XML 54 R30.htm IDEA: XBRL DOCUMENT v2.4.0.8
Allowance for Loan and Lease Losses (Tables)
3 Months Ended
Mar. 31, 2014
Loans Receivable [Abstract]  
Allowance for Credit Losses on Financing Receivables [Table Text Block]

The composition of the Company's allowance for loan and lease losses at March 31, 2014 and December 31, 2013 was as follows:

 

 March 31, December 31,
 2014 2013
 (In thousands)
Allowance for loans and lease losses on non-covered loans:     
Originated and other loans and leases held for investment:     
Mortgage $ 19,511 $ 19,937
Commercial  13,994   14,897
Consumer  7,135   6,006
Auto and leasing  8,731   7,866
Unallocated  136   375
   49,507   49,081
Acquired loans:     
Accounted for under ASC 310-20 (Loans with revolving feature and/or      
acquired at a premium)     
Commercial  867   926
Consumer  504   -
Auto  2,247   1,428
   3,618   2,354
Accounted for under ASC 310-30 (Loans acquired with deteriorated      
credit quality, including those by analogy)     
Commercial   2,653   1,713
Consumer  405   418
Auto  -   732
   3,058   2,863
   56,183   54,298
Allowance for loans and lease losses on covered loans:     
Loans secured by 1-4 family residential properties  14,221   12,495
Commercial and other construction  39,562   39,619
Consumer  615   615
   54,398   52,729
Total allowance for loan and lease losses$ 110,581 $ 107,027

The following tables present the activity in our allowance for loan and lease losses and the related recorded investment of the associated loans for our originated and other loans held for investment portfolio by segment for the periods indicated:

 Quarter Ended March 31, 2014
          Auto and      
 Mortgage Commercial Consumer Leasing Unallocated Total
 (In thousands)
Allowance for loan and lease losses for non-covered originated and other loans:                 
Balance at beginning of period$ 19,937 $ 14,897 $ 6,006 $ 7,866 $ 375 $ 49,081
Charge-offs  (1,214)   (419)   (838)   (4,645)   -   (7,116)
Recoveries  148   98   147   1,524   -   1,917
Provision for non-covered originated and other loan and lease losses  640   (582)   1,820   3,986   (239)   5,625
Balance at end of period$ 19,511 $ 13,994 $ 7,135 $ 8,731 $ 136 $ 49,507

 March 31, 2014
 Mortgage Commercial Consumer Auto and Leasing Unallocated Total
 (In thousands)
Allowance for loan and lease losses on non-covered originated and other loans:                 
Ending allowance balance attributable to loans:                 
Individually evaluated for impairment$ 8,001 $ 1,704 $ - $ - $ - $ 9,705
Collectively evaluated for impairment  11,510   12,290   7,135   8,731   136   39,802
Total ending allowance balance$ 19,511 $ 13,994 $ 7,135 $ 8,731 $ 136 $ 49,507
Loans:                 
Individually evaluated for impairment$ 87,744 $ 27,767 $ - $ - $ - $ 115,511
Collectively evaluated for impairment  694,406   1,142,378   142,492   447,940   -   2,427,216
Total ending loan balance$ 782,150 $ 1,170,145 $ 142,492 $ 447,940 $ - $ 2,542,727

 Quarter Ended March 31, 2013
 Mortgage Commercial Consumer Auto and Leasing Unallocated Total
 (In thousands)
Allowance for loan and lease losses for non-covered originated and other loans:                 
Balance at beginning of period$ 21,092 $ 17,072 $ 856 $ 533 $ 368 $ 39,921
Charge-offs  (2,588)   (557)   (246)   (91)   -   (3,482)
Recoveries  -   28   65   7   -   100
Provision for (recapture of) non-covered originated and other loan and lease losses  4,385   (229)   638   1,292   (291)   5,795
Balance at end of period$ 22,889 $ 16,314 $ 1,313 $ 1,741 $ 77 $ 42,334

 December 31, 2013
 Mortgage Commercial Consumer Auto and Leasing Unallocated Total
 (In thousands)
Allowance for loan and lease losses for non-covered originated and other loans:                 
Ending allowance balance attributable to loans:                 
Individually evaluated for impairment$ 8,708 $ 1,431 $ - $ - $ - $ 10,139
Collectively evaluated for impairment  11,229   13,466   6,006   7,866   375   38,942
Total ending allowance balance$ 19,937 $ 14,897 $ 6,006 $ 7,866 $ 375 $ 49,081
Loans:                 
Individually evaluated for impairment$ 84,494 $ 28,145 $ - $ - $ - $ 112,639
Collectively evaluated for impairment  681,771   1,099,512   127,744   379,874   -   2,288,901
Total ending loans balance$ 766,265 $ 1,127,657 $ 127,744 $ 379,874 $ - $ 2,401,540

The following tables present the activity in our allowance for loan losses and related recorded investment of the associated loans in our non-covered acquired loan portfolio, excluding loans accounted for under ASC 310-30, for the quarter ended March 31, 2014

 Quarter Ended March 31, 2014
 Commercial Consumer Auto Unallocated Total
  
Allowance for loan and lease losses for non-covered acquired loans accounted for under ASC 310-20:              
Balance at beginning of period$ 926$ 1$ - $ 1,428 $ - $ 2,354
Charge-offs  (174)   (2,058)   (1,296)   -   (3,528)
Recoveries  -   100   450   -   550
Provision for non-covered acquired loan and lease losses accounted for under ASC 310-20  115   2,462   1,665   -   4,242
Balance at end of period$ 867 $ 504 $ 2,247 $ - $ 3,618

 March 31, 2014
 Commercial Consumer Auto Unallocated Total
  
Allowance for loan and lease losses on non-covered acquired loans accounted for under ASC 310-20:              
Ending allowance balance attributable to loans:              
Collectively evaluated for impairment  867   504   2,247   -   3,618
Total ending allowance balance$ 867 $ 504 $ 2,247 $ - $ 3,618
Loans:              
Collectively evaluated for impairment  71,577   52,049   268,865   -   392,491
Total ending loan balance$ 71,577 $ 52,049 $ 268,865 $ - $ 392,491

 Quarter Ended March 31, 2013
 Commercial Consumer Auto Unallocated Total
  
Allowance for loan and lease losses for non-covered acquired loans accounted for under ASC 310-20:              
Balance at beginning of period$ -$ 1$ - $ - $ - $ -
Charge-offs  -   (1,456)   (1,715)   -   (3,171)
Recoveries  -   207   1,230   -   1,437
Provision for non-covered acquired loan and lease losses accounted for under ASC 310-20  386   1,249   485   -   2,120
Balance at end of period$ 386 $ - $ - $ - $ 386

 December 31, 2013
 Commercial Consumer Auto Unallocated Total
  
Allowance for loan and lease losses on non-covered acquired loans accounted for under ASC 310-20:              
Ending allowance balance attributable to loans:              
Collectively evaluated for impairment  926   -   1,428   -   2,354
Total ending allowance balance$ 926 $ - $ 1,428 $ - $ 2,354
Loans:              
Collectively evaluated for impairment  77,681   56,174   301,584   -   435,439
Total ending loan balance$ 77,681 $ 56,174 $ 301,584 $ - $ 435,439

The following tables present the activity in our allowance for loan losses and related recorded investment of the associated loans in our non-covered acquired loan portfolio accounted for under ASC 310-30, for the quarter ended March 31, 2014:

 

 Quarter Ended March 31, 2014
 Mortgage Commercial Construction Consumer Auto Total
  
Allowance for loan and lease losses for non-covered loans accounted for under ASC 310-30:                 
Balance at beginning of period$ -$ 1$ 1,713$ 1$ -$ 1$ 418 $ 732 $ 2,863
Provision for non-covered acquired loan and lease losses accounted for under ASC 310-30  -   940   -   (13)   (732)   195
Balance at end of period$ - $ 2,653 $ - $ 405 $ - $ 3,058
Impaired Financing Receivables [Table Text Block]

The Company's recorded investment in commercial and mortgage loans that were individually evaluated for impairment, excluding loans accounted for under ASC 310-30, and the related allowance for loan and lease losses at March 31, 2014 and December 31, 2013 are as follows:

 

Originated and Other Loans and Leases Held for Investment

 March 31, 2014
 Unpaid Recorded Related  
 Principal Investment  Allowance  Coverage
 (In thousands)
Impaired loans with specific allowance:          
Commercial$ 7,856 $ 6,686 $ 1,704 25%
Residential troubled-debt restructuring  92,870   87,744   8,002 9%
Impaired loans with no specific allowance:           
Commercial  26,744   21,081  N/A N/A
Total investment in impaired loans$ 127,470 $ 115,511 $ 9,706 8%
           

 December 31, 2013
 Unpaid Recorded Related  
 Principal Investment  Allowance  Coverage
 (In thousands)
Impaired loans with specific allowance          
Commercial$ 6,600 $ 5,553 $ 1,431 26%
Residential troubled-debt restructuring  89,539   84,494   8,708 10%
Impaired loans with no specific allowance          
Commercial  27,914   22,592  N/A N/A
Total investment in impaired loans$ 124,053 $ 112,639 $ 10,139 9%

Acquired Loans Accounted for under ASC-310-20 (Loans with revolving feature and/or acquired at a premium)
           
 March 31, 2014
 Unpaid Recorded Related  
 Principal Investment  Allowance  Coverage
 (In thousands)
Impaired loans with no specific allowance          
Commercial  208   208  N/A N/A
Total investment in impaired loans$ 208 $ 208 $ - 0%
           
           
 December 31, 2013
 Unpaid Recorded Specific  
 Principal Investment  Allowance  Coverage
 (In thousands)
Impaired loans with no specific allowance          
Commercial  208   208  N/A N/A
Total investment in impaired loans$ 208 $ 208 $ - 0%

The Company's recorded investment in non-covered acquired loan pools accounted for under ASC 310-30 and their related allowance for non-covered loan and lease losses at March 31, 2014 and December 31, 2013 are as follows

Acquired Loans Accounted for under ASC 310-30 (including those accounted for under ASC 310-30 by analogy

 March 31, 2014
           
 Unpaid Recorded    
 Principal Investment  Allowance  Coverage
 (In thousands)
Impaired non-covered loan pools:           
Mortgage$ 5,008 $ 4,510 $ 57 1%
Commercial   89,496   78,742   879 1%
Construction  46,256   40,397   1,773 4%
Consumer  61,584   53,307   349 1%
Total investment in impaired non-covered loan pools$ 202,344 $ 176,956 $ 3,058 2%

 December 31, 2013
           
 Unpaid Recorded    
 Principal Investment  Allowance  Coverage
 (In thousands)
Impaired non-covered loan pools:           
Mortgage$ 5,183 $ 4,718 $ 57 1%
Commercial   48,100   40,411   394 1%
Construction  21,526   17,818   1,319 7%
Consumer  73,043   63,606   361 1%
Auto  379,236   377,316   732 0%
Total investment in impaired non-covered loan pools$ 527,088 $ 503,869 $ 2,863 1%

The following table presents the interest recognized in commercial and mortgage loans that were individually evaluated for impairment, excluding loans accounted for under ASC 310-30, for the quarters ended March 31, 2014 and 2013

 Quarter Ended March 31,
 2014 2013
 Interest Income Recognized Average Recorded Investment Interest Income Recognized Average Recorded Investment
 (In thousands)
            
Impaired loans with specific allowance           
Commercial$ 24 $ 6,259 $ 4 $ 15,472
Residential troubled-debt restructuring  645   87,052   443   78,748
Impaired loans with no specific allowance           
Commercial  78   21,629   293   30,360
Total interest income from impaired loans$ 747 $ 114,940 $ 740 $ 124,580
            
Troubled Debt Restructurings on Financing Receivables [Table Text Block]

Modifications

 

The following table presents the troubled-debt restructurings during the quarters ended March 31, 2014 and 2013:

 Quarter Ended March 31, 2014
 Number of contracts Pre-Modification Outstanding Recorded Investment Pre-Modification Weighted Average Rate Pre-Modification Weighted Average Term (in Months) Post-Modification Outstanding Recorded Investment Post-Modification Weighted Average Rate Post-Modification Weighted Average Term (in Months)
 (Dollars in thousands)
Mortgage 34 $ 4,009 6.43% 347 $3,910 4.35% 375
Consumer 5   42 12.97%  67   44 12.95%  66
                
 Quarter Ended March 31, 2013
 Number of contracts Pre- Modification Outstanding Recorded Investment Pre-Modification Weighted Average Rate Pre-Modification Weighted Average Term (in Months) Post-Modification Outstanding Recorded Investment Post-Modification Weighted Average Rate Post-Modification Weighted Average Term (in Months)
 (Dollars in thousands)
Mortgage 57 $ 7,518 6.28%  331 $ 8,040 4.35%  409

The following table presents troubled-debt restructurings for which there was a payment default during the twelve-month period ended March 31, 2014 and 2013:

 Twelve-Month Period Ended March 31,
 2014 2013
 Number of Contracts Recorded Investment Number of Contracts Recorded Investment
 (Dollars in thousands)
Mortgage 19 $ 2,592  32 $ 4,295
Commercial - $ -  1 $ 18
Consumer 1 $ 11  - $ -
Financing Receivable Credit Quality Indicators [Table Text Block]

As of March 31, 2014 and December 31, 2013, and based on the most recent analysis performed, the risk category of gross non-covered originated and other loans and acquired loans accounted for under ASC 310-20 subject to risk rating by class of loans is as follows:

 March 31, 2014
 Risk Ratings
               Individually
 Balance    Special       Measured for
 Outstanding Pass Mention Substandard Doubtful Impairment
 (In thousands)
Commercial - originated and other loans held for investment                 
Commercial secured by real estate:                 
Corporate$ 62,935 $ 62,935 $ - $ - $ - $ -
Institutional  9,833   9,833   -   -   -   -
Middle market  169,753   141,537   16,619   -   -   11,597
Retail  156,694   139,971   1,929   1,892   -   12,902
Floor plan  1,699   1,699   -   -   -   -
Real estate  11,837   11,837   -   -   -   -
   412,751   367,812   18,548   1,892   -   24,499
Other commercial and industrial:                 
Corporate  28,475   28,475   -   -   -   -
Institutional  553,249   553,249   -   -   -   -
Middle market  82,933   77,566   3,336   771   -   1,260
Retail  67,055   63,366   119   1,562   -   2,008
Floor plan  25,682   25,372   202   108   -   -
   757,394   748,028   3,657   2,441   -   3,268
Total  1,170,145   1,115,840   22,205   4,333   -   27,767
                  
Commercial - acquired loans (under ASC 310-20)                 
Commercial secured by real estate:                 
Corporate  11,079   11,079   -   -   -   -
Retail  4,301   3,490   245   566   -   -
Floor plan  2,752   2,651   -   101   -   -
   18,132   17,220   245   667   -   -
Other commercial and industrial:                 
Corporate  2,947   2,851   -   96   -   -
Institutional  221   221   -   -   -   -
Retail  17,216   16,460   100   656   -   -
Floor plan  33,061   32,998   63   -   -   -
   53,445   52,530   163   752   -   -
Total  71,577   69,750   408   1,419   -   -
Total$ 1,241,722 $ 1,185,590 $ 22,613 $ 5,752 $ - $ 27,767

 December 31, 2013
 Risk Ratings
               Individually
 Balance    Special       Measured for
 Outstanding Pass Mention Substandard Doubtful Impairment
 (In thousands)
Commercial - originated and other loans held for investment                 
Commercial secured by real estate:                 
Corporate$ 54,796 $ 54,796 $ - $ - $ - $ -
Institutional  4,050   4,050   -   -   -   -
Middle market  161,583   133,061   16,627   118   -   11,777
Retail  166,642   149,018   2,182   2,258   -   13,184
Floor plan  1,835   1,835   -   -   -   -
Real estate  11,655   11,655   -   -   -   -
   400,561   354,415   18,809   2,376   -   24,961
Other commercial and industrial:                 
Corporate  32,598   32,598   -   -   -   -
Institutional  536,445   536,445   -   -   -   -
Middle market  58,897   53,868   3,466   198   -   1,365
Retail  61,510   58,742   257   691   -   1,820
Floor plan  37,646   37,350   188   108   -   -
   727,096   719,003   3,911   997   -   3,185
Total  1,127,657   1,073,418   22,720   3,373   -   28,146
                  
Commercial - acquired loans (under ASC 310-20)                 
Commercial secured by real estate:                 
Corporate  10,166   10,166   -   -   -   -
Retail  5,770   4,378   443   949   -   -
Floor plan  2,677   2,576   -   101   -   -
   18,613   17,120   443   1,050   -   -
Other commercial and industrial:                 
Corporate  9,793   9,696   -   97   -   -
Retail  27,338   26,044   150   1,144   -   -
Floor plan  21,937   21,769   168   -   -   -
   59,068   57,509   318   1,241   -   -
Total  77,681   74,629   761   2,291   -   -
Total$ 1,205,338 $ 1,148,047 $ 23,481 $ 5,664 $ - $ 28,146

 March 31, 2014
 Delinquency
                     Individually
 Balance                   Measured for
 Outstanding 0-29 days 30-59 days 60-89 days 90-119 days 120-364 days 365+ days Impairment
 (In thousands)
Originated and other loans and leases held for investment                       
Mortgage                       
Traditional (by origination year)                       
Up to the year 2002$ 72,096 $ 61,268 $ 5,230 $ 2,621 $ 382 $ 1,037 $ 1,459 $ 99
Years 2003 and 2004  63,515   53,170   5,494   2,445   484   1,246   612   64
Year 2005  87,818   72,414   6,448   2,288   1,233   3,576   1,324   535
Year 2006  116,904   97,822   10,151   4,376   1,169   2,410   850   126
Years 2007, 2008 and 2009  97,840   87,065   3,807   2,025   223   3,619   875   226
Years 2010, 2011, 2012 2013 and 2014  182,167   164,134   2,126   721   1,070   1,004   1,064   12,048
   620,340   535,873   33,256   14,476   4,561   12,892   6,184   13,098
Non-traditional  39,790   35,078   1,744   470   -   1,439   986   73
Loss mitigation program  86,005   8,366   1,001   171   219   779   896   74,573
   746,135   579,317   36,001   15,117   4,780   15,110   8,066   87,744
Home equity secured personal loans  733   595   -   - -  -   126   12   -
GNMA's buy-back option program  35,282   -   -   - -  5,529   16,742   13,011   -
   782,150   579,912   36,001   15,117   10,309   31,978   21,089   87,744
Consumer                       
Credit cards  15,490   14,701   263   171   136   219   -   -
Overdrafts  331   289   28   11   1   2   -   -
Unsecured personal lines of credit  1,934   1,718   60   99   15   35   7   -
Unsecured personal loans  108,037   105,369   1,397   512   195   42   12   510
Cash collateral personal loans  16,700   16,263   375   46   13   3   -   -
   142,492   138,340   2,123   839   360   301   19   510
Auto and Leasing  447,940   399,721   33,788   8,559   3,461   2,411   -   -
   1,372,582   1,117,973   71,912   24,515   14,130   34,690   21,108   88,254
Acquired loans (accounted for under ASC 310-20)                       
Consumer                       
Credit cards  48,381   44,111   1,413   781   743   1,333   -   -
Personal loans  3,668   3,423   105   83   4   53   -   -
   52,049   47,534   1,518   864   747   1,386   -   -
Auto   268,865   250,840   13,161   3,522   804   538   -   -
   320,914   298,374   14,679   4,386   1,551   1,924   -   -
Total $ 1,693,496 $ 1,416,347 $ 86,591 $ 28,901 $ 15,681 $ 36,614 $ 21,108 $ 88,254

 December 31, 2013
 Delinquency
                     Individually
 Balance                   Measured for
 Outstanding 0-29 days 30-59 days 60-89 days 90-119 days 120-364 days 365+ days Impairment
 (In thousands)
Originated and other loans and leases held for investment                       
Mortgage                       
Traditional (by origination year)                       
Up to the year 2002$ 76,512 $ 64,743 $ 6,594 $ 1,634 $ 868 $ 1,082 $ 1,458 $ 133
Years 2003 and 2004  65,117   56,283   4,722   1,938   56   1,437   352   329
Year 2005  89,541   74,016   8,414   2,119   1,198   3,037   573   184
Year 2006  120,322   99,243   12,055   4,312   1,148   2,755   515   294
Years 2007, 2008 and 2009  101,150   91,920   3,464   1,104   1,264   2,844   554   -
Years 2010, 2011, 2012 and 2013  149,546   134,577   3,192   1,609   115   974   989   8,090
   602,188   520,782   38,441   12,716   4,649   12,129   4,441   9,030
Non-traditional  42,102   35,168   3,217   1,162   -   1,324   833   398
Loss mitigation program  86,318   7,762   1,376   149   624   312   1,029   75,066
   730,608   563,712   43,034   14,027   5,273   13,765   6,303   84,494
Home equity secured personal loans  736   598   -   - -  -   126   12   -
GNMA's buy-back option program  34,921   -   -   - -  7,670   14,425   12,826   -
   766,265   564,310   43,034   14,027   12,943   28,316   19,141   84,494
Consumer                       
Credit cards  15,241   14,555   287   168   118   113   -   -
Overdrafts  372   322   46   4   -   -   -   -
Unsecured personal lines of credit  1,981   1,844   33   38   25   34   7   -
Unsecured personal loans  94,560   92,102   1,272   399   300   39   13   435
Cash collateral personal loans  15,590   15,223   324   43   -   -   -   -
   127,744   124,046   1,962   652   443   186   20   435
Auto and Leasing  379,874   339,817   25,532   9,437   3,397   1,691   -   -
   1,273,883   1,028,173   70,528   24,116   16,783   30,193   19,161   84,929
Acquired loans (accounted for under ASC 310-20)                       
Consumer                       
Credit cards  52,199   46,713   2,217   1,200   828   1,241   -   -
Personal loans  3,975   3,681   196   7   60   31   -   -
   56,174   50,394   2,413   1,207   888   1,272   -   -
Auto   301,584   283,825   12,534   3,616   1,095   514   -   -
   357,758   334,219   14,947   4,823   1,983   1,786   -   -
Total $ 1,631,641 $ 1,362,392 $ 85,475 $ 28,939 $ 18,766 $ 31,979 $ 19,161 $ 84,929
Allowance For Credit Losses On Financing Receivables Covered Loans [Table Text Block]

The changes in the allowance for loan and lease losses on covered loans for the quarters ended March 31, 2014 and 2013 were as follows:

 Quarter Ended March 31,
 2014 2013
 (In thousands)
Balance at beginning of the period$ 52,729 $ 54,124
Provision for covered loan and lease losses, net  1,629   672
FDIC shared-loss portion of provision for (recapture of)     
covered loan and lease losses, net  40   (1,822)
Balance at end of the period$ 54,398 $ 52,974
Impaired Financing Receivables Covered Loans[Table Text Block]

The Company's recorded investment in covered loan pools that have recorded impairments and their related allowance for covered loan and lease losses as of March 31, 2014 and December 31, 2013 are as follows

 March 31, 2014
           
 Unpaid Recorded    
 Principal Investment  Allowance  Coverage
 (In thousands)
Impaired covered loan pools:          
Loans secured by 1-4 family residential properties$ 147,597 $ 111,410 $ 14,221 13%
Construction and development secured by 1-4 family residential properties  65,747   18,254   6,866 38%
Commercial and other construction  192,095   111,679   32,696 29%
Consumer  9,671   5,503   615 11%
Total investment in impaired covered loan pools$ 415,110 $ 246,846 $ 54,398 22%

 December 31, 2013
           
 Unpaid Recorded Specific  
 Principal Investment  Allowance  Coverage
 (In thousands)
Impaired covered loan pools with specific allowance          
Loans secured by 1-4 family residential properties$ 52,142 $ 38,179 $ 12,495 33%
Construction and development secured by 1-4 family residential properties  66,037   17,304   6,866 40%
Commercial and other construction  209,566   111,946   32,753 29%
Consumer  10,512   5,857   615 11%
Total investment in impaired covered loan pools$ 338,257 $ 173,286 $ 52,729 30%