Loans and Leases and Allowance for Credit Losses (Tables)
|
3 Months Ended |
Sep. 30, 2014
|
Loans / Leases and Allowance for Credit Losses [Abstract] |
|
Loan and Lease Portfolio |
The following table provides a detailed listing of Huntington’s loan and lease portfolio at September 30, 2014 and December 31, 2013:
|
|
|
|
|
September 30, |
|
|
December 31, |
(dollar amounts in thousands) |
|
2014 |
|
|
2013 |
|
|
|
|
|
|
|
|
|
Loans and leases: |
|
|
|
|
|
|
|
Commercial and industrial |
$ |
18,790,592 |
|
$ |
17,594,276 |
|
|
Commercial real estate |
|
4,990,424 |
|
|
4,850,094 |
|
|
Automobile |
|
8,321,630 |
|
|
6,638,713 |
|
|
Home equity |
|
8,436,278 |
|
|
8,336,318 |
|
|
Residential mortgage |
|
5,787,567 |
|
|
5,321,088 |
|
|
Other consumer |
|
396,883 |
|
|
380,011 |
|
Loans and leases |
|
46,723,374 |
|
|
43,120,500 |
|
Allowance for loan and lease losses |
|
(631,036) |
|
|
(647,870) |
Net loans and leases |
$ |
46,092,338 |
|
$ |
42,472,630 |
|
Loans acquired with deteriorated credit quality |
|
|
March 1, |
(dollar amounts in thousands) |
|
2014 |
Contractually required payments including interest |
$ |
14,363 |
Less: nonaccretable difference |
|
(11,234) |
Cash flows expected to be collected |
|
3,129 |
Less: accretable yield |
|
(143) |
Fair value of credit impaired loans acquired |
$ |
2,986 |
The following table presents a rollforward of the accretable yield for purchased credit impaired loans by acquisition for the three-month and nine-month periods ended September 30, 2014 and 2013:
|
Three Months Ended |
|
Nine Months Ended |
|
September 30, 2014 |
|
September 30, 2014 |
(dollar amounts in thousands) |
2014 |
|
2013 |
|
2014 |
|
2013 |
|
|
|
|
|
|
|
|
|
|
|
|
Fidelity Bank |
|
|
|
|
|
|
|
|
|
|
|
Balance, beginning of period |
$ |
24,596 |
|
$ |
32,705 |
|
$ |
27,995 |
|
$ |
23,251 |
Additions |
|
--- |
|
|
--- |
|
|
--- |
|
|
--- |
Accretion |
|
(3,070) |
|
|
(4,605) |
|
|
(10,722) |
|
|
(11,705) |
Reclassification from (to) nonaccretable difference |
|
(6) |
|
|
1,152 |
|
|
4,247 |
|
|
17,706 |
Balance, end of period |
$ |
21,520 |
|
$ |
29,252 |
|
$ |
21,520 |
|
$ |
29,252 |
|
|
|
|
|
|
|
|
|
|
|
|
Camco Financial |
|
|
|
|
|
|
|
|
|
|
|
Balance, beginning of period |
$ |
154 |
|
$ |
--- |
|
$ |
--- |
|
$ |
--- |
Impact of acquisition/purchase on March 1, 2014 |
|
--- |
|
|
--- |
|
|
143 |
|
|
--- |
Additions |
|
--- |
|
|
--- |
|
|
--- |
|
|
--- |
Accretion |
|
(153) |
|
|
--- |
|
|
(5,335) |
|
|
--- |
Reclassification from nonaccretable difference |
|
816 |
|
|
--- |
|
|
6,009 |
|
|
--- |
Balance, end of period |
$ |
817 |
|
$ |
--- |
|
$ |
817 |
|
$ |
--- |
|
|
|
|
|
|
|
September 30, 2014 |
|
December 31, 2013 |
(dollar amounts in thousands) |
|
Ending Balance |
|
|
Unpaid Balance |
|
|
Ending Balance |
|
|
Unpaid Balance |
|
|
|
|
|
|
|
|
|
|
|
|
Fidelity Bank |
|
|
|
|
|
|
|
|
|
|
|
Commercial and industrial |
$ |
30,005 |
|
$ |
41,767 |
|
$ |
35,526 |
|
$ |
50,798 |
Commercial real estate |
|
40,631 |
|
|
94,291 |
|
|
82,073 |
|
|
154,869 |
Residential mortgage |
|
2,379 |
|
|
3,207 |
|
|
2,498 |
|
|
3,681 |
Other consumer |
|
53 |
|
|
129 |
|
|
129 |
|
|
219 |
Total |
$ |
73,068 |
|
$ |
139,394 |
|
$ |
120,226 |
|
$ |
209,567 |
|
|
|
|
|
|
|
|
|
|
|
|
Camco Financial |
|
|
|
|
|
|
|
|
|
|
|
Commercial and industrial |
$ |
729 |
|
$ |
1,696 |
|
$ |
--- |
|
$ |
--- |
Commercial real estate |
|
2,032 |
|
|
3,855 |
|
|
--- |
|
|
--- |
Total |
$ |
2,761 |
|
$ |
5,551 |
|
$ |
--- |
|
$ |
--- |
|
Loan Purchases and Sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and Industrial |
Commercial Real Estate |
Automobile |
Home Equity |
Residential Mortgage |
Other Consumer |
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(dollar amounts in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Portfolio loans and leases purchased during the: |
|
Three-month period ended September 30, 2014 |
$ |
64,668 |
$ |
--- |
$ |
--- |
$ |
--- |
$ |
2,224 |
$ |
--- |
$ |
66,892 |
|
Nine-month period ended September 30, 2014 |
$ |
270,272 |
$ |
--- |
$ |
--- |
$ |
--- |
$ |
16,547 |
$ |
--- |
$ |
286,819 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three-month period ended September 30, 2013 |
$ |
28,432 |
$ |
--- |
$ |
--- |
$ |
--- |
$ |
--- |
$ |
--- |
$ |
28,432 |
|
Nine-month period ended September 30, 2013 |
$ |
84,169 |
$ |
--- |
$ |
--- |
$ |
--- |
$ |
--- |
$ |
--- |
$ |
84,169 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Portfolio loans and leases sold or transferred to loans held for sale during the: |
|
Three-month period ended September 30, 2014 |
$ |
179,065 |
$ |
--- |
$ |
--- |
$ |
--- |
$ |
--- |
$ |
--- |
$ |
179,065 |
|
Nine-month period ended September 30, 2014 |
$ |
283,796 |
$ |
7,434 |
$ |
--- |
$ |
--- |
$ |
--- |
|
7,592 |
$ |
298,822 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three-month period ended September 30, 2013 |
$ |
70,823 |
$ |
--- |
$ |
--- |
$ |
--- |
$ |
49,931 |
$ |
--- |
$ |
120,754 |
|
Nine-month period ended September 30, 2013 |
$ |
153,889 |
$ |
3,991 |
$ |
--- |
$ |
--- |
$ |
205,335 |
$ |
--- |
$ |
363,215 |
|
NALs and Past Due Loans |
The following table presents NALs by loan class at September 30, 2014 and December 31, 2013:
|
|
2014 |
|
2013 |
(dollar amounts in thousands) |
September 30, |
|
December 31, |
|
|
|
|
|
|
|
Commercial and industrial: |
|
|
|
|
|
|
Owner occupied |
$ |
31,576 |
|
$ |
38,321 |
|
Other commercial and industrial |
|
58,689 |
|
|
18,294 |
Total commercial and industrial |
$ |
90,265 |
|
$ |
56,615 |
|
|
|
|
|
|
|
Commercial real estate: |
|
|
|
|
|
|
Retail properties |
$ |
25,483 |
|
$ |
27,328 |
|
Multi family |
|
11,084 |
|
|
9,289 |
|
Office |
|
10,601 |
|
|
18,995 |
|
Industrial and warehouse |
|
4,738 |
|
|
6,310 |
|
Other commercial real estate |
|
7,906 |
|
|
11,495 |
Total commercial real estate |
$ |
59,812 |
|
$ |
73,417 |
|
|
|
|
|
|
|
Automobile |
$ |
4,834 |
|
$ |
6,303 |
|
|
|
|
|
|
|
Home equity: |
|
|
|
|
|
|
Secured by first-lien |
$ |
42,275 |
|
$ |
36,288 |
|
Secured by junior-lien |
|
30,440 |
|
|
29,901 |
Total home equity |
$ |
72,715 |
|
$ |
66,189 |
|
|
|
|
|
|
|
Residential mortgage |
$ |
98,139 |
|
$ |
119,532 |
|
|
|
|
|
|
|
Other consumer |
$ |
--- |
|
$ |
--- |
Total nonaccrual loans |
$ |
325,765 |
|
$ |
322,056 |
|
|
|
|
|
|
|
|
Aging analysis of loans and leases |
The following table presents an aging analysis of loans and leases, including past due loans, by loan class at September 30, 2014 and December 31, 2013: (1)
September 30, 2014 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
90 or more |
|
(dollar amounts in thousands) |
Past Due |
|
|
|
Total Loans |
|
days past due |
|
|
30-59 Days |
60-89 Days |
90 or more days |
Total |
|
Current |
and Leases |
|
and accruing |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and industrial: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owner occupied |
$ |
7,937 |
$ |
1,645 |
$ |
21,812 |
$ |
31,394 |
|
$ |
4,344,893 |
$ |
4,376,287 |
|
$ |
37 |
|
|
Purchased credit-impaired |
|
1,454 |
|
849 |
|
7,416 |
|
9,719 |
|
|
21,015 |
|
30,734 |
|
|
7,416 |
|
|
Other commercial and industrial |
|
12,403 |
|
2,426 |
|
10,864 |
|
25,693 |
|
|
14,357,878 |
|
14,383,571 |
|
|
5 |
|
Total commercial and industrial |
$ |
21,794 |
$ |
4,920 |
$ |
40,092 |
$ |
66,806 |
|
$ |
18,723,786 |
$ |
18,790,592 |
|
$ |
7,458 |
(2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail properties |
$ |
3,028 |
$ |
--- |
$ |
5,713 |
$ |
8,741 |
|
$ |
1,317,742 |
$ |
1,326,483 |
|
$ |
--- |
|
|
Multi family |
|
3,293 |
|
10,554 |
|
4,455 |
|
18,302 |
|
|
1,036,404 |
|
1,054,706 |
|
|
--- |
|
|
Office |
|
476 |
|
901 |
|
4,922 |
|
6,299 |
|
|
973,043 |
|
979,342 |
|
|
--- |
|
|
Industrial and warehouse |
|
2,210 |
|
272 |
|
2,375 |
|
4,857 |
|
|
482,009 |
|
486,866 |
|
|
--- |
|
|
Purchased credit-impaired |
|
730 |
|
--- |
|
26,285 |
|
27,015 |
|
|
15,648 |
|
42,663 |
|
|
26,285 |
|
|
Other commercial real estate |
|
1,330 |
|
428 |
|
4,337 |
|
6,095 |
|
|
1,094,269 |
|
1,100,364 |
|
|
--- |
|
Total commercial real estate |
$ |
11,067 |
$ |
12,155 |
$ |
48,087 |
$ |
71,309 |
|
$ |
4,919,115 |
$ |
4,990,424 |
|
$ |
26,285 |
(2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Automobile |
$ |
45,944 |
$ |
9,328 |
$ |
4,875 |
$ |
60,147 |
|
$ |
8,261,483 |
$ |
8,321,630 |
|
$ |
4,827 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Home equity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Secured by first-lien |
$ |
16,349 |
$ |
7,627 |
$ |
32,406 |
$ |
56,382 |
|
$ |
4,971,697 |
$ |
5,028,079 |
|
$ |
6,520 |
|
|
Secured by junior-lien |
|
25,522 |
|
13,597 |
|
32,703 |
|
71,822 |
|
|
3,336,377 |
|
3,408,199 |
|
|
8,289 |
|
Total home equity |
$ |
41,871 |
$ |
21,224 |
$ |
65,109 |
$ |
128,204 |
|
$ |
8,308,074 |
$ |
8,436,278 |
|
$ |
14,809 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential mortgage: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential mortgage |
$ |
108,282 |
$ |
41,245 |
$ |
140,162 |
$ |
289,689 |
|
$ |
5,495,499 |
$ |
5,785,188 |
|
$ |
88,109 |
|
|
Purchased credit-impaired |
|
--- |
|
--- |
|
--- |
|
--- |
|
|
2,379 |
|
2,379 |
|
|
--- |
|
Total residential mortgage |
$ |
108,282 |
$ |
41,245 |
$ |
140,162 |
$ |
289,689 |
|
$ |
5,497,878 |
$ |
5,787,567 |
|
$ |
88,109 |
(3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other consumer: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other consumer |
$ |
5,934 |
$ |
1,120 |
$ |
638 |
$ |
7,692 |
|
$ |
389,138 |
$ |
396,830 |
|
$ |
638 |
|
|
Purchased credit-impaired |
|
--- |
|
--- |
|
--- |
|
--- |
|
|
53 |
|
53 |
|
|
--- |
|
Total other consumer |
$ |
5,934 |
$ |
1,120 |
$ |
638 |
$ |
7,692 |
|
$ |
389,191 |
$ |
396,883 |
|
$ |
638 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loans and leases |
$ |
234,892 |
$ |
89,992 |
$ |
298,963 |
$ |
623,847 |
|
$ |
46,099,527 |
$ |
46,723,374 |
|
$ |
142,126 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2013 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
90 or more |
|
(dollar amounts in thousands) |
Past Due |
|
|
|
Total Loans |
|
days past due |
|
|
30-59 Days |
60-89 Days |
90 or more days |
Total |
|
Current |
and Leases |
|
and accruing |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and industrial: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owner occupied |
$ |
5,935 |
$ |
1,879 |
$ |
25,658 |
$ |
33,472 |
|
$ |
4,314,400 |
$ |
4,347,872 |
|
$ |
--- |
|
|
Purchased credit-impaired |
|
241 |
|
433 |
|
14,562 |
|
15,236 |
|
|
20,290 |
|
35,526 |
|
|
14,562 |
|
|
Other commercial and industrial |
|
10,342 |
|
3,075 |
|
11,210 |
|
24,627 |
|
|
13,186,251 |
|
13,210,878 |
|
|
--- |
|
Total commercial and industrial |
$ |
16,518 |
$ |
5,387 |
$ |
51,430 |
$ |
73,335 |
|
$ |
17,520,941 |
$ |
17,594,276 |
|
$ |
14,562 |
(2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail properties |
$ |
19,372 |
$ |
1,228 |
$ |
5,252 |
$ |
25,852 |
|
$ |
1,237,717 |
$ |
1,263,569 |
|
$ |
--- |
|
|
Multi family |
|
2,425 |
|
943 |
|
6,726 |
|
10,094 |
|
|
1,015,497 |
|
1,025,591 |
|
|
--- |
|
|
Office |
|
1,635 |
|
545 |
|
12,700 |
|
14,880 |
|
|
927,413 |
|
942,293 |
|
|
--- |
|
|
Industrial and warehouse |
|
465 |
|
3,714 |
|
4,395 |
|
8,574 |
|
|
464,319 |
|
472,893 |
|
|
--- |
|
|
Purchased credit-impaired |
|
1,311 |
|
--- |
|
39,142 |
|
40,453 |
|
|
41,620 |
|
82,073 |
|
|
39,142 |
|
|
Other commercial real estate |
|
5,922 |
|
1,134 |
|
7,192 |
|
14,248 |
|
|
1,049,427 |
|
1,063,675 |
|
|
--- |
|
Total commercial real estate |
$ |
31,130 |
$ |
7,564 |
$ |
75,407 |
$ |
114,101 |
|
$ |
4,735,993 |
$ |
4,850,094 |
|
$ |
39,142 |
(2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Automobile |
$ |
45,174 |
$ |
8,863 |
$ |
5,140 |
$ |
59,177 |
|
$ |
6,579,536 |
$ |
6,638,713 |
|
$ |
5,055 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Home equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Secured by first-lien |
$ |
20,551 |
$ |
8,746 |
$ |
28,472 |
$ |
57,769 |
|
$ |
4,784,375 |
$ |
4,842,144 |
|
$ |
6,338 |
|
|
Secured by junior-lien |
|
28,965 |
|
13,071 |
|
31,392 |
|
73,428 |
|
|
3,420,746 |
|
3,494,174 |
|
|
7,645 |
|
Total home equity |
$ |
49,516 |
$ |
21,817 |
$ |
59,864 |
$ |
131,197 |
|
$ |
8,205,121 |
$ |
8,336,318 |
|
$ |
13,983 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential mortgage |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential mortgage |
$ |
101,584 |
$ |
41,784 |
$ |
158,956 |
$ |
302,324 |
|
$ |
5,016,266 |
$ |
5,318,590 |
|
$ |
90,115 |
|
|
Purchased credit-impaired |
|
194 |
|
--- |
|
339 |
|
533 |
|
|
1,965 |
|
2,498 |
|
|
339 |
|
Total residential mortgage |
$ |
101,778 |
$ |
41,784 |
$ |
159,295 |
$ |
302,857 |
|
$ |
5,018,231 |
$ |
5,321,088 |
|
$ |
90,454 |
(4) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other consumer |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other consumer |
$ |
6,465 |
$ |
1,276 |
$ |
998 |
$ |
8,739 |
|
$ |
371,143 |
$ |
379,882 |
|
$ |
998 |
|
|
Purchased credit-impaired |
|
69 |
|
--- |
|
--- |
|
69 |
|
|
60 |
|
129 |
|
|
--- |
|
Total other consumer |
$ |
6,534 |
$ |
1,276 |
$ |
998 |
$ |
8,808 |
|
$ |
371,203 |
$ |
380,011 |
|
$ |
998 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loans and leases |
$ |
250,650 |
$ |
86,691 |
$ |
352,134 |
$ |
689,475 |
|
$ |
42,431,025 |
$ |
43,120,500 |
|
$ |
164,194 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
NALs are included in this aging analysis based on the loan's past due status. |
|
(2) |
All amounts represent accruing purchased impaired loans related to acquisitions. Under the applicable accounting guidance (ASC 310-30), the loans were recorded at fair value upon acquisition and remain in accruing status. |
|
(3) |
Includes $54,778 thousand guaranteed by the U.S. government. |
|
(4) |
Includes $87,985 thousand guaranteed by the U.S. government. |
|
|
ALLL and AULC activity by portfolio segment |
The following table presents ALLL and AULC activity by portfolio segment for the three-month and nine-month periods ended September 30, 2014 and 2013:
|
|
|
Commercial |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
and |
Commercial |
|
Home |
Residential |
Other |
|
|
|
Industrial |
Real Estate |
Automobile |
Equity |
Mortgage |
Consumer |
Total |
(dollar amounts in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three-month period ended September 30, 2014: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ALLL balance, beginning of period |
$ |
278,512 |
$ |
137,346 |
$ |
27,158 |
$ |
105,943 |
$ |
47,191 |
$ |
38,951 |
$ |
635,101 |
|
|
Loan charge-offs |
|
(20,723) |
|
(4,664) |
|
(7,292) |
|
(9,584) |
|
(6,477) |
|
(9,771) |
|
(58,511) |
|
|
Recoveries of loans previously charged-off |
|
8,136 |
|
10,671 |
|
3,316 |
|
3,136 |
|
1,049 |
|
2,180 |
|
28,488 |
|
|
Provision for loan and lease losses |
|
25,476 |
|
(27,881) |
|
7,550 |
|
880 |
|
10,895 |
|
9,038 |
|
25,958 |
|
|
Allowance for loans sold or transferred to loans held for sale |
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
|
ALLL balance, end of period |
$ |
291,401 |
$ |
115,472 |
$ |
30,732 |
$ |
100,375 |
$ |
52,658 |
$ |
40,398 |
$ |
631,036 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AULC balance, beginning of period |
$ |
44,750 |
$ |
7,530 |
$ |
--- |
$ |
1,977 |
$ |
8 |
$ |
2,662 |
$ |
56,927 |
|
|
Provision for unfunded loan commitments and letters of credit |
|
(1,545) |
|
(552) |
|
--- |
|
(18) |
|
2 |
|
635 |
|
(1,478) |
|
AULC balance, end of period |
$ |
43,205 |
$ |
6,978 |
$ |
--- |
$ |
1,959 |
$ |
10 |
$ |
3,297 |
$ |
55,449 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ACL balance, end of period |
$ |
334,606 |
$ |
122,450 |
$ |
30,732 |
$ |
102,334 |
$ |
52,668 |
$ |
43,695 |
$ |
686,485 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine-month period ended September 30, 2014: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ALLL balance, beginning of period |
$ |
265,801 |
$ |
162,557 |
$ |
31,053 |
$ |
111,131 |
$ |
39,577 |
$ |
37,751 |
$ |
647,870 |
|
|
Loan charge-offs |
|
(60,305) |
|
(17,772) |
|
(21,969) |
|
(43,844) |
|
(21,525) |
|
(24,934) |
|
(190,349) |
|
|
Recoveries of loans previously charged-off |
|
28,515 |
|
26,957 |
|
10,425 |
|
13,218 |
|
4,832 |
|
4,750 |
|
88,697 |
|
|
Provision for loan and lease losses |
|
57,390 |
|
(56,270) |
|
11,223 |
|
19,870 |
|
29,774 |
|
23,958 |
|
85,945 |
|
|
Allowance for loans sold or transferred to loans held for sale |
|
--- |
|
--- |
|
--- |
|
--- |
|
--- |
|
(1,127) |
|
(1,127) |
|
ALLL balance, end of period |
$ |
291,401 |
$ |
115,472 |
$ |
30,732 |
$ |
100,375 |
$ |
52,658 |
$ |
40,398 |
$ |
631,036 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AULC balance, beginning of period |
$ |
49,596 |
$ |
9,891 |
$ |
--- |
$ |
1,763 |
$ |
9 |
$ |
1,640 |
$ |
62,899 |
|
|
Provision for unfunded loan commitments and letters of credit |
|
(6,391) |
|
(2,913) |
|
--- |
|
196 |
|
1 |
|
1,657 |
|
(7,450) |
|
AULC balance, end of period |
$ |
43,205 |
$ |
6,978 |
$ |
--- |
$ |
1,959 |
$ |
10 |
$ |
3,297 |
$ |
55,449 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ACL balance, end of period |
$ |
334,606 |
$ |
122,450 |
$ |
30,732 |
$ |
102,334 |
$ |
52,668 |
$ |
43,695 |
$ |
686,485 |
|
|
|
Commercial |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
and |
Commercial |
|
Home |
Residential |
Other |
|
|
|
Industrial |
Real Estate |
Automobile |
Equity |
Mortgage |
Consumer |
Total |
(dollar amounts in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three-month period ended September 30, 2013: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ALLL balance, beginning of period |
$ |
233,679 |
$ |
255,849 |
$ |
39,990 |
$ |
115,626 |
$ |
63,802 |
$ |
24,130 |
$ |
733,076 |
|
|
Loan charge-offs |
|
(9,226) |
|
(22,759) |
|
(6,000) |
|
(30,206) |
|
(7,435) |
|
(9,626) |
|
(85,252) |
|
|
Recoveries of loans previously charged-off |
|
7,565 |
|
10,196 |
|
3,279 |
|
3,031 |
|
2,646 |
|
2,793 |
|
29,510 |
|
|
Provision for loan and lease losses |
|
30,030 |
|
(78,764) |
|
(10,182) |
|
35,617 |
|
(7,691) |
|
19,756 |
|
(11,234) |
|
|
Allowance for loans sold or transferred to loans held for sale |
|
--- |
|
--- |
|
--- |
|
--- |
|
(70) |
|
--- |
|
(70) |
|
ALLL balance, end of period |
$ |
262,048 |
$ |
164,522 |
$ |
27,087 |
$ |
124,068 |
$ |
51,252 |
$ |
37,053 |
$ |
666,030 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AULC balance, beginning of period |
$ |
37,471 |
$ |
4,408 |
$ |
--- |
$ |
1,688 |
$ |
6 |
$ |
650 |
$ |
44,223 |
|
|
Provision for unfunded loan commitments and letters of credit |
|
13,621 |
|
8,394 |
|
--- |
|
59 |
|
7 |
|
553 |
|
22,634 |
|
AULC balance, end of period |
$ |
51,092 |
$ |
12,802 |
$ |
--- |
$ |
1,747 |
$ |
13 |
$ |
1,203 |
$ |
66,857 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ACL balance, end of period |
$ |
313,140 |
$ |
177,324 |
$ |
27,087 |
$ |
125,815 |
$ |
51,265 |
$ |
38,256 |
$ |
732,887 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine-month period ended September 30, 2013: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ALLL balance, beginning of period |
$ |
241,051 |
$ |
285,369 |
$ |
34,979 |
$ |
118,764 |
$ |
61,658 |
$ |
27,254 |
$ |
769,075 |
|
|
Loan charge-offs |
|
(31,220) |
|
(59,320) |
|
(16,907) |
|
(74,504) |
|
(25,028) |
|
(25,653) |
|
(232,632) |
|
|
Recoveries of loans previously charged-off |
|
24,656 |
|
31,596 |
|
10,129 |
|
12,692 |
|
5,471 |
|
5,869 |
|
90,413 |
|
|
Provision for loan and lease losses |
|
27,561 |
|
(93,123) |
|
(1,114) |
|
67,116 |
|
9,485 |
|
29,583 |
|
39,508 |
|
|
Allowance for loans sold or transferred to loans held for sale |
|
--- |
|
--- |
|
--- |
|
--- |
|
(334) |
|
--- |
|
(334) |
|
ALLL balance, end of period |
$ |
262,048 |
$ |
164,522 |
$ |
27,087 |
$ |
124,068 |
$ |
51,252 |
$ |
37,053 |
$ |
666,030 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AULC balance, beginning of period |
$ |
33,868 |
$ |
4,740 |
$ |
--- |
$ |
1,356 |
$ |
3 |
$ |
684 |
$ |
40,651 |
|
|
Provision for unfunded loan commitments and letters of credit |
|
17,224 |
|
8,062 |
|
--- |
|
391 |
|
10 |
|
519 |
|
26,206 |
|
AULC balance, end of period |
$ |
51,092 |
$ |
12,802 |
$ |
--- |
$ |
1,747 |
$ |
13 |
$ |
1,203 |
$ |
66,857 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ACL balance, end of period |
$ |
313,140 |
$ |
177,324 |
$ |
27,087 |
$ |
125,815 |
$ |
51,265 |
$ |
38,256 |
$ |
732,887 |
|
Loan and lease balances by credit quality indicator |
The following table presents each loan and lease class by credit quality indicator at September 30, 2014 and December 31, 2013:
|
|
September 30, 2014 |
|
|
Credit Risk Profile by UCS classification |
|
(dollar amounts in thousands) |
Pass |
OLEM |
Substandard |
Doubtful |
Total |
|
Commercial and industrial: |
|
|
|
|
|
|
|
|
|
|
|
|
Owner occupied |
$ |
4,119,379 |
$ |
89,453 |
$ |
162,615 |
$ |
4,840 |
$ |
4,376,287 |
|
|
Purchased credit-impaired |
|
4,165 |
|
834 |
|
22,535 |
|
3,200 |
|
30,734 |
|
|
Other commercial and industrial |
|
13,705,237 |
|
265,116 |
|
399,941 |
|
13,277 |
|
14,383,571 |
|
Total commercial and industrial |
$ |
17,828,781 |
$ |
355,403 |
$ |
585,091 |
$ |
21,317 |
$ |
18,790,592 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
Retail properties |
$ |
1,258,929 |
$ |
14,565 |
$ |
52,414 |
$ |
575 |
$ |
1,326,483 |
|
|
Multi family |
|
1,002,716 |
|
13,371 |
|
38,221 |
|
398 |
|
1,054,706 |
|
|
Office |
|
890,187 |
|
27,216 |
|
59,971 |
|
1,968 |
|
979,342 |
|
|
Industrial and warehouse |
|
464,848 |
|
2,324 |
|
19,399 |
|
295 |
|
486,866 |
|
|
Purchased credit-impaired |
|
5,965 |
|
435 |
|
35,430 |
|
833 |
|
42,663 |
|
|
Other commercial real estate |
|
1,044,671 |
|
10,451 |
|
43,766 |
|
1,476 |
|
1,100,364 |
|
Total commercial real estate |
$ |
4,667,316 |
$ |
68,362 |
$ |
249,201 |
$ |
5,545 |
$ |
4,990,424 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Credit Risk Profile by FICO score (1) |
|
|
|
750+ |
650-749 |
<650 |
Other (2) |
Total |
|
Automobile |
$ |
3,981,751 |
$ |
3,101,640 |
$ |
999,642 |
$ |
238,597 |
$ |
8,321,630 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Home equity: |
|
|
|
|
|
|
|
|
|
|
|
|
Secured by first-lien |
$ |
3,161,826 |
$ |
1,395,238 |
$ |
282,120 |
$ |
188,895 |
$ |
5,028,079 |
|
|
Secured by junior-lien |
|
1,837,617 |
|
1,104,230 |
|
361,402 |
|
104,950 |
|
3,408,199 |
|
Total home equity |
$ |
4,999,443 |
$ |
2,499,468 |
$ |
643,522 |
$ |
293,845 |
$ |
8,436,278 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential mortgage: |
|
|
|
|
|
|
|
|
|
|
|
|
Residential mortgage |
$ |
3,285,634 |
$ |
1,778,024 |
$ |
624,757 |
$ |
96,773 |
$ |
5,785,188 |
|
|
Purchased credit-impaired |
|
593 |
|
1,213 |
|
573 |
|
--- |
|
2,379 |
|
Total residential mortgage |
$ |
3,286,227 |
$ |
1,779,237 |
$ |
625,330 |
$ |
96,773 |
$ |
5,787,567 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other consumer: |
|
|
|
|
|
|
|
|
|
|
|
|
Other consumer |
$ |
178,175 |
$ |
174,755 |
$ |
42,055 |
$ |
1,845 |
$ |
396,830 |
|
|
Purchased credit-impaired |
|
--- |
|
53 |
|
--- |
|
--- |
|
53 |
|
Total other consumer |
$ |
178,175 |
$ |
174,808 |
$ |
42,055 |
$ |
1,845 |
$ |
396,883 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2013 |
|
|
Credit Risk Profile by UCS classification |
|
(dollar amounts in thousands) |
Pass |
OLEM |
Substandard |
Doubtful |
Total |
|
Commercial and industrial: |
|
|
|
|
|
|
|
|
|
|
|
|
Owner occupied |
$ |
4,052,579 |
$ |
130,645 |
$ |
155,994 |
$ |
8,654 |
$ |
4,347,872 |
|
|
Purchased credit-impaired |
|
5,015 |
|
661 |
|
27,693 |
|
2,157 |
|
35,526 |
|
|
Other commercial and industrial |
|
12,630,512 |
|
211,860 |
|
364,343 |
|
4,163 |
|
13,210,878 |
|
Total commercial and industrial |
$ |
16,688,106 |
$ |
343,166 |
$ |
548,030 |
$ |
14,974 |
$ |
17,594,276 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
Retail properties |
$ |
1,153,747 |
$ |
16,003 |
$ |
93,819 |
$ |
--- |
$ |
1,263,569 |
|
|
Multi family |
|
972,526 |
|
16,540 |
|
36,411 |
|
114 |
|
1,025,591 |
|
|
Office |
|
847,411 |
|
4,866 |
|
87,722 |
|
2,294 |
|
942,293 |
|
|
Industrial and warehouse |
|
431,057 |
|
14,138 |
|
27,698 |
|
--- |
|
472,893 |
|
|
Purchased credit-impaired |
|
13,127 |
|
3,586 |
|
62,577 |
|
2,783 |
|
82,073 |
|
|
Other commercial real estate |
|
977,987 |
|
16,270 |
|
68,653 |
|
765 |
|
1,063,675 |
|
Total commercial real estate |
$ |
4,395,855 |
$ |
71,403 |
$ |
376,880 |
$ |
5,956 |
$ |
4,850,094 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Credit Risk Profile by FICO score (1) |
|
|
|
750+ |
650-749 |
<650 |
Other (2) |
Total |
|
Automobile |
$ |
2,987,323 |
$ |
2,517,756 |
$ |
945,604 |
$ |
188,030 |
$ |
6,638,713 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Home equity: |
|
|
|
|
|
|
|
|
|
|
|
|
Secured by first-lien |
$ |
3,018,784 |
$ |
1,412,445 |
$ |
299,681 |
$ |
111,234 |
$ |
4,842,144 |
|
|
Secured by junior-lien |
|
1,811,102 |
|
1,213,024 |
|
413,695 |
|
56,353 |
|
3,494,174 |
|
Total home equity |
$ |
4,829,886 |
$ |
2,625,469 |
$ |
713,376 |
$ |
167,587 |
$ |
8,336,318 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential mortgage |
|
|
|
|
|
|
|
|
|
|
|
|
Residential mortgage |
$ |
2,837,590 |
$ |
1,710,183 |
$ |
699,541 |
$ |
71,276 |
$ |
5,318,590 |
|
|
Purchased credit-impaired |
|
588 |
|
989 |
|
921 |
|
--- |
|
2,498 |
|
Total residential mortgage |
$ |
2,838,178 |
$ |
1,711,172 |
$ |
700,462 |
$ |
71,276 |
$ |
5,321,088 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other consumer |
|
|
|
|
|
|
|
|
|
|
|
|
Other consumer |
$ |
161,858 |
$ |
157,675 |
$ |
45,370 |
$ |
14,979 |
$ |
379,882 |
|
|
Purchased credit-impaired |
|
--- |
|
60 |
|
69 |
|
--- |
|
129 |
|
Total other consumer |
$ |
161,858 |
$ |
157,735 |
$ |
45,439 |
$ |
14,979 |
$ |
380,011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Reflects currently updated customer credit scores. |
|
(2) |
Reflects deferred fees and costs, loans in process, loans to legal entities, etc. |
|
|
Summarized data for impaired loans and the related ALLL by portfolio segment |
The following tables present the balance of the ALLL attributable to loans by portfolio segment individually and collectively evaluated for impairment and the related loan and lease balance at September 30, 2014 and December 31, 2013:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
and |
Commercial |
|
Home |
Residential |
Other |
|
(dollar amounts in thousands) |
Industrial |
Real Estate |
Automobile |
Equity |
Mortgage |
Consumer |
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ALLL at September 30, 2014: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Portion of ALLL balance: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Attributable to purchased credit-impaired loans |
$ |
2,873 |
$ |
56 |
$ |
--- |
$ |
--- |
$ |
287 |
$ |
--- |
$ |
3,216 |
|
|
Attributable to loans individually evaluated for impairment |
|
13,584 |
|
21,900 |
|
2,057 |
|
22,695 |
|
25,506 |
|
244 |
|
85,986 |
|
|
Attributable to loans collectively evaluated for impairment |
|
274,944 |
|
93,516 |
|
28,675 |
|
77,680 |
|
26,865 |
|
40,154 |
|
541,834 |
|
Total ALLL balance |
$ |
291,401 |
$ |
115,472 |
$ |
30,732 |
$ |
100,375 |
$ |
52,658 |
$ |
40,398 |
$ |
631,036 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loan and Lease Ending Balances at September 30, 2014: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Portion of loan and lease ending balance: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Attributable to purchased credit-impaired loans |
$ |
30,734 |
$ |
42,663 |
$ |
--- |
$ |
--- |
$ |
2,379 |
$ |
53 |
$ |
75,829 |
|
|
Individually evaluated for impairment |
|
167,184 |
|
240,246 |
|
36,297 |
|
282,901 |
|
377,174 |
|
3,387 |
|
1,107,189 |
|
|
Collectively evaluated for impairment |
|
18,592,674 |
|
4,707,515 |
|
8,285,333 |
|
8,153,377 |
|
5,408,014 |
|
393,443 |
|
45,540,356 |
|
Total loans and leases evaluated for impairment |
$ |
18,790,592 |
$ |
4,990,424 |
$ |
8,321,630 |
$ |
8,436,278 |
$ |
5,787,567 |
$ |
396,883 |
$ |
46,723,374 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
and |
Commercial |
|
|
Home |
Residential |
Other |
|
|
(dollar amounts in thousands) |
Industrial |
Real Estate |
Automobile |
Equity |
Mortgage |
Consumer |
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ALLL at December 31, 2013 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Portion of ALLL balance: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Attributable to purchased credit-impaired loans |
$ |
2,404 |
$ |
--- |
$ |
--- |
$ |
--- |
$ |
36 |
$ |
--- |
$ |
2,440 |
|
|
Attributable to loans individually evaluated for impairment |
|
6,129 |
|
34,935 |
|
682 |
|
8,003 |
|
10,555 |
|
136 |
|
60,440 |
|
|
Attributable to loans collectively evaluated for impairment |
|
257,268 |
|
127,622 |
|
30,371 |
|
103,128 |
|
28,986 |
|
37,615 |
|
584,990 |
|
Total ALLL balance: |
$ |
265,801 |
$ |
162,557 |
$ |
31,053 |
$ |
111,131 |
$ |
39,577 |
$ |
37,751 |
$ |
647,870 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loan and Lease Ending Balances at December 31, 2013 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Portion of loan and lease ending balances: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Attributable to purchased credit-impaired loans |
$ |
35,526 |
$ |
82,073 |
$ |
--- |
$ |
--- |
$ |
2,498 |
$ |
129 |
$ |
120,226 |
|
|
Individually evaluated for impairment |
|
108,316 |
|
268,362 |
|
37,084 |
|
208,981 |
|
387,937 |
|
1,041 |
|
1,011,721 |
|
|
Collectively evaluated for impairment |
|
17,450,434 |
|
4,499,659 |
|
6,601,629 |
|
8,127,337 |
|
4,930,653 |
|
378,841 |
|
41,988,553 |
|
Total loans and leases evaluated for impairment |
$ |
17,594,276 |
$ |
4,850,094 |
$ |
6,638,713 |
$ |
8,336,318 |
$ |
5,321,088 |
$ |
380,011 |
$ |
43,120,500 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Detailed impaired loan information by class |
The following tables present by class the ending, unpaid principal balance, and the related ALLL, along with the average balance and interest income recognized only for loans and leases individually evaluated for impairment and purchased credit-impaired loans: (1), (2)
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Nine Months Ended |
|
September 30, 2014 |
|
September 30, 2014 |
|
September 30, 2014 |
|
|
|
|
|
Unpaid |
|
|
|
|
|
Interest |
|
|
|
Interest |
|
|
|
Ending |
Principal |
Related |
|
Average |
Income |
|
Average |
Income |
(dollar amounts in thousands) |
Balance |
Balance (5) |
Allowance |
|
Balance |
Recognized |
|
Balance |
Recognized |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
With no related allowance recorded: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and industrial: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owner occupied |
$ |
6,788 |
$ |
6,788 |
$ |
--- |
|
$ |
5,365 |
$ |
50 |
|
$ |
4,650 |
$ |
134 |
|
|
Purchased credit-impaired |
|
--- |
|
--- |
|
--- |
|
|
--- |
|
--- |
|
|
--- |
|
--- |
|
|
Other commercial and industrial |
|
2,411 |
|
11,077 |
|
--- |
|
|
5,137 |
|
70 |
|
|
6,768 |
|
256 |
|
Total commercial and industrial |
$ |
9,199 |
$ |
17,865 |
$ |
--- |
|
$ |
10,502 |
$ |
120 |
|
$ |
11,418 |
$ |
390 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail properties |
$ |
49,059 |
$ |
50,144 |
$ |
--- |
|
$ |
50,023 |
$ |
617 |
|
$ |
53,117 |
$ |
1,854 |
|
|
Multi family |
|
--- |
|
--- |
|
--- |
|
|
--- |
|
--- |
|
|
--- |
|
--- |
|
|
Office |
|
2,442 |
|
6,092 |
|
--- |
|
|
4,040 |
|
49 |
|
|
4,280 |
|
279 |
|
|
Industrial and warehouse |
|
1,644 |
|
1,702 |
|
--- |
|
|
3,619 |
|
45 |
|
|
5,940 |
|
221 |
|
|
Purchased credit-impaired |
|
--- |
|
--- |
|
--- |
|
|
--- |
|
--- |
|
|
--- |
|
--- |
|
|
Other commercial real estate |
|
5,214 |
|
5,246 |
|
--- |
|
|
7,962 |
|
85 |
|
|
6,879 |
|
221 |
|
Total commercial real estate |
$ |
58,359 |
$ |
63,184 |
$ |
--- |
|
$ |
65,644 |
$ |
796 |
|
$ |
70,216 |
$ |
2,575 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Automobile |
$ |
--- |
$ |
--- |
$ |
--- |
|
$ |
--- |
$ |
--- |
|
$ |
--- |
$ |
--- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Home equity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Secured by first-lien |
$ |
--- |
$ |
--- |
$ |
--- |
|
$ |
--- |
$ |
--- |
|
$ |
--- |
$ |
--- |
|
|
Secured by junior-lien |
|
--- |
|
--- |
|
--- |
|
|
--- |
|
--- |
|
|
--- |
|
--- |
|
Total home equity |
$ |
--- |
$ |
--- |
$ |
--- |
|
$ |
--- |
$ |
--- |
|
$ |
--- |
$ |
--- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential mortgage: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential mortgage |
$ |
--- |
$ |
--- |
$ |
--- |
|
$ |
--- |
$ |
--- |
|
$ |
--- |
$ |
--- |
|
|
Purchased credit-impaired |
|
--- |
|
--- |
|
--- |
|
|
--- |
|
--- |
|
|
--- |
|
--- |
|
Total residential mortgage |
$ |
--- |
$ |
--- |
$ |
--- |
|
$ |
--- |
$ |
--- |
|
$ |
--- |
$ |
--- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other consumer |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other consumer |
$ |
--- |
$ |
--- |
$ |
--- |
|
$ |
--- |
$ |
--- |
|
$ |
--- |
$ |
--- |
|
|
Purchased credit-impaired |
|
53 |
|
129 |
|
--- |
|
|
53 |
|
2 |
|
|
91 |
|
11 |
|
Total other consumer |
$ |
53 |
$ |
129 |
$ |
--- |
|
$ |
53 |
$ |
2 |
|
$ |
91 |
$ |
11 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
With an allowance recorded: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and industrial: (3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owner occupied |
$ |
38,363 |
$ |
46,154 |
$ |
2,924 |
|
$ |
39,001 |
$ |
383 |
|
$ |
39,653 |
$ |
1,172 |
|
|
Purchased credit-impaired |
|
30,734 |
|
43,463 |
|
2,873 |
|
|
33,056 |
|
1,306 |
|
|
34,509 |
|
6,508 |
|
|
Other commercial and industrial |
|
119,622 |
|
145,317 |
|
10,660 |
|
|
108,856 |
|
658 |
|
|
79,925 |
|
1,937 |
|
Total commercial and industrial |
$ |
188,719 |
$ |
234,934 |
$ |
16,457 |
|
$ |
180,913 |
$ |
2,347 |
|
$ |
154,087 |
$ |
9,617 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate: (4) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail properties |
$ |
66,854 |
$ |
95,902 |
$ |
5,635 |
|
$ |
67,589 |
$ |
505 |
|
$ |
66,780 |
$ |
1,569 |
|
|
Multi family |
|
18,623 |
|
25,208 |
|
2,244 |
|
|
17,551 |
|
172 |
|
|
16,472 |
|
488 |
|
|
Office |
|
54,062 |
|
58,414 |
|
8,629 |
|
|
53,262 |
|
624 |
|
|
52,981 |
|
1,771 |
|
|
Industrial and warehouse |
|
10,412 |
|
11,645 |
|
659 |
|
|
9,279 |
|
90 |
|
|
9,198 |
|
199 |
|
|
Purchased credit-impaired |
|
42,663 |
|
98,146 |
|
56 |
|
|
49,979 |
|
1,813 |
|
|
64,688 |
|
9,034 |
|
|
Other commercial real estate |
|
31,936 |
|
41,811 |
|
4,733 |
|
|
41,661 |
|
469 |
|
|
45,316 |
|
1,483 |
|
Total commercial real estate |
$ |
224,550 |
$ |
331,126 |
$ |
21,956 |
|
$ |
239,321 |
$ |
3,673 |
|
$ |
255,435 |
$ |
14,544 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Automobile |
$ |
36,297 |
$ |
36,525 |
$ |
2,057 |
|
$ |
36,209 |
$ |
632 |
|
$ |
35,643 |
$ |
2,034 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Home equity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Secured by first-lien |
$ |
132,521 |
$ |
138,020 |
$ |
6,654 |
|
$ |
131,301 |
$ |
1,391 |
|
$ |
121,861 |
$ |
4,001 |
|
|
Secured by junior-lien |
|
150,380 |
|
183,911 |
|
16,041 |
|
|
144,919 |
|
1,678 |
|
|
124,254 |
|
4,539 |
|
Total home equity |
$ |
282,901 |
$ |
321,931 |
$ |
22,695 |
|
$ |
276,220 |
$ |
3,069 |
|
$ |
246,115 |
$ |
8,540 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential mortgage (6): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential mortgage |
$ |
377,174 |
$ |
424,252 |
$ |
25,506 |
|
$ |
391,288 |
$ |
2,813 |
|
$ |
384,787 |
$ |
8,661 |
|
|
Purchased credit-impaired |
|
2,379 |
|
3,207 |
|
287 |
|
|
2,369 |
|
101 |
|
|
2,373 |
|
504 |
|
Total residential mortgage |
$ |
379,553 |
$ |
427,459 |
$ |
25,793 |
|
$ |
393,657 |
$ |
2,914 |
|
$ |
387,160 |
$ |
9,165 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other consumer: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other consumer |
$ |
3,387 |
$ |
3,437 |
$ |
244 |
|
$ |
3,502 |
$ |
53 |
|
$ |
2,473 |
$ |
146 |
|
|
Purchased credit-impaired |
|
--- |
|
--- |
|
--- |
|
|
--- |
|
--- |
|
|
--- |
|
--- |
|
Total other consumer |
$ |
3,387 |
$ |
3,437 |
$ |
244 |
|
$ |
3,502 |
$ |
53 |
|
$ |
2,473 |
$ |
146 |
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Nine Months Ended |
|
December 31, 2013 |
|
September 30, 2013 |
|
September 30, 2013 |
|
|
|
|
|
Unpaid |
|
|
|
|
|
Interest |
|
|
|
Interest |
|
|
|
Ending |
Principal |
Related |
|
Average |
Income |
|
Average |
Income |
(dollar amounts in thousands) |
Balance |
Balance (5) |
Allowance |
|
Balance |
Recognized |
|
Balance |
Recognized |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
With no related allowance recorded: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and industrial: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owner occupied |
$ |
5,332 |
$ |
5,373 |
$ |
--- |
|
$ |
4,960 |
$ |
42 |
|
$ |
4,456 |
$ |
126 |
|
|
Purchased credit-impaired |
|
--- |
|
--- |
|
--- |
|
|
--- |
|
--- |
|
|
--- |
|
--- |
|
|
Other commercial and industrial |
|
11,884 |
|
15,031 |
|
--- |
|
|
14,254 |
|
168 |
|
|
12,389 |
|
473 |
|
Total commercial and industrial |
$ |
17,216 |
$ |
20,404 |
$ |
--- |
|
$ |
19,214 |
$ |
210 |
|
$ |
16,845 |
$ |
599 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail properties |
$ |
55,773 |
$ |
64,780 |
$ |
--- |
|
$ |
38,514 |
$ |
557 |
|
$ |
47,186 |
$ |
1,867 |
|
|
Multi family |
|
--- |
|
--- |
|
--- |
|
|
4,203 |
|
63 |
|
|
4,836 |
|
220 |
|
|
Office |
|
9,069 |
|
13,721 |
|
--- |
|
|
9,183 |
|
313 |
|
|
13,168 |
|
845 |
|
|
Industrial and warehouse |
|
9,682 |
|
10,803 |
|
--- |
|
|
9,282 |
|
129 |
|
|
11,467 |
|
478 |
|
|
Purchased credit-impaired |
|
82,073 |
|
154,869 |
|
--- |
|
|
--- |
|
--- |
|
|
--- |
|
--- |
|
|
Other commercial real estate |
|
6,002 |
|
6,924 |
|
--- |
|
|
6,216 |
|
159 |
|
|
8,581 |
|
382 |
|
Total commercial real estate |
$ |
162,599 |
$ |
251,097 |
$ |
--- |
|
$ |
67,398 |
$ |
1,221 |
|
$ |
85,238 |
$ |
3,792 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Home equity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Secured by first-lien |
$ |
--- |
$ |
--- |
$ |
--- |
|
$ |
--- |
$ |
--- |
|
$ |
--- |
$ |
--- |
|
|
Secured by junior-lien |
|
--- |
|
--- |
|
--- |
|
|
--- |
|
--- |
|
|
--- |
|
--- |
|
Total home equity |
$ |
--- |
$ |
--- |
$ |
--- |
|
$ |
--- |
$ |
--- |
|
$ |
--- |
$ |
--- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential mortgage: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential mortgage |
$ |
--- |
$ |
--- |
$ |
--- |
|
$ |
--- |
$ |
--- |
|
$ |
--- |
$ |
--- |
|
|
Purchased credit-impaired |
|
--- |
|
--- |
|
--- |
|
|
--- |
|
--- |
|
|
--- |
|
--- |
|
Total residential mortgage |
$ |
--- |
$ |
--- |
$ |
--- |
|
$ |
--- |
$ |
--- |
|
$ |
--- |
$ |
--- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other consumer |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other consumer |
$ |
--- |
$ |
--- |
$ |
--- |
|
$ |
--- |
$ |
--- |
|
$ |
--- |
$ |
--- |
|
|
Purchased credit-impaired |
|
129 |
|
219 |
|
--- |
|
|
129 |
|
4 |
|
|
139 |
|
11 |
|
Total other consumer |
$ |
129 |
$ |
219 |
$ |
--- |
|
$ |
129 |
$ |
4 |
|
$ |
139 |
$ |
11 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
With an allowance recorded: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and industrial: (3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owner occupied |
$ |
40,271 |
$ |
52,810 |
$ |
3,421 |
|
$ |
39,656 |
$ |
332 |
|
$ |
42,155 |
$ |
1,024 |
|
|
Purchased credit-impaired |
|
35,526 |
|
50,798 |
|
2,404 |
|
|
46,942 |
|
1,485 |
|
|
50,421 |
|
3,775 |
|
|
Other commercial and industrial |
|
50,829 |
|
64,497 |
|
2,708 |
|
|
61,563 |
|
886 |
|
|
62,320 |
|
2,510 |
|
Total commercial and industrial |
$ |
126,626 |
$ |
168,105 |
$ |
8,533 |
|
$ |
148,161 |
$ |
2,703 |
|
$ |
154,896 |
$ |
7,309 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate: (4) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail properties |
$ |
72,339 |
$ |
93,395 |
$ |
5,984 |
|
$ |
67,209 |
$ |
448 |
|
$ |
58,928 |
$ |
1,303 |
|
|
Multi family |
|
13,484 |
|
15,408 |
|
1,944 |
|
|
13,646 |
|
159 |
|
|
15,295 |
|
490 |
|
|
Office |
|
50,307 |
|
54,921 |
|
9,927 |
|
|
49,486 |
|
490 |
|
|
46,543 |
|
1,291 |
|
|
Industrial and warehouse |
|
9,162 |
|
10,561 |
|
808 |
|
|
10,381 |
|
303 |
|
|
16,535 |
|
671 |
|
|
Purchased credit-impaired |
|
--- |
|
--- |
|
--- |
|
|
97,719 |
|
3,038 |
|
|
110,124 |
|
7,721 |
|
|
Other commercial real estate |
|
42,544 |
|
50,960 |
|
16,272 |
|
|
32,579 |
|
332 |
|
|
37,436 |
|
1,150 |
|
Total commercial real estate |
$ |
187,836 |
$ |
225,245 |
$ |
34,935 |
|
$ |
271,020 |
$ |
4,770 |
|
$ |
284,861 |
$ |
12,626 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Automobile |
$ |
37,084 |
$ |
38,758 |
$ |
682 |
|
$ |
38,732 |
$ |
817 |
|
$ |
40,555 |
$ |
2,121 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Home equity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Secured by first-lien |
$ |
110,024 |
$ |
116,846 |
$ |
2,396 |
|
$ |
90,952 |
$ |
1,062 |
|
$ |
92,723 |
$ |
2,953 |
|
|
Secured by junior-lien |
|
98,957 |
|
143,967 |
|
5,607 |
|
|
64,553 |
|
| |