Portfolio Loans | Portfolio Loans The composition of the Company’s loan portfolio, excluding loans held for sale, was the following: December 31, 2015 2014 Commercial: Commercial & industrial (“C&I”) $ 1,681,704 $ 1,244,555 Payroll finance 221,831 154,229 Warehouse lending 387,808 173,786 Factored receivables 208,382 161,625 Equipment financing 631,303 411,449 Total commercial 3,131,028 2,145,644 Commercial mortgage: Commercial real estate (“CRE”) 2,733,351 1,458,277 Multi-family 796,030 384,544 Acquisition, development & construction (“ADC”) 186,398 96,995 Total commercial mortgage 3,715,779 1,939,816 Total commercial and commercial mortgage 6,846,807 4,085,460 Residential mortgage 713,036 529,766 Consumer 299,517 200,415 Total loans 7,859,360 4,815,641 Allowance for loan losses (50,145 ) (42,374 ) Total portfolio loans, net $ 7,809,215 $ 4,773,267 Total loans include net deferred loan origination costs of $2,029 at December 31, 2015 and $1,609 at December 31, 2014 . At December 31, 2015 , the Company pledged loans totaling $2,050,982 to the FHLB as collateral for certain borrowing arrangements. See Note 9. “Borrowings and Senior Notes”. The following tables set forth the amounts and status of the Company’s loans and TDRs at December 31, 2015 and 2014 : December 31, 2015 Current 30-59 days past due 60-89 days past due 90+ days past due Non- accrual Total C&I $ 1,630,635 $ 9,380 $ 31,060 $ 487 $ 10,142 $ 1,681,704 Payroll finance 221,394 — 349 88 — 221,831 Warehouse lending 387,808 — — — — 387,808 Factored receivables 208,162 — — — 220 208,382 Equipment financing 627,056 1,088 1,515 — 1,644 631,303 CRE 686,445 7,417 2,521 — 20,742 2,733,351 Multi-family 2,702,671 2,485 — — 1,717 796,030 ADC 791,828 — — 83 3,700 186,398 Residential mortgage 182,615 6,014 897 — 19,680 713,036 Consumer 286,339 4,950 320 16 7,892 299,517 Total loans $ 7,724,953 $ 31,334 $ 36,662 $ 674 $ 65,737 $ 7,859,360 Total TDRs included above $ 13,047 $ 654 $ — $ — $ 8,591 $ 22,292 Non-performing loans: Loans 90+ days past due and still accruing $ 674 Non-accrual loans 65,737 Total non-performing loans $ 66,411 December 31, 2014 Current 30-59 days past due 60-89 days past due 90+ days past due Non- accrual Total C&I $ 1,232,363 $ 6,237 $ 920 $ 60 $ 4,975 $ 1,244,555 Payroll finance 154,114 — — 115 — 154,229 Warehouse lending 173,786 — — — — 173,786 Factored receivables 161,381 — — — 244 161,625 Equipment financing 410,483 707 19 — 240 411,449 CRE 1,433,235 7,982 5,322 452 11,286 1,458,277 Multi-family 383,799 317 — 156 272 384,544 ADC 89,730 401 451 — 6,413 96,995 Residential mortgage 509,597 2,935 975 — 16,259 529,766 Consumer 191,528 1,110 1,607 — 6,170 200,415 Total loans $ 4,740,016 $ 19,689 $ 9,294 $ 783 $ 45,859 $ 4,815,641 Total TDRs included above $ 16,238 $ 847 $ 176 $ — $ 11,427 $ 28,688 Non-performing loans: Loans 90+ days past due and still accruing $ 783 Non-accrual loans 45,859 Total non-performing loans $ 46,642 The following table provides additional analysis of the Company’s non-accrual loans at December 31, 2015 and 2014 : December 31, 2015 December 31, 2014 Recorded investment Non-accrual loans Recorded investment PCI non-accrual loans Recorded investment total non-accrual loans Unpaid principal balance non-accrual loans Recorded investment Non-accrual loans Recorded investment PCI non-accrual loans Recorded investment total non-accrual loans Unpaid principal balance non-accrual loans C&I $ 4,314 $ 5,828 $ 10,142 $ 10,503 $ 3,780 $ 1,195 $ 4,975 $ 5,739 Payroll finance — — — — — — — — Factored receivables 220 — 220 220 244 — 244 244 Equipment financing 1,644 — 1,644 1,644 240 — 240 240 CRE 13,119 7,623 20,742 23,678 11,146 140 11,286 11,498 Multi-family 1,717 — 1,717 1,837 272 — 272 272 ADC 3,700 — 3,700 3,829 6,413 — 6,413 7,637 Residential mortgage 13,683 5,997 19,680 24,386 14,179 2,080 16,259 20,097 Consumer 7,315 577 7,892 9,404 6,170 — 6,170 6,270 $ 45,712 $ 20,025 $ 65,737 $ 75,501 $ 42,444 $ 3,415 $ 45,859 $ 51,997 When the ultimate collectibility of the total principal of an impaired loan is in doubt and the loan is on non-accrual status, all payments are applied to principal, under the cost recovery method. When the ultimate collectibility of the total principal of an impaired loan is not in doubt and the loan is on non-accrual status, contractual interest is credited to interest income when received, under the cash basis method. At December 31, 2015 , the recorded investment of residential mortgage loans that were formally in process of foreclosure was $9,638 , which are included in non-accrual residential mortgage loans above. The following table sets forth loans evaluated for impairment by segment and the allowance evaluated by segment at December 31, 2015 : Loans evaluated by segment Allowance evaluated by segment Individually evaluated for impairment Collectively evaluated for impairment Purchased credit impaired loans Total loans Individually evaluated for impairment Collectively evaluated for impairment Total allowance for loan losses C&I $ 3,138 $ 1,661,163 $ 17,403 $ 1,681,704 $ — $ 13,262 $ 13,262 Payroll finance — 221,831 — 221,831 — 1,936 1,936 Warehouse lending — 387,808 — 387,808 — 589 589 Factored receivables — 208,382 — 208,382 — 1,457 1,457 Equipment financing 1,017 630,286 — 631,303 — 4,925 4,925 CRE 13,492 2,669,673 50,186 2,733,351 — 13,861 13,861 Multi-family 1,541 790,017 4,472 796,030 — 2,741 2,741 ADC 8,669 173,065 4,664 186,398 — 2,009 2,009 Residential mortgage 515 705,245 7,276 713,036 — 5,007 5,007 Consumer — 298,225 1,292 299,517 — 4,358 4,358 Total loans $ 28,372 $ 7,745,695 $ 85,293 $ 7,859,360 $ — $ 50,145 $ 50,145 There was $272 included in the allowance for loan losses associated with PCI loans at December 31, 2015 . The following table sets forth loans evaluated for impairment by segment and the allowance evaluated by segment at December 31, 2014 : Loans evaluated by segment Allowance evaluated by segment Individually evaluated for impairment Collectively evaluated for impairment Purchased credit impaired loans Total loans Individually evaluated for impairment Collectively evaluated for impairment Total allowance for loan losses C&I $ 4,461 $ 1,238,899 $ 1,195 $ 1,244,555 $ — $ 11,027 $ 11,027 Payroll finance — 154,229 — 154,229 — 1,506 1,506 Warehouse lending — 173,786 — 173,786 — 608 608 Factored receivables — 161,625 — 161,625 — 1,205 1,205 Equipment financing — 411,449 — 411,449 — 2,569 2,569 CRE 14,423 1,443,714 140 1,458,277 — 10,121 10,121 Multi-family — 384,544 — 384,544 — 2,111 2,111 ADC 11,624 85,371 — 96,995 — 2,987 2,987 Residential mortgage 515 527,171 2,080 529,766 — 5,843 5,843 Consumer — 200,415 — 200,415 — 4,397 4,397 Total loans $ 31,023 $ 4,781,203 $ 3,415 $ 4,815,641 $ — $ 42,374 $ 42,374 The Company acquired PCI loans in the HVB Merger and the Provident Merger. The carrying value of such loans is presented in the tables above. At December 31, 2015 , the net recorded amount of PCI loans was $85,293 . The balance of $3,415 at December 31, 2014 represented the remaining net recorded amount of PCI loans acquired in the Provident Merger. The following table presents the changes in the balance of the accretable yield discount for PCI loans for calendar 2015; the transition period; the 2013 transition period (unaudited); fiscal 2014; and fiscal 2013: For the year ended For the three months ended For the fiscal year ended December 31, December 31, September 30, 2015 2014 2013 2014 2013 Balance at beginning of period $ 724 $ 724 $ — $ — $ — Acquisition 12,527 — 10,927 10,927 — Accretion (2,229 ) — — — — Disposals (50 ) — (8,086 ) (10,203 ) — Reclassification from non-accretable difference 239 — — — — Balance at end of period $ 11,211 $ 724 $ 2,841 $ 724 $ — Income is not recognized on PCI loans unless the Company can reasonably estimate the cash flows that are expected to be collected over the life of the loan. The following table presents the carrying value of the Company’s PCI loans segregated by those PCI loans subject to accretion, and those PCI loans under the cost recovery method at December 31, 2015 and 2014 : December 31, 2015 December 31, 2014 PCI loans subject to accretion PCI loans under cost recovery method (non-accrual) Total PCI loans PCI loans subject to accretion PCI loans under cost recovery method (non-accrual) Total PCI loans C&I $ 11,575 $ 5,828 $ 17,403 $ — $ 1,195 $ 1,195 Payroll finance — — — — — — Factored receivables — — — — — — Equipment financing — — — — — — CRE 42,563 7,623 50,186 — 140 140 Multi-family 4,472 — 4,472 — — — ADC 4,664 — 4,664 — — — Residential 1,279 5,997 7,276 — 2,080 2,080 Consumer 715 577 1,292 — — — $ 65,268 $ 20,025 $ 85,293 $ — $ 3,415 $ 3,415 The following table presents loans individually evaluated for impairment by segment of loans at December 31, 2015 and 2014 : C&I Equipment financing CRE Multi-family ADC Residential mortgage Total Loans with no related allowance recorded: December 31, 2015 Unpaid principal balance $ 3,145 $ 1,017 $ 15,092 $ 1,541 $ 8,669 $ 515 $ 29,979 Recorded investment 3,138 1,017 13,492 1,541 8,669 515 28,372 December 31, 2014 Unpaid principal balance 4,571 — 14,635 — 12,848 515 32,569 Recorded investment 4,461 — 14,423 — 11,624 515 31,023 During fiscal 2014 the Company modified its allowance for loan loss policy to generally require a charge-off of the difference between the book balance of a collateral dependent impaired loan and the net value of the collateral securing the loan. As a result, there were no impaired loans with an allowance recorded at December 31, 2015 or December 31, 2014 . The following tables present the average recorded investment and interest income recognized related to loans individually evaluated for impairment by segment for calendar 2015; the transition period; the 2013 transition period (unaudited), fiscal 2014 and fiscal 2013: For the year ended December 31, 2015 YTD average Interest Cash-basis With no related allowance recorded: C&I $ 2,718 $ — $ — Equipment Financing 757 — — CRE 12,155 102 — Multi-family 1,078 — — ADC 8,819 234 — Residential mortgage 515 $ — — Total $ 26,042 $ 336 $ — For the three months ended December 31, 2014 December 31, 2013 QTD average recorded investment Interest income recognized Cash-basis interest income recognized QTD average recorded investment Interest income recognized Cash-basis interest income recognized With no related allowance recorded: C&I $ 4,482 $ — $ — $ 3,759 $ 20 $ 2 CRE 14,503 44 42 19,318 52 — ADC 11,897 62 62 17,108 148 — Residential mortgage 515 — — 4,890 — — Total $ 31,397 $ 106 $ 104 $ 45,075 $ 220 $ 2 There were no impaired loans with an allowance recorded at December 31, 2015 or December 31, 2014 . At December 31, 2013, there were C&I loans with a balance of $314 and ADC loans with a balance of $1,932 with an allowance recorded. There was no income recognized on these loans during the period. For the fiscal year ended September 30, 2014 September 30, 2013 YTD average recorded investment Interest income recognized Cash-basis interest income recognized YTD average recorded investment Interest income recognized Cash-basis interest income recognized With no related allowance recorded: C&I $ 4,180 $ — $ — $ 1,821 $ 91 $ 86 CRE 14,016 186 180 17,325 286 275 ADC 20,525 239 239 12,827 631 587 Residential mortgage 515 — — 309 — — Consumer — — — 61 — — Subtotal 39,236 425 419 32,343 1,008 948 With an allowance recorded: C&I — — — 705 — — CRE — — — 6,646 7 7 ADC — — — 1,104 — — Residential mortgage — — — 1,602 14 10 Consumer — — — 228 — — Subtotal — — — 10,285 $ 21 17 Total $ 39,236 $ 425 $ 419 $ 42,628 $ 1,029 $ 965 Troubled Debt Restructuring The following tables set forth the amounts and past due status of the Company’s TDRs at December 31, 2015 and December 31, 2014 : December 31, 2015 Current loans 30-59 days past due 60-89 days past due 90+ days past due Non- accrual Total C&I $ 154 $ — $ — $ — $ 2,052 $ 2,206 Equipment financing 338 — — — — 338 CRE 2,787 — — — — 2,787 ADC 5,107 — — — 3,700 8,807 Residential mortgage 4,661 654 — — 2,839 8,154 Total $ 13,047 $ 654 $ — $ — $ 8,591 $ 22,292 December 31, 2014 Current loans 30-59 days past due 60-89 days past due 90+ days past due Non- accrual Total C&I $ 245 $ — $ — $ — $ 2,065 $ 2,310 Equipment financing 409 — — — — 409 CRE 4,833 263 — — — 5,096 ADC 5,487 — — — 6,373 11,860 Residential mortgage 5,264 584 176 — 2,768 8,792 Consumer — — — — 221 221 Total $ 16,238 $ 847 $ 176 $ — $ 11,427 $ 28,688 The Company had no outstanding commitments to lend additional amounts to customers with loans classified as TDRs as of December 31, 2015 and 2014 , respectively. There were no loans modified as TDRs that occurred during calendar 2015 or the transition period. The following table presents loans by segment modified as TDRs that occurred during the fiscal 2014 and fiscal 2013 : September 30, 2014 September 30, 2013 Recorded investment Recorded investment Number Pre- modification Post- modification Number Pre- modification Post- modification C&I — $ — $ — 5 $ 2,001 $ 2,001 CRE — — — 2 2,682 2,682 ADC 2 1,060 1,060 7 5,772 5,772 Residential mortgage — — — 6 1,436 1,372 Consumer — — — 1 302 302 Total restructured loans 2 $ 1,060 $ 1,060 21 $ 12,193 $ 12,129 The amount of TDRs charged-off against the allowance for loan losses was $74 in calendar 2015, $0 in the transition period, $110 in fiscal 2014 and $0 in fiscal 2013. |