XML 25 R13.htm IDEA: XBRL DOCUMENT v3.5.0.2
Loans and Allowance for Credit Losses
9 Months Ended
Sep. 30, 2016
Receivables [Abstract]  
Loans and Allowance for Credit Losses
Loans and Allowance for Credit Losses

Loans, Net of Unearned Income
Loans, net of unearned income are summarized as follows:
 
September 30,
2016
 
December 31, 2015
 
(in thousands)
Real-estate - commercial mortgage
$
5,818,915

 
$
5,462,330

Commercial - industrial, financial and agricultural
4,024,119

 
4,088,962

Real-estate - home equity
1,640,421

 
1,684,439

Real-estate - residential mortgage
1,542,696

 
1,376,160

Real-estate - construction
861,634

 
799,988

Consumer
283,673

 
268,588

Leasing and other
235,793

 
170,914

Overdrafts
2,320

 
2,737

Loans, gross of unearned income
14,409,571

 
13,854,118

Unearned income
(18,333
)
 
(15,516
)
Loans, net of unearned income
$
14,391,238

 
$
13,838,602



Allowance for Credit Losses
The allowance for credit losses consists of the allowance for loan losses and the reserve for unfunded lending commitments. The allowance for loan losses represents management’s estimate of incurred losses in the loan portfolio as of the balance sheet date and is recorded as a reduction to loans. The reserve for unfunded lending commitments represents management’s estimate of incurred losses in its unfunded loan commitments and is recorded in other liabilities on the consolidated balance sheets. The allowance for credit losses is increased by charges to expense, through the provision for credit losses, and decreased by charge-offs, net of recoveries.

The Corporation’s allowance for credit losses includes: (1) specific allowances allocated to loans evaluated for impairment under the FASB's ASC Section 310-10-35; and (2) allowances calculated for pools of loans measured for impairment under FASB ASC Subtopic 450-20.

The Corporation segments its loan portfolio by general loan type, or "portfolio segments," as presented in the table under the heading, "Loans, Net of Unearned Income," above. Certain portfolio segments are further disaggregated and evaluated collectively for impairment based on "class segments," which are largely based on the type of collateral underlying each loan. Commercial loans include both secured and unsecured loans. Construction loan class segments include loans secured by commercial real estate, loans to commercial borrowers secured by residential real estate and loans to individuals secured by residential real estate. Consumer loan class segments include direct consumer installment loans and indirect vehicle loans.

The following table presents the components of the allowance for credit losses:
 
September 30,
2016
 
December 31,
2015
 
(in thousands)
Allowance for loan losses
$
162,526

 
$
169,054

Reserve for unfunded lending commitments
2,643

 
2,358

Allowance for credit losses
$
165,169

 
$
171,412



The following table presents the activity in the allowance for credit losses:
 
Three months ended September 30
 
Nine months ended September 30
 
2016
 
2015
 
2016
 
2015
 
(in thousands)
Balance at beginning of period
$
165,108

 
$
169,453

 
$
171,412

 
$
185,931

Loans charged off
(7,672
)
 
(5,561
)
 
(29,573
)
 
(26,697
)
Recoveries of loans previously charged off
3,592

 
4,503

 
15,148

 
10,661

Net loans charged off
(4,080
)
 
(1,058
)
 
(14,425
)
 
(16,036
)
Provision for credit losses
4,141

 
1,000

 
8,182

 
(500
)
Balance at end of period
$
165,169

 
$
169,395

 
$
165,169

 
$
169,395


The following table presents the activity in the allowance for loan losses by portfolio segment:
 
Real Estate -
Commercial
Mortgage
 
Commercial -
Industrial,
Financial and
Agricultural
 
Real Estate -
Home
Equity
 
Real Estate -
Residential
Mortgage
 
Real Estate -
Construction
 
Consumer
 
Leasing, other
and
overdrafts
 
Unallocated
 
Total
 
(in thousands)
Three months ended September 30, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance at June 30, 2016
$
43,740

 
$
51,755

 
$
26,170

 
$
21,226

 
$
5,772

 
$
2,984

 
$
2,518

 
$
8,381

 
$
162,546

Loans charged off
(1,350
)
 
(3,144
)
 
(709
)
 
(802
)
 
(150
)
 
(685
)
 
(832
)
 

 
(7,672
)
Recoveries of loans previously charged off
296

 
1,539

 
241

 
228

 
898

 
222

 
168

 

 
3,592

Net loans charged off
(1,054
)
 
(1,605
)
 
(468
)
 
(574
)
 
748

 
(463
)
 
(664
)
 

 
(4,080
)
Provision for loan losses (1)
3,171

 
(1,871
)
 
1,419

 
1,452

 
23

 
852

 
1,075

 
(2,061
)
 
4,060

Balance at September 30, 2016
$
45,857

 
$
48,279

 
$
27,121

 
$
22,104

 
$
6,543

 
$
3,373

 
$
2,929

 
$
6,320

 
$
162,526

Three months ended September 30, 2015
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance at June 30, 2015
$
50,680

 
$
49,170

 
$
22,506

 
$
22,787

 
$
7,749

 
$
2,608

 
$
1,615

 
$
10,370

 
$
167,485

Loans charged off
(660
)
 
(1,640
)
 
(940
)
 
(1,035
)
 
(114
)
 
(650
)
 
(522
)
 

 
(5,561
)
Recoveries of loans previously charged off
842

 
1,598

 
304

 
201

 
898

 
314

 
346

 

 
4,503

Net loans charged off
182

 
(42
)
 
(636
)
 
(834
)
 
784

 
(336
)
 
(176
)
 

 
(1,058
)
Provision for loan losses (1)
825

 
(405
)
 
180

 
(609
)
 
(964
)
 
282

 
223

 
1,177

 
709

Balance at September 30, 2015
$
51,687

 
$
48,723

 
$
22,050

 
$
21,344

 
$
7,569

 
$
2,554

 
$
1,662

 
$
11,547

 
$
167,136

Nine months ended September 30, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance at December 31, 2015
$
47,866

 
$
57,098

 
$
22,405

 
$
21,375

 
$
6,529

 
$
2,585

 
$
2,468

 
$
8,728

 
$
169,054

Loans charged off
(3,406
)
 
(13,957
)
 
(3,295
)
 
(2,210
)
 
(1,218
)
 
(2,261
)
 
(3,226
)
 

 
(29,573
)
Recoveries of loans previously charged off
2,488

 
6,789

 
929

 
784

 
2,844

 
957

 
357

 

 
15,148

Net loans charged off
(918
)
 
(7,168
)
 
(2,366
)
 
(1,426
)
 
1,626

 
(1,304
)
 
(2,869
)
 

 
(14,425
)
Provision for loan losses (1)
(1,091
)
 
(1,651
)
 
7,082

 
2,155

 
(1,612
)
 
2,092

 
3,330

 
(2,408
)
 
7,897

Balance at September 30, 2016
$
45,857

 
$
48,279

 
$
27,121

 
$
22,104

 
$
6,543

 
$
3,373

 
$
2,929

 
$
6,320

 
$
162,526

Nine months ended September 30, 2015
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance at December 31, 2014
$
53,493

 
$
51,378

 
$
28,271

 
$
29,072

 
$
9,756

 
$
3,015

 
$
1,799

 
$
7,360

 
$
184,144

Loans charged off
(3,011
)
 
(14,669
)
 
(2,578
)
 
(3,099
)
 
(201
)
 
(1,787
)
 
(1,352
)
 

 
(26,697
)
Recoveries of loans previously charged off
1,729

 
3,855

 
744

 
547

 
2,276

 
923

 
587

 

 
10,661

Net loans charged off
(1,282
)
 
(10,814
)
 
(1,834
)
 
(2,552
)
 
2,075

 
(864
)
 
(765
)
 

 
(16,036
)
Provision for loan losses (1)
(524
)
 
8,159

 
(4,387
)
 
(5,176
)
 
(4,262
)
 
403

 
628

 
4,187

 
(972
)
Balance at September 30, 2015
$
51,687

 
$
48,723

 
$
22,050

 
$
21,344

 
$
7,569

 
$
2,554

 
$
1,662

 
$
11,547

 
$
167,136


(1)
The provision for loan losses excluded an $81,000 and $285,000 increase, respectively, in the reserve for unfunded lending commitments for the three and nine months ended September 30, 2016 and a $291,000 and $472,000 increase, respectively, in the reserve for unfunded lending commitments for the three and nine months ended September 30, 2015. The total provision for credit losses, comprised of allocations for both funded and unfunded loans, was $4.1 million and $8.2 million for the three and nine months ended September 30, 2016, respectively, and $1.0 million and a negative $500,000 for the three and nine months ended September 30, 2015.
The following table presents loans, net of unearned income and their related allowance for loan losses, by portfolio segment:
 
Real Estate -
Commercial
Mortgage
 
Commercial -
Industrial,
Financial and
Agricultural
 
Real Estate -
Home
Equity
 
Real Estate -
Residential
Mortgage
 
Real Estate -
Construction
 
Consumer
 
Leasing, other
and
overdrafts
 
Unallocated
 
Total
 
(in thousands)
Allowance for loan losses at September 30, 2016:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Measured for impairment under FASB ASC Subtopic 450-20
$
36,151

 
$
38,858

 
$
17,828

 
$
10,410

 
$
4,422

 
$
3,346

 
$
2,929

 
$
6,320

 
$
120,264

Evaluated for impairment under FASB ASC Section 310-10-35
9,706

 
9,421

 
9,293

 
11,694

 
2,121

 
27

 

 
N/A

 
42,262

 
$
45,857

 
$
48,279

 
$
27,121

 
$
22,104

 
$
6,543

 
$
3,373

 
$
2,929

 
$
6,320

 
$
162,526

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans, net of unearned income at September 30, 2016:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Measured for impairment under FASB ASC Subtopic 450-20
$
5,763,863

 
$
3,972,461

 
$
1,621,731

 
$
1,496,461

 
$
850,315

 
$
283,633

 
$
219,780

 
N/A

 
$
14,208,244

Evaluated for impairment under FASB ASC Section 310-10-35
55,052

 
51,658

 
18,690

 
46,235

 
11,319

 
40

 

 
N/A

 
182,994

 
$
5,818,915

 
$
4,024,119

 
$
1,640,421

 
$
1,542,696

 
$
861,634

 
$
283,673

 
$
219,780

 
N/A

 
$
14,391,238

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Allowance for loan losses at September 30, 2015:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Measured for impairment under FASB ASC Subtopic 450-20
$
38,490

 
$
36,002

 
$
14,867

 
$
7,921

 
$
5,119

 
$
2,535

 
$
1,662

 
$
11,547

 
$
118,143

Evaluated for impairment under FASB ASC Section 310-10-35
13,197

 
12,721

 
7,183

 
13,423

 
2,450

 
19

 

 
N/A

 
48,993

 
$
51,687

 
$
48,723

 
$
22,050

 
$
21,344

 
$
7,569

 
$
2,554

 
$
1,662

 
$
11,547

 
$
167,136

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans, net of unearned income at September 30, 2015:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Measured for impairment under FASB ASC Subtopic 450-20
$
5,273,819

 
$
3,885,956

 
$
1,679,471

 
$
1,330,778

 
$
750,629

 
$
271,667

 
$
149,530

 
N/A

 
$
13,341,850

Evaluated for impairment under FASB ASC Section 310-10-35
66,109

 
43,952

 
14,178

 
51,307

 
18,936

 
29

 

 
N/A

 
194,511

 
$
5,339,928

 
$
3,929,908

 
$
1,693,649

 
$
1,382,085

 
$
769,565

 
$
271,696

 
$
149,530

 
N/A

 
$
13,536,361

 
N/A - Not applicable.

Impaired Loans
A loan is considered to be impaired if it is probable that all amounts will not be collected according to the contractual terms of the loan agreement. Impaired loans consist of all loans on non-accrual status and accruing troubled debt restructurings ("TDRs"). An allowance for loan losses is established for an impaired loan if its carrying value exceeds its estimated fair value. Impaired loans to borrowers with total outstanding commitments greater than or equal to $1.0 million are evaluated individually for impairment. Impaired loans to borrowers with total outstanding commitments less than $1.0 million are pooled and measured for impairment collectively.

Based on an evaluation of all relevant credit quality factors, the Corporation recorded a $4.1 million provision for credit losses during the three months ended September 30, 2016, compared to a $1.0 million provision for credit losses for the same period in 2015.
All loans individually evaluated for impairment under FASB ASC Section 310-10-35 are measured for losses on a quarterly basis. As of September 30, 2016 and December 31, 2015, substantially all of the Corporation’s individually evaluated impaired loans with total outstanding balances greater than or equal to $1.0 million were measured based on the estimated fair value of each loan’s collateral. Collateral could be in the form of real estate, in the case of impaired commercial mortgages and construction loans, or business assets, such as accounts receivable or inventory, in the case of commercial and industrial loans. Commercial and industrial loans may also be secured by real property.

As of September 30, 2016 and 2015, approximately 73% and 77%, respectively, of impaired loans with principal balances greater than or equal to $1.0 million, whose primary collateral is real estate, were measured at estimated fair value using state certified third-party appraisals that had been updated in the preceding 12 months.

When updated appraisals are not obtained for loans evaluated for impairment under FASB ASC Section 310-10-35 that are secured by real estate, fair values are estimated based on the original appraisal values, as long as the original appraisal indicated an acceptable loan-to-value position and, in the opinion of the Corporation's internal credit administration staff, there has not been a significant deterioration in the collateral value since the original appraisal was performed. Original appraisals are typically used only when the estimated collateral value, as adjusted for the age of the appraisal, results in a current loan-to-value ratio that is lower than the Corporation's loan-to-value requirements for new loans, generally less than 70%.
The following table presents total impaired loans by class segment:
 
September 30, 2016
 
December 31, 2015
 
Unpaid
Principal
Balance
 
Recorded
Investment
 
Related
Allowance
 
Unpaid
Principal
Balance
 
Recorded
Investment
 
Related
Allowance
 
(in thousands)
With no related allowance recorded:
 
 
 
 
 
 
 
 
 
 
Real estate - commercial mortgage
$
30,913

 
$
27,594

 
$

 
$
27,872

 
$
22,596

 
$

Commercial - secured
33,225

 
29,535

 

 
18,012

 
13,702

 

Real estate - residential mortgage
6,312

 
6,131

 

 
4,790

 
4,790

 

Construction - commercial residential
6,393

 
4,923

 

 
9,916

 
8,865

 

 
76,843

 
68,183

 

 
60,590

 
49,953

 

With a related allowance recorded:
 
 
 
 
 
 
 
 
 
 
Real estate - commercial mortgage
37,212

 
27,458

 
9,706

 
45,189

 
35,698

 
12,471

Commercial - secured
26,900

 
21,192

 
8,906

 
39,659

 
33,629

 
14,085

Commercial - unsecured
1,228

 
931

 
515

 
971

 
821

 
498

Real estate - home equity
23,580

 
18,690

 
9,293

 
20,347

 
15,766

 
7,993

Real estate - residential mortgage
47,746

 
40,104

 
11,694

 
55,242

 
45,635

 
13,422

Construction - commercial residential
8,053

 
4,850

 
1,560

 
9,949

 
6,290

 
2,110

Construction - commercial
687

 
450

 
145

 
820

 
638

 
217

Construction - other
1,096

 
1,096

 
416

 
331

 
193

 
68

Consumer - direct
21

 
21

 
15

 
19

 
19

 
14

Consumer - indirect
19

 
19

 
12

 
14

 
14

 
8

Leasing, other and overdrafts

 

 

 
1,658

 
1,425

 
704

 
146,542

 
114,811

 
42,262

 
174,199

 
140,128

 
51,590

Total
$
223,385

 
$
182,994

 
$
42,262

 
$
234,789

 
$
190,081

 
$
51,590


As of September 30, 2016 and December 31, 2015, there were $68.2 million and $50.0 million, respectively, of impaired loans that did not have a related allowance for loan loss. The estimated fair values of the collateral securing these loans exceeded their carrying amount, or they were previously charged down to realizable collateral values. Accordingly, no specific valuation allowance was considered to be necessary.
The following table presents average impaired loans by class segment:
 
Three months ended September 30
 
Nine months ended September 30
 
2016
 
2015
 
2016
 
2015
 
Average
Recorded
Investment
 
Interest
Income (1)
 
Average
Recorded
Investment
 
Interest
Income (1)
 
Average
Recorded
Investment
 
Interest
Income (1)
 
Average
Recorded
Investment
 
Interest
Income (1)
 
(in thousands)
With no related allowance recorded:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Real estate - commercial mortgage
$
25,048

 
$
78

 
$
25,216

 
$
68

 
$
23,929

 
$
219

 
$
26,033

 
246

Commercial - secured
23,836

 
32

 
17,609

 
28

 
18,400

 
68

 
16,142

 
74

Commercial - unsecured

 

 
43

 

 

 

 
22

 

Real estate - residential mortgage
6,151

 
33

 
6,212

 
34

 
5,826

 
96

 
5,539

 
94

Construction - commercial residential
5,734

 
10

 
10,558

 
28

 
6,658

 
45

 
12,390

 
124

Construction - commercial

 

 
1,150

 

 

 

 
1,144

 

 
60,769

 
153

 
60,788

 
158

 
54,813

 
428

 
61,270

 
538

With a related allowance recorded:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Real estate - commercial mortgage
29,139

 
91

 
40,572

 
110

 
32,310

 
303

 
40,116

 
368

Commercial - secured
21,688

 
29

 
22,386

 
36

 
26,665

 
100

 
23,668

 
111

Commercial - unsecured
953

 
1

 
2,788

 
1

 
903

 
3

 
1,981

 
4

Real estate - home equity
18,283

 
76

 
13,728

 
37

 
17,589

 
203

 
13,417

 
101

Real estate - residential mortgage
40,913

 
221

 
46,039

 
254

 
42,399

 
683

 
46,406

 
797

Construction - commercial residential
4,947

 
8

 
5,746

 
15

 
5,568

 
37

 
6,496

 
64

Construction - commercial
476

 

 
1,210

 

 
546

 

 
1,005

 

Construction - other
756

 

 
281

 

 
579

 

 
281

 

Consumer - direct
19

 

 
15

 

 
17

 
1

 
18

 

Consumer - indirect
11

 

 
15

 

 
14

 

 
17

 

Leasing, other and overdrafts

 

 

 

 
712

 

 

 

 
117,185

 
426

 
132,780

 
453

 
127,302

 
1,330

 
133,405

 
1,445

Total
$
177,954

 
$
579

 
$
193,568

 
$
611

 
$
182,115

 
$
1,758

 
$
194,675

 
1,983

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(1)
All impaired loans, excluding accruing TDRs, were non-accrual loans. Interest income recognized for the three and nine months ended September 30, 2016 and 2015 represents amounts earned on accruing TDRs.

Credit Quality Indicators and Non-performing Assets

The following table presents internal credit risk ratings for real estate - commercial mortgages, commercial - secured loans, commercial - unsecured loans, construction - commercial residential loans and construction - commercial loans:
 
Pass
 
Special Mention
 
Substandard or Lower
 
Total
 
September 30, 2016
 
December 31, 2015
 
September 30, 2016
 
December 31, 2015
 
September 30, 2016
 
December 31, 2015
 
September 30, 2016
 
December 31, 2015
 
(dollars in thousands)
Real estate - commercial mortgage
$
5,555,760

 
$
5,204,263

 
$
131,941

 
$
102,625

 
$
131,214

 
$
155,442

 
$
5,818,915

 
$
5,462,330

Commercial - secured
3,648,221

 
3,696,692

 
106,701

 
92,711

 
121,611

 
136,710

 
3,876,533

 
3,926,113

Commercial - unsecured
139,673

 
156,742

 
5,009

 
2,761

 
2,904

 
3,346

 
147,586

 
162,849

Total commercial - industrial, financial and agricultural
3,787,894

 
3,853,434

 
111,710

 
95,472

 
124,515

 
140,056

 
4,024,119

 
4,088,962

Construction - commercial residential
131,875

 
140,337

 
15,853

 
17,154

 
14,180

 
21,812

 
161,908

 
179,303

Construction - commercial
629,314

 
552,710

 
2,530

 
3,684

 
5,048

 
3,597

 
636,892

 
559,991

Total construction (excluding Construction - other)
761,189

 
693,047

 
18,383

 
20,838

 
19,228

 
25,409

 
798,800

 
739,294

 
$
10,104,843

 
$
9,750,744

 
$
262,034

 
$
218,935

 
$
274,957

 
$
320,907

 
$
10,641,834

 
$
10,290,586

% of Total
95.0
%
 
94.8
%
 
2.4
%
 
2.1
%
 
2.6
%
 
3.1
%
 
100.0
%
 
100.0
%


The following is a summary of the Corporation's internal risk rating categories:
Pass: These loans do not currently pose undue credit risk and can range from the highest to average quality, depending on the degree of potential risk.
Special Mention: These loans constitute an undue and unwarranted credit risk, but not to a point of justifying a classification of substandard. Loans in this category are currently acceptable, but are nevertheless potentially weak.
Substandard or Lower: These loans are inadequately protected by current sound worth and paying capacity of the borrower. There exists a well-defined weakness or weaknesses that jeopardize the normal repayment of the debt.

The risk rating process allows management to identify credits that potentially carry more risk in a timely manner and to allocate resources to managing troubled accounts. The Corporation believes that internal risk ratings are the most relevant credit quality indicator for the class segments presented above. The migration of loans through the various internal risk rating categories is a significant component of the allowance for credit loss methodology, which bases the probability of default on this migration. Assigning risk ratings involves judgment. The Corporation's loan review officers provide an independent assessment of risk rating accuracy. Ratings may be changed based on the ongoing monitoring procedures performed by loan officers or credit administration staff, or if specific loan review activities identify a deterioration or an improvement in the loan.

The Corporation does not assign internal risk ratings to smaller balance, homogeneous loans, such as home equity, residential mortgage, construction loans to individuals secured by residential real estate, consumer and lease receivables. For these loans, the most relevant credit quality indicator is delinquency status. The migration of loans through the various delinquency status categories is a significant component of the allowance for credit losses methodology for those loans, which bases the probability of default on this migration.

The following table presents a summary of performing, delinquency and non-performing status for home equity, real estate - residential mortgages, construction loans to individuals and consumer, leasing and other loans by class segment:
 
Performing
 
Delinquent (1)
 
Non-performing (2)
 
Total
 
September 30, 2016
 
December 31, 2015
 
September 30, 2016
 
December 31, 2015
 
September 30, 2016
 
December 31, 2015
 
September 30, 2016
 
December 31, 2015
 
(dollars in thousands)
Real estate - home equity
$
1,615,657

 
$
1,660,773

 
$
10,504

 
$
8,983

 
$
14,260

 
$
14,683

 
$
1,640,421

 
$
1,684,439

Real estate - residential mortgage
1,501,486

 
1,329,371

 
17,759

 
18,305

 
23,451

 
28,484

 
1,542,696

 
1,376,160

Construction - other
61,738

 
59,997

 

 
88

 
1,096

 
609

 
62,834

 
60,694

Consumer - direct
91,164

 
94,262

 
1,675

 
2,254

 
1,943

 
2,203

 
94,782

 
98,719

Consumer - indirect
185,873

 
166,823

 
2,795

 
2,809

 
223

 
237

 
188,891

 
169,869

Total consumer
277,037

 
261,085

 
4,470

 
5,063

 
2,166

 
2,440

 
283,673

 
268,588

Leasing
218,275

 
155,870

 
1,454

 
759

 
51

 
1,506

 
219,780

 
158,135

 
$
3,674,193

 
$
3,467,096

 
$
34,187

 
$
33,198

 
$
41,024

 
$
47,722

 
$
3,749,404

 
$
3,548,016

% of Total
98.0
%
 
97.7
%
 
0.9
%
 
1.0
%
 
1.1
%
 
1.3
%
 
100.0
%
 
100.0
%

(1)
Includes all accruing loans 30 days to 89 days past due.
(2)
Includes all accruing loans 90 days or more past due and all non-accrual loans.
The following table presents non-performing assets:
 
September 30,
2016
 
December 31,
2015
 
(in thousands)
Non-accrual loans
$
124,017

 
$
129,523

Loans 90 days or more past due and still accruing
14,095

 
15,291

Total non-performing loans
138,112

 
144,814

Other real estate owned (OREO)
11,981

 
11,099

Total non-performing assets
$
150,093

 
$
155,913



The following table presents past due status and non-accrual loans by portfolio segment and class segment:
 
September 30, 2016
 
30-59
Days Past
Due
 
60-89
Days Past
Due
 
≥ 90 Days
Past Due
and
Accruing
 
Non-
accrual
 
Total ≥ 90
Days
 
Total Past
Due
 
Current
 
Total
 
(in thousands)
Real estate - commercial mortgage
$
9,268

 
$
1,447

 
$
664

 
$
38,967

 
$
39,631

 
$
50,346

 
$
5,768,569

 
$
5,818,915

Commercial - secured
8,369

 
3,622

 
3,023

 
43,304

 
46,327

 
58,318

 
3,818,215

 
3,876,533

Commercial - unsecured
234

 
53

 
137

 
866

 
1,003

 
1,290

 
146,296

 
147,586

Total commercial - industrial, financial and agricultural
8,603

 
3,675

 
3,160

 
44,170

 
47,330

 
59,608

 
3,964,511

 
4,024,119

Real estate - home equity
6,016

 
4,488

 
3,237

 
11,023

 
14,260

 
24,764

 
1,615,657

 
1,640,421

Real estate - residential mortgage
12,920

 
4,839

 
4,070

 
19,381

 
23,451

 
41,210

 
1,501,486

 
1,542,696

Construction - commercial residential
2,004

 
629

 
72

 
8,930

 
9,002

 
11,635

 
150,273

 
161,908

Construction - commercial

 
9

 
675

 
450

 
1,125

 
1,134

 
635,758

 
636,892

Construction - other

 

 

 
1,096

 
1,096

 
1,096

 
61,738

 
62,834

Total real estate - construction
2,004

 
638

 
747

 
10,476

 
11,223

 
13,865

 
847,769

 
861,634

Consumer - direct
1,147

 
528

 
1,943

 

 
1,943

 
3,618

 
91,164

 
94,782

Consumer - indirect
2,466

 
329

 
223

 

 
223

 
3,018

 
185,873

 
188,891

Total consumer
3,613

 
857

 
2,166

 

 
2,166

 
6,636

 
277,037

 
283,673

Leasing, other and overdrafts
998

 
456

 
51

 

 
51

 
1,505

 
218,275

 
219,780

Total
$
43,422

 
$
16,400

 
$
14,095

 
$
124,017

 
$
138,112

 
$
197,934

 
$
14,193,304

 
$
14,391,238

 
December 31, 2015
 
30-59
Days Past
Due
 
60-89
Days Past
Due
 
≥ 90 Days
Past Due
and
Accruing
 
Non-
accrual
 
Total ≥ 90
Days
 
Total Past
Due
 
Current
 
Total
 
(in thousands)
Real estate - commercial mortgage
$
6,469

 
$
1,312

 
$
439

 
$
40,731

 
$
41,170

 
$
48,951

 
$
5,413,379

 
$
5,462,330

Commercial - secured
5,654

 
2,615

 
1,853

 
41,498

 
43,351

 
51,620

 
3,874,493

 
3,926,113

Commercial - unsecured
510

 
83

 
19

 
701

 
720

 
1,313

 
161,536

 
162,849

Total commercial - industrial, financial and agricultural
6,164

 
2,698

 
1,872

 
42,199

 
44,071

 
52,933

 
4,036,029

 
4,088,962

Real estate - home equity
6,438

 
2,545

 
3,473

 
11,210

 
14,683

 
23,666

 
1,660,773

 
1,684,439

Real estate - residential mortgage
15,141

 
3,164

 
6,570

 
21,914

 
28,484

 
46,789

 
1,329,371

 
1,376,160

Construction - commercial residential
1,366

 
494

 

 
11,213

 
11,213

 
13,073

 
166,230

 
179,303

Construction - commercial
50

 
176

 

 
638

 
638

 
864

 
559,127

 
559,991

Construction - other
88

 

 
416

 
193

 
609

 
697

 
59,997

 
60,694

Total real estate - construction
1,504

 
670

 
416

 
12,044

 
12,460

 
14,634

 
785,354

 
799,988

Consumer - direct
1,687

 
567

 
2,203

 

 
2,203

 
4,457

 
94,262

 
98,719

Consumer - indirect
2,308

 
501

 
237

 

 
237

 
3,046

 
166,823

 
169,869

Total consumer
3,995

 
1,068

 
2,440

 

 
2,440

 
7,503

 
261,085

 
268,588

Leasing, other and overdrafts
483

 
276

 
81

 
1,425

 
1,506

 
2,265

 
155,870

 
158,135

Total
$
40,194

 
$
11,733

 
$
15,291

 
$
129,523

 
$
144,814

 
$
196,741

 
$
13,641,861

 
$
13,838,602



The following table presents TDRs, by class segment:
 
September 30,
2016
 
December 31,
2015
 
(in thousands)
Real-estate - residential mortgage
$
26,854

 
$
28,511

Real-estate - commercial mortgage
16,085

 
17,563

Real estate - home equity
7,668

 
4,556

Commercial - secured
7,422

 
5,833

Construction - commercial residential
843

 
3,942

Commercial - unsecured
66

 
120

Consumer - indirect
20

 
14

Consumer - direct
19

 
19

Total accruing TDRs
58,977

 
60,558

Non-accrual TDRs (1)
27,904

 
31,035

Total TDRs
$
86,881

 
$
91,593

 
(1)
Included in non-accrual loans in the preceding table detailing non-performing assets.

As of September 30, 2016 and December 31, 2015, there were $3.5 million and $5.3 million, respectively, of commitments to lend additional funds to borrowers whose loans were modified under TDRs.



































The following table presents TDRs, by class segment as of September 30, 2016 and 2015, that were modified during the three and nine months ended September 30, 2016 and 2015:
 
 
Three months ended September 30
 
Nine months ended September 30
 
2016
 
2015
 
2016
 
2015
Number of Loans
 
Post-Modification Recorded Investment
 
Number of Loans
 
Post-Modification Recorded Investment
 
Number of Loans
 
Post-Modification Recorded Investment
 
Number of Loans
 
Post-Modification Recorded Investment
 
(dollars in thousands)
Commercial – secured:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Extend maturity with rate concession

 
$

 
2

 
$
1,374

 

 
$

 
2

 
$
1,374

 
Extend maturity without rate concession
4

 
1,826

 
1

 
6

 
10

 
3,801

 
12

 
7,830

Commercial – unsecured:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Extend maturity without rate concession

 

 

 

 
2

 
103

 
1

 
42

Real estate - commercial mortgage:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Extend maturity with rate concession

 

 
2

 
188

 

 

 
2

 
188

 
Extend maturity without rate concession

 

 

 

 

 

 
4

 
2,626

Real estate - home equity:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Extend maturity without rate concession
24

 
1,063

 
5

 
341

 
63

 
3,058

 
5

 
341

 
Bankruptcy
11

 
563

 
9

 
221

 
33

 
2,279

 
34

 
1,452

Real estate – residential mortgage:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Extend maturity with rate concession

 

 
1

 
171

 

 

 
2

 
276

 
Extend maturity without rate concession

 

 

 

 
2

 
315

 
2

 
225

 
Bankruptcy
2

 
350

 
1

 
58

 
3

 
723

 
6

 
795

Construction - commercial residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Extend maturity without rate concession

 

 

 

 

 

 
1

 
889

Consumer - direct:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Bankruptcy

 

 

 

 
1

 
2

 

 

Consumer - indirect:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Bankruptcy
1

 
21

 

 

 
1

 
21

 
1

 
13

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total
42

 
$
3,823

 
21

 
$
2,359

 
115

 
$
10,302

 
72

 
$
16,051

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 


The following table presents TDRs, by class segment, as of September 30, 2016 and 2015, that were modified in the previous 12 months and had a post-modification payment default during the nine months ended September 30, 2016 and 2015. The Corporation defines a payment default as a single missed payment.
 
2016
 
2015
 
Number of Loans
 
Recorded Investment
 
Number of Loans
 
Recorded Investment
 
(dollars in thousands)
Commercial - secured
6

 
$
2,593

 
6

 
$
3,855

Commercial - unsecured
1

 
26

 

 

Real estate - commercial mortgage
2

 
129

 
2

 
233

Real estate - home equity
29

 
1,902

 
9

 
459

Real estate - residential mortgage
7

 
1,395

 
4

 
500

Total
45

 
$
6,045

 
21

 
$
5,047