       8,208       70,311       66,592       8,835       60,264       58,332       10,696  
Residential mortgage
    16,104       15,850       1,804       14,267       13,864       2,165       9,255       8,484       2,254  
Residential construction
    17,244       16,713       1,945       15,412       14,962       625       19,235       18,571       3,236  
Consumer installment
    420       407       14       441       430       19       340       331       63  
Total with an allowance recorded
    112,843       108,465       11,971       100,431       95,848       11,644       89,094       85,718       16,249  
Total
  $ 286,699     $ 230,794     $ 11,971     $ 318,782     $ 252,810     $ 11,644     $ 351,970     $ 294,020     $ 16,249  
Schedule of recorded investment in nonaccrual loans by loan class
    Nonaccrual Loans  
   
March 31,
   
December 31,
   
March 31,
 
   
2013
   
2012
   
2012
 
Commercial (secured by real estate)
  $ 17,304     $ 22,148     $ 26,081  
Commercial & industrial
    29,545       31,817       36,314  
Commercial construction
    22,359       23,843       23,319  
Total commercial
    69,208       77,808       85,714  
Residential mortgage
    11,817       12,589       18,741  
Residential construction
    14,592       18,702       24,341  
Consumer installment
    389       795       908  
Total
  $ 96,006     $ 109,894     $ 129,704  
                         
Balance as a percentage of unpaid principal
    66.3 %     69.5 %     70.6 %
Schedule of aging of the recorded investment in past due loans
 
    Loans Past Due    
Loans Not
       
As of March 31, 2013
 
30 - 59 Days
   
60 - 89 Days
   
> 90 Days
   
Total
   
Past Due
   
Total
 
Commercial (secured by real estate)
  $ 7,402     $ 2,304     $ 5,750     $ 15,456     $ 1,788,574     $ 1,804,030  
Commercial & industrial
    1,485       419       219       2,123       451,641       453,764  
Commercial construction
    856             5,530       6,386       146,024       152,410  
Total commercial
    9,743       2,723       11,499       23,965       2,386,239       2,410,204  
Residential mortgage
    11,899       2,667       4,159       18,725       1,227,250       1,245,975  
Residential construction
    2,310       2,371       2,373       7,054       364,679       371,733  
Consumer installment
    682       152       109       943       164,705       165,648  
Total loans
  $ 24,634     $ 7,913     $ 18,140     $ 50,687     $ 4,142,873     $ 4,193,560  
As of December 31, 2012
                                               
Commercial (secured by real estate)
  $ 8,106     $ 3,232     $ 7,476     $ 18,814     $ 1,794,551     $ 1,813,365  
Commercial & industrial
    1,565       429       867       2,861       455,385       458,246  
Commercial construction
    2,216             4,490       6,706       148,063       154,769  
Total commercial
    11,887       3,661       12,833       28,381       2,397,999       2,426,380  
Residential mortgage
    12,292       2,426       4,848       19,566       1,194,637       1,214,203  
Residential construction
    2,233       1,934       5,159       9,326       372,351       381,677  
Consumer installment
    1,320       245       289       1,854       150,894       152,748  
Total loans
  $ 27,732     $ 8,266     $ 23,129     $ 59,127     $ 4,115,881     $ 4,175,008  
As of March 31, 2012
                                               
Commercial (secured by real estate)
  $ 6,777     $ 3,219     $ 14,461     $ 24,457     $ 1,818,750     $ 1,843,207  
Commercial & industrial
    1,930       244       2,905       5,079       434,417       439,496  
Commercial construction
    256       55       8,620       8,931       158,191       167,122  
Total commercial
    8,963       3,518       25,986       38,467       2,411,358       2,449,825  
Residential mortgage
    14,540       5,223       9,103       28,866       1,102,382       1,131,248  
Residential construction
    7,462       1,584       11,201       20,247       415,128       435,375  
Consumer installment
    961       248       346       1,555       109,563       111,118  
Total loans
  $ 31,926     $ 10,573     $ 46,636     $ 89,135     $ 4,038,431     $ 4,127,566
Schedule of additional information on troubled debt restructurings
 
    March 31, 2013     December 31, 2012     March 31, 2012  
         
Pre-
   
Post-
         
Pre-
   
Post-
         
Pre-
   
Post-
 
         
Modification
   
Modification
         
Modification
   
Modification
         
Modification
   
Modification
 
   
Number
   
Outstanding
   
Outstanding
   
Number
   
Outstanding
   
Outstanding
   
Number
   
Outstanding
   
Outstanding
 
   
of
   
Recorded
   
Recorded
   
of
   
Recorded
   
Recorded
   
of
   
Recorded
   
Recorded
 
   
Contracts
   
Investment
   
Investment
   
Contracts
   
Investment
   
Investment
   
Contracts
   
Investment
   
Investment
 
Commercial (sec by RE)
    97     $ 80,618     $ 74,675       96     $ 80,261     $ 75,340       92     $ 83,230     $ 79,844  
Commercial & industrial
    41       8,944       8,834       32       7,492       7,250       26       3,487       3,487  
Commercial construction
    25       36,491       32,614       25       37,537       33,809       16       35,184       34,066  
Total commercial
    163       126,053       116,123       153       125,290       116,399       134       121,901       117,397  
Residential mortgage
    120       19,901       19,023       117       20,323       19,296       99       15,718       14,832  
Residential construction
    71       25,651       23,345       67       25,822       23,786       63       27,128       25,948  
Consumer installment
    46       282       269       51       1,292       1,282       40       340       330  
Total loans
    400     $ 171,887     $ 158,760       388     $ 172,727     $ 160,763       336     $ 165,087     $ 158,507  
Schedule of loans modified under the terms of TDR
                     
Troubled Debt Restructurings
 
                     
Modified Within the Previous
 
                     
Twelve Months that Have
 
         
Pre-
   
Post-
   
Subsequently Defaulted During
 
         
Modification
   
Modification
   
the Three Months Ended
 
New Troubled Debt
       
Outstanding
   
Outstanding
   
March 31, 2013
 
Restructurings for the Three
 
Number of
   
Recorded
   
Recorded
   
Number of
   
Recorded
 
Months Ended March 31, 2013
 
Contracts
   
Investment
   
Investment
   
Contracts
   
Investment
 
Commercial (secured by real estate)
    8     $ 3,568     $ 3,568     $ 1     $ 432  
Commercial & industrial
    9       815       709       1       35  
Commercial construction
                      2       1,454  
Total commercial
    17       4,383       4,277       4       1,921  
Residential mortgage
    11       2,115       2,115       1       68  
Residential construction
    5       784       655       2       117  
Consumer installment
    4       21       21       3       20  
Total loans
    37     $ 7,303     $ 7,068       10     $ 2,126  
 
                               
                     
Troubled Debt Restructurings
 
                     
Modified Within the Previous
 
                     
Twelve Months that Have
 
         
Pre-
   
Post-
   
Subsequently Defaulted During
 
         
Modification
   
Modification
   
the Three Months Ended
 
New Troubled Debt
       
Outstanding
   
Outstanding
   
March 31, 2012
 
Restructurings for the Three
 
Number of
   
Recorded
   
Recorded
   
Number of
 
Recorded
 
Months Ended March 31, 2012
 
Contracts
   
Investment
   
Investment
   
Contracts
 
Investment
 
                                         
Commercial (secured by real estate)
    24     $ 15,099     $ 13,741     $     $  
Commercial & industrial
    10       2,724       2,724       1       43  
Commercial construction
    7       20,781       20,781       2       4,174  
Total commercial
    41       38,604       37,246       3       4,217  
Residential mortgage
    24       5,279       5,273       3       373  
Residential construction
    14       3,751       3,189       3       1,476  
Consumer installment
    7       60       55              
Total loans
    86     $ 47,694     $ 45,763       9     $ 6,066
Schedule of risk category of loans by class of loans
 
               
Substandard
   
Doubtful /
             
As of March 31, 2013
 
Pass
   
Watch
   
Performing
   
Nonaccrual
   
Loss
   
Not Rated
   
Total
 
Commercial (secured by real estate)
  $ 1,593,193     $ 65,413     $ 128,120     $ 17,304     $     $     $ 1,804,030  
Commercial & industrial
    396,363       6,775       20,320       29,545             761       453,764  
Commercial construction
    104,413       7,176       18,462       22,359                   152,410  
Total commercial
    2,093,969       79,364       166,902       69,208             761       2,410,204  
Residential mortgage
    1,139,249       30,806       64,103       11,817                   1,245,975  
Residential construction
    296,029       23,230       37,882       14,592                   371,733  
Consumer installment
    161,577       888       2,794       389                   165,648  
Total loans
  $ 3,690,824     $ 134,288     $ 271,681     $ 96,006     $     $ 761     $ 4,193,560  
As of December 31, 2012
                                                       
Commercial (secured by real estate)
  $ 1,592,677     $ 80,997     $ 117,543     $ 22,148     $     $     $ 1,813,365  
Commercial & industrial
    401,606       5,404       18,477       31,817             942       458,246  
Commercial construction
    104,296       7,345       19,285       23,843                   154,769  
Total commercial
    2,098,579       93,746       155,305       77,808             942       2,426,380  
Residential mortgage
    1,102,746       33,689       65,179       12,589                   1,214,203  
Residential construction
    292,264       32,907       37,804       18,702                   381,677  
Consumer installment
    147,214       1,086       3,653       795                   152,748  
Total loans
  $ 3,640,803     $ 161,428     $ 261,941     $ 109,894     $     $ 942     $ 4,175,008  
As of March 31, 2012
                                                       
Commercial (secured by real estate)
  $ 1,586,934     $ 96,352     $ 133,840     $ 26,081     $     $     $ 1,843,207  
Commercial & industrial
    381,098       4,126       17,217       36,314             741       439,496  
Commercial construction
    99,825       20,722       23,256       23,319                   167,122  
Total commercial
    2,067,857       121,200       174,313       85,714             741       2,449,825  
Residential mortgage
    995,981       40,790       75,736       18,741                   1,131,248  
Residential construction
    298,592       48,168       64,274       24,341                   435,375  
Consumer installment
    106,124       1,476       2,610       908                   111,118  
Total loans
  $ 3,468,554     $ 211,634     $ 316,933     $ 129,704     $     $ 741     $ 4,127,566