Loans and leases and the allowance for credit losses | 4. Loans and leases and the allowance for credit losses A summary of current, past due and nonaccrual loans as of March 31, 2017 and December 31, 2016 follows: Current 30-89 Days Past Due Accruing Loans Past Due 90 Days or More (a) Accruing Loans Acquired at a Discount Past Due 90 days or More (b) Purchased Impaired (c) Nonaccrual Total (In thousands) March 31, 2017 Commercial, financial, leasing, etc. $ 21,986,926 38,046 6,695 387 1,825 261,497 $ 22,295,376 Real estate: Commercial 25,088,525 185,331 17,322 13,618 26,391 183,113 25,514,300 Residential builder and developer 1,714,177 15,185 — 1,972 12,798 13,573 1,757,705 Other commercial construction 5,747,834 23,973 — — 13,879 13,963 5,799,649 Residential 17,004,912 431,427 251,308 11,116 362,283 237,685 18,298,731 Residential — limited documentation 3,086,264 91,177 — — 135,759 112,560 3,425,760 Consumer: Home equity lines and loans 5,398,590 32,939 — 12,238 — 79,962 5,523,729 Automobile 3,049,712 48,751 — — — 16,109 3,114,572 Other 3,519,996 25,876 4,694 24,401 — 8,213 3,583,180 Total $ 86,596,936 892,705 280,019 63,732 552,935 926,675 $ 89,313,002 December 31, 2016 Commercial, financial, leasing, etc. $ 22,287,857 53,503 6,195 417 641 261,434 $ 22,610,047 Real estate: Commercial 25,076,684 183,531 7,054 12,870 31,404 176,201 25,487,744 Residential builder and developer 1,884,989 4,667 5 1,952 14,006 16,707 1,922,326 Other commercial construction 5,985,118 77,701 922 198 14,274 18,111 6,096,324 Residential 17,631,377 485,468 281,298 11,537 378,549 229,242 19,017,471 Residential — limited documentation 3,239,344 88,366 — — 139,158 106,573 3,573,441 Consumer: Home equity lines and loans 5,502,091 44,565 — 12,678 — 81,815 5,641,149 Automobile 2,869,232 56,158 — 1 — 18,674 2,944,065 Other 3,491,629 31,286 5,185 21,491 — 11,258 3,560,849 Total $ 87,968,321 1,025,245 300,659 61,144 578,032 920,015 $ 90,853,416 (a) Excludes loans acquired at a discount. (b) Loans acquired at a discount that were recorded at fair value at acquisition date. This category does not include purchased impaired loans that are presented separately. (c) Accruing loans acquired at a discount that were impaired at acquisition date and recorded at fair value. 4. Loans and leases and the allowance for credit losses, continued One-to-four family residential mortgage loans held for sale were $297 million and $414 million at March 31, 2017 and December 31, 2016, respectively. Commercial real estate loans held for sale were $75 million at March 31, 2017 and $643 million at December 31, 2016. The outstanding principal balance and the carrying amount of loans acquired at a discount that were recorded at fair value at the acquisition date and included in the consolidated balance sheet were as follows: March 31, December 31, 2017 2016 (In thousands) Outstanding principal balance $ 2,089,909 2,311,699 Carrying amount: Commercial, financial, leasing, etc. 55,671 59,928 Commercial real estate 415,047 456,820 Residential real estate 765,986 799,802 Consumer 369,803 487,721 $ 1,606,507 1,804,271 Purchased impaired loans included in the table above totaled $553 million at March 31, 2017 and $578 million at December 31, 2016, representing less than 1% of the Company’s assets as of each date. A summary of changes in the accretable yield for loans acquired at a discount for the three-month periods ended March 31, 2017 and 2016 follows: Three Months Ended March 31, 2017 Three Months Ended March 31, 2016 Purchased Other Purchased Other Impaired Acquired Impaired Acquired (In thousands) Balance at beginning of period $ 154,233 201,153 $ 184,618 296,434 Interest income (10,925 ) (25,518 ) (14,062 ) (37,862 ) Reclassifications from nonaccretable balance 146 3,183 629 5,664 Other (a) — 2,492 — 4,781 Balance at end of period $ 143,454 181,310 $ 171,185 269,017 (a) Other changes in expected cash flows including changes in interest rates and prepayment assumptions. 4. Loans and leases and the allowance for credit losses, continued Changes in the allowance for credit losses for the three months ended March 31, 2017 were as follows: Commercial, Financial, Real Estate Leasing, etc. Commercial Residential Consumer Unallocated Total (In thousands) Beginning balance $ 330,833 362,719 61,127 156,288 78,030 $ 988,997 Provision for credit losses 28,823 1,262 5,637 18,832 446 55,000 Net charge-offs Charge-offs (16,357 ) (5,445 ) (6,259 ) (34,503 ) — (62,564 ) Recoveries 4,461 1,474 1,507 12,555 — 19,997 Net charge-offs (11,896 ) (3,971 ) (4,752 ) (21,948 ) — (42,567 ) Ending balance $ 347,760 360,010 62,012 153,172 78,476 $ 1,001,430 Changes in the allowance for credit losses for the three months ended March 31, 2016 were as follows: Commercial, Financial, Real Estate Leasing, etc. Commercial Residential Consumer Unallocated Total (In thousands) Beginning balance $ 300,404 326,831 72,238 178,320 78,199 $ 955,992 Provision for credit losses 24,364 4,013 1,218 19,893 (488 ) 49,000 Net charge-offs Charge-offs (6,149 ) (1,272 ) (6,972 ) (44,319 ) — (58,712 ) Recoveries 5,247 2,413 1,887 6,925 — 16,472 Net (charge-offs) recoveries (902 ) 1,141 (5,085 ) (37,394 ) — (42,240 ) Ending balance $ 323,866 331,985 68,371 160,819 77,711 $ 962,752 4. Loans and leases and the allowance for credit losses, continued Despite the allocation in the preceding table, the allowance for credit losses is general in nature and is available to absorb losses from any loan or lease type. In establishing the allowance for credit losses, the Company estimates losses attributable to specific troubled credits identified through both normal and detailed or intensified credit review processes and also estimates losses inherent in other loans and leases on a collective basis. For purposes of determining the level of the allowance for credit losses, the Company evaluates its loan and lease portfolio by loan type. The amounts of loss components in the Company’s loan and lease portfolios are determined through a loan-by-loan analysis of larger balance commercial loans and commercial real estate loans that are in nonaccrual status and by applying loss factors to groups of loan balances based on loan type and management’s classification of such loans under the Company’s loan grading system. Measurement of the specific loss components is typically based on expected future cash flows, collateral values and other factors that may impact the borrower’s ability to pay. In determining the allowance for credit losses, the Company utilizes a loan grading system which is applied to commercial and commercial real estate credits on an individual loan basis. Loan officers are responsible for continually assigning grades to these loans based on standards outlined in the Company’s Credit Policy. Internal loan grades are also monitored by the Company’s credit review department to ensure consistency and strict adherence to the prescribed standards. Loan grades are assigned loss component factors that reflect the Company’s loss estimate for each group of loans and leases. Factors considered in assigning loan grades and loss component factors include borrower-specific information related to expected future cash flows and operating results, collateral values, geographic location, financial condition and performance, payment status, and other information; levels of and trends in portfolio charge-offs and recoveries; levels of and trends in portfolio delinquencies and impaired loans; changes in the risk profile of specific portfolios; trends in volume and terms of loans; effects of changes in credit concentrations; and observed trends and practices in the banking industry. As updated appraisals are obtained on individual loans or other events in the market place indicate that collateral values have significantly changed, individual loan grades are adjusted as appropriate. Changes in other factors cited may also lead to loan grade changes at any time. Except for consumer loans and residential real estate loans that are considered smaller balance homogenous loans and acquired loans that are evaluated on an aggregated basis, the Company considers a loan to be impaired for purposes of applying GAAP when, based on current information and events, it is probable that the Company will be unable to collect all amounts according to the contractual terms of the loan agreement or the loan is delinquent 90 days. Regardless of loan type, the Company considers a loan to be impaired if it qualifies as a troubled debt restructuring. Modified loans, including smaller balance homogenous loans, that are considered to be troubled debt restructurings are evaluated for impairment giving consideration to the impact of the modified loan terms on the present value of the loan’s expected cash flows. 4. Loans and leases and the allowance for credit losses, continued The following tables provide information with respect to loans and leases that were considered impaired as of March 31, 2017 and December 31, 2016 and for the three-month periods ended March 31, 2017 and 2016. March 31, 2017 December 31, 2016 Recorded Investment Unpaid Principal Balance Related Allowance Recorded Investment Unpaid Principal Balance Related Allowance (In thousands) With an allowance recorded: Commercial, financial, leasing, etc. $ 177,001 196,338 64,056 168,072 184,432 48,480 Real estate: Commercial 64,746 80,482 10,541 71,862 86,666 11,620 Residential builder and developer 6,870 7,031 403 7,396 8,361 506 Other commercial construction 2,203 2,673 398 2,475 2,731 448 Residential 91,077 111,477 3,738 86,680 105,944 3,457 Residential — limited documentation 81,922 97,658 5,000 82,547 97,718 6,000 Consumer: Home equity lines and loans 46,132 50,262 8,389 44,693 48,965 8,027 Automobile 16,087 16,602 3,508 16,982 18,272 3,740 Other 3,522 3,670 725 3,791 5,296 776 489,560 566,193 96,758 484,498 558,385 83,054 With no related allowance recorded: Commercial, financial, leasing, etc. 92,546 127,252 — 100,805 124,786 — Real estate: Commercial 126,437 139,103 — 113,276 121,846 — Residential builder and developer 11,748 18,863 — 14,368 21,124 — Other commercial construction 12,029 31,072 — 15,933 35,281 — Residential 14,946 22,209 — 16,823 24,161 — Residential — limited documentation 14,466 22,941 — 15,429 24,590 — 272,172 361,440 — 276,634 351,788 — Total: Commercial, financial, leasing, etc. 269,547 323,590 64,056 268,877 309,218 48,480 Real estate: Commercial 191,183 219,585 10,541 185,138 208,512 11,620 Residential builder and developer 18,618 25,894 403 21,764 29,485 506 Other commercial construction 14,232 33,745 398 18,408 38,012 448 Residential 106,023 133,686 3,738 103,503 130,105 3,457 Residential — limited documentation 96,388 120,599 5,000 97,976 122,308 6,000 Consumer: Home equity lines and loans 46,132 50,262 8,389 44,693 48,965 8,027 Automobile 16,087 16,602 3,508 16,982 18,272 3,740 Other 3,522 3,670 725 3,791 5,296 776 Total $ 761,732 927,633 96,758 761,132 910,173 83,054 4. Loans and leases and the allowance for credit losses, continued Three Months Ended March 31, 2017 Three Months Ended March 31, 2016 Interest Income Recognized Interest Income Recognized Average Recorded Investment Total Cash Basis Average Recorded Investment Total Cash Basis (In thousands) Commercial, financial, leasing, etc. $ 271,825 478 478 296,584 611 611 Real estate: Commercial 182,857 975 975 182,454 1,474 1,474 Residential builder and developer 20,051 429 429 33,750 42 42 Other commercial construction 16,328 847 847 16,868 38 38 Residential 103,875 1,636 774 96,788 1,372 882 Residential — limited documentation 97,121 1,500 384 107,473 1,472 630 Consumer: Home equity lines and loans 45,542 399 100 26,019 246 85 Automobile 16,504 275 19 21,962 339 36 Other 3,598 72 3 17,717 178 27 Total $ 757,701 6,611 4,009 799,615 5,772 3,825 In accordance with the previously described policies, the Company utilizes a loan grading system that is applied to all commercial loans and commercial real estate loans. Loan grades are utilized to differentiate risk within the portfolio and consider the expectations of default for each loan. Commercial loans and commercial real estate loans with a lower expectation of default are assigned one of ten possible “pass” loan grades and are generally ascribed lower loss factors when determining the allowance for credit losses. Loans with an elevated level of credit risk are classified as “criticized” and are ascribed a higher loss factor when determining the allowance for credit losses. Criticized loans may be classified as “nonaccrual” if the Company no longer expects to collect all amounts according to the contractual terms of the loan agreement or the loan is delinquent 90 days or more. All larger- balance criticized commercial loans and commercial real estate loans are individually reviewed by centralized credit personnel each quarter to determine the appropriateness of the assigned loan grade, including whether the loan should be reported as accruing or nonaccruing. Smaller-balance criticized loans are analyzed by business line risk management areas to ensure proper loan grade classification. Furthermore, criticized nonaccrual commercial loans and commercial real estate loans are considered impaired and, as a result, specific loss allowances on such loans are established within the allowance for credit losses to the extent appropriate in each individual instance. 4. Loans and leases and the allowance for credit losses, continued The following table summarizes the loan grades applied to the various classes of the Company’s commercial loans and commercial real estate loans. Real Estate Commercial, Residential Other Financial, Builder and Commercial Leasing, etc. Commercial Developer Construction (In thousands) March 31, 2017 Pass $ 21,036,982 24,589,201 1,660,537 5,609,985 Criticized accrual 996,897 741,986 83,595 175,701 Criticized nonaccrual 261,497 183,113 13,573 13,963 Total $ 22,295,376 25,514,300 1,757,705 5,799,649 December 31, 2016 Pass $ 21,398,581 24,570,269 1,789,071 5,912,351 Criticized accrual 950,032 741,274 116,548 165,862 Criticized nonaccrual 261,434 176,201 16,707 18,111 Total $ 22,610,047 25,487,744 1,922,326 6,096,324 In determining the allowance for credit losses, residential real estate loans and consumer loans are generally evaluated collectively after considering such factors as payment performance and recent loss experience and trends, which are mainly driven by current collateral values in the market place as well as the amount of loan defaults. Loss rates on such loans are determined by reference to recent charge-off history and are evaluated (and adjusted if deemed appropriate) through consideration of other factors including near-term forecasted loss estimates developed by the Company’s credit department. In arriving at such forecasts, the Company considers the current estimated fair value of its collateral based on geographical adjustments for home price depreciation/appreciation and overall borrower repayment performance. With regard to collateral values, the realizability of such values by the Company contemplates repayment of any first lien position prior to recovering amounts on a second lien position. However, residential real estate loans and outstanding balances of home equity loans and lines of credit that are more than 150 days past due are generally evaluated for collectibility on a loan-by-loan basis giving consideration to estimated collateral values. The carrying value of residential real estate loans and home equity loans and lines of credit for which a partial charge-off has been recognized totaled $43 million and $30 million, respectively, at March 31, 2017 and $44 million and $32 million, respectively, at December 31, 2016. Residential real estate loans and home equity loans and lines of credit that were more than 150 days past due but did not require a partial charge-off because the net realizable value of the collateral exceeded the outstanding customer balance were $18 million and $39 million, respectively, at March 31, 2017 and $16 million and $39 million, respectively, at December 31, 2016. The Company also measures additional losses for purchased impaired loans when it is probable that the Company will be unable to collect all cash flows expected at acquisition plus additional cash flows expected to be collected arising from changes in estimates after acquisition. The determination of the allocated portion of the allowance for credit losses is very subjective. Given that inherent subjectivity and potential imprecision involved in determining the allocated portion of the allowance for credit losses, the Company also provides an inherent unallocated portion of the allowance. The unallocated portion of the allowance is intended to recognize probable losses that are not otherwise identifiable and includes management’s subjective determination of amounts necessary to provide for the possible use of imprecise estimates in determining the allocated portion of the allowance. Therefore, the level of the unallocated portion of the allowance is primarily reflective of the inherent imprecision in the various calculations used in determining the allocated portion of the allowance for credit losses. Other factors that could also lead to changes in the unallocated portion include the effects of expansion into new markets for which the Company does not have the same degree of familiarity and experience regarding portfolio performance in changing market conditions, the introduction of new loan and lease product types, and other risks associated with the Company’s loan portfolio that may not be specifically identifiable. 4. Loans and leases and the allowance for credit losses, continued The allocation of the allowance for credit losses summarized on the basis of the Company’s impairment methodology was as follows: Commercial, Financial, Real Estate Leasing, etc. Commercial Residential Consumer Total (In thousands) March 31, 2017 Individually evaluated for impairment $ 64,056 11,342 8,738 12,622 $ 96,758 Collectively evaluated for impairment 283,704 346,795 49,902 140,550 820,951 Purchased impaired — 1,873 3,372 — 5,245 Allocated $ 347,760 360,010 62,012 153,172 922,954 Unallocated 78,476 Total $ 1,001,430 December 31, 2016 Individually evaluated for impairment $ 48,480 12,500 9,457 12,543 $ 82,980 Collectively evaluated for impairment 282,353 348,301 47,993 143,745 822,392 Purchased impaired — 1,918 3,677 — 5,595 Allocated $ 330,833 362,719 61,127 156,288 910,967 Unallocated 78,030 Total $ 988,997 The recorded investment in loans and leases summarized on the basis of the Company’s impairment methodology was as follows: Commercial, Financial, Real Estate Leasing, etc. Commercial Residential Consumer Total (In thousands) March 31, 2017 Individually evaluated for impairment $ 269,547 224,033 202,411 65,741 $ 761,732 Collectively evaluated for impairment 22,024,004 32,794,553 21,024,038 12,155,740 87,998,335 Purchased impaired 1,825 53,068 498,042 — 552,935 Total $ 22,295,376 33,071,654 21,724,491 12,221,481 $ 89,313,002 December 31, 2016 Individually evaluated for impairment $ 268,877 224,630 201,479 65,466 $ 760,452 Collectively evaluated for impairment 22,340,529 33,222,080 21,871,726 12,080,597 89,514,932 Purchased impaired 641 59,684 517,707 — 578,032 Total $ 22,610,047 33,506,394 22,590,912 12,146,063 $ 90,853,416 During the normal course of business, the Company modifies loans to maximize recovery efforts. If the borrower is experiencing financial difficulty and a concession is granted, the Company considers such modifications as troubled debt restructurings and classifies those loans as either nonaccrual loans or renegotiated loans. The types of concessions that the Company grants typically include principal deferrals and interest rate concessions, but may also include other types of concessions. 4. Loans and leases and the allowance for credit losses, continued The table that follows summarizes the Company’s loan modification activities that were considered troubled debt restructurings for the three months ended March 31, 2017 and 2016: Post-modification (a) Number Pre- modification recorded investment Principal Deferral Other Combination of Concession Types Total Three Months Ended March 31, 2017 (Dollars in thousands) Commercial, financial, leasing, etc. 50 $ 11,921 $ 4,389 $ 806 $ 2,728 $ 7,923 Real estate: Commercial 20 6,702 2,991 — 3,606 6,597 Residential builder and developer 3 12,291 — — 10,879 10,879 Other commercial construction 1 102 102 — — 102 Residential 41 9,380 5,593 — 4,355 9,948 Residential — limited documentation 6 1,378 - — 1,525 1,525 Consumer: Home equity lines and loans 25 2,502 163 491 1,848 2,502 Automobile 20 390 383 — 7 390 Other 2 26 26 — — 26 Total 168 $ 44,692 $ 13,647 $ 1,297 $ 24,948 $ 39,892 Three Months Ended March 31, 2016 Commercial, financial, leasing, etc. 31 $ 17,728 $ 12,721 $ — $ 5,952 $ 18,673 Real estate: Commercial 21 7,416 3,448 — 3,924 7,372 Residential 27 4,302 2,191 — 2,369 4,560 Residential — limited documentation 6 1,437 138 — 1,379 1,517 Consumer: Home equity lines and loans 26 2,831 335 — 2,496 2,831 Automobile 72 644 521 38 85 644 Other 36 546 374 25 147 546 Total 219 $ 34,904 $ 19,728 $ 63 $ 16,352 $ 36,143 (a) Financial effects impacting the recorded investment included principal payments or advances, charge-offs and capitalized escrow arrearages. The present value of interest rate concessions, discounted at the effective rate of the original loan, was not material. 4. Loans and leases and the allowance for credit losses, continued Troubled debt restructurings are considered to be impaired loans and for purposes of establishing the allowance for credit losses are evaluated for impairment giving consideration to the impact of the modified loan terms on the present value of the loan’s expected cash flows. Impairment of troubled debt restructurings that have subsequently defaulted may also be measured based on the loan’s observable market price or the fair value of collateral if the loan is collateral-dependent. Charge-offs may also be recognized on troubled debt restructurings that have subsequently defaulted. Loans that were modified as troubled debt restructurings during the twelve months ended March 31, 2017 and 2016 and for which there was a subsequent payment default during the three-month periods ended March 31, 2017 and 2016, respectively, were not material. The amount of foreclosed residential real estate property held by the Company totaled $112 million and $129 million at March 31, 2017 and December 31, 2016, respectively. There were $538 million and $506 million at March 31, 2017 and December 31, 2016, respectively, in loans secured by residential real estate that were in the process of foreclosure. Of all loans in the process of foreclosure at March 31, 2017, approximately 53% were classified as purchased impaired and 20% were government guaranteed. |