Portfolio Loans | Portfolio Loans The composition of the Company’s loan portfolio, excluding loans held for sale, was the following: December 31, 2017 2016 Commercial: C&I: Traditional C&I $ 1,979,448 $ 1,404,774 Asset-based lending 797,570 741,942 Payroll finance 268,609 255,549 Warehouse lending 723,335 616,946 Factored receivables 220,551 214,242 Equipment financing 679,541 589,315 Public sector finance 637,767 349,182 Total C&I 5,306,821 4,171,950 Commercial mortgage: CRE 4,138,864 3,162,942 Multi-family 4,859,555 981,076 ADC 282,792 230,086 Total commercial mortgage 9,281,211 4,374,104 Total commercial 14,588,032 8,546,054 Residential mortgage 5,054,732 697,108 Consumer 366,219 284,068 Total portfolio loans 20,008,983 9,527,230 Allowance for loan losses (77,907 ) (63,622 ) Total portfolio loans, net $ 19,931,076 $ 9,463,608 Total portfolio loans include net deferred loan origination fees of $4,813 at December 31, 2017 and $1,788 at December 31, 2016 . At December 31, 2017 , the Company pledged loans totaling $9,123,601 to the FHLB as collateral for certain borrowing arrangements. See Note 9. “Borrowings, Senior Notes and Subordinated Notes”. The following tables set forth the amounts and status of the Company’s loans and TDRs at December 31, 2017 and 2016 : December 31, 2017 Current 30-59 days past due 60-89 days past due 90+ days past due Non- accrual Total Traditional C&I $ 1,940,387 $ 1,232 $ 187 $ — $ 37,642 $ 1,979,448 Asset-based lending 797,570 — — — — 797,570 Payroll finance 268,609 — — — — 268,609 Warehouse lending 723,335 — — — — 723,335 Factored receivables 220,551 — — — — 220,551 Equipment financing 667,083 1,143 3,216 — 8,099 679,541 Public sector finance 637,767 — — — — 637,767 CRE 4,104,173 8,403 4,131 437 21,720 4,138,864 Multi-family 4,853,677 595 834 — 4,449 4,859,555 ADC 278,587 — — — 4,205 282,792 Residential mortgage 4,925,996 22,416 6,038 324 99,958 5,054,732 Consumer 350,502 4,364 974 95 10,284 366,219 Total loans $ 19,768,237 $ 38,153 $ 15,380 $ 856 $ 186,357 $ 20,008,983 Total TDRs included above $ 13,175 $ 389 $ — $ — $ 29,325 $ 42,889 Non-performing loans: Loans 90+ days past due and still accruing $ 856 Non-accrual loans 186,357 Total non-performing loans $ 187,213 December 31, 2016 Current 30-59 days past due 60-89 days past due 90+ days past due Non- accrual Total Traditional C&I $ 1,376,181 $ 835 $ 817 $ 555 $ 26,386 $ 1,404,774 Asset-based lending 741,942 — — — — 741,942 Payroll finance 254,715 — 14 621 199 255,549 Warehouse lending 616,946 — — — — 616,946 Factored receivables 213,624 — — — 618 214,242 Equipment financing 583,835 2,142 1,092 — 2,246 589,315 Public sector finance 349,182 — — — — 349,182 CRE 3,140,561 967 — 406 21,008 3,162,942 Multi-family 981,005 — — — 71 981,076 ADC 224,817 — — — 5,269 230,086 Residential mortgage 675,750 5,509 951 108 14,790 697,108 Consumer 274,719 2,423 350 — 6,576 284,068 Total loans $ 9,433,277 $ 11,876 $ 3,224 $ 1,690 $ 77,163 $ 9,527,230 Total TDRs included above $ 11,032 $ 253 $ — $ — $ 1,989 $ 13,274 Non-performing loans: Loans 90+ days past due and still accruing $ 1,690 Non-accrual loans 77,163 Total non-performing loans $ 78,853 The Company had no asset-based lending, warehouse lending or public sector finacne non-accrual loans at December 31, 2017 and 2016. The following table provides additional analysis of the Company’s non-accrual loans at December 31, 2017 and 2016 : December 31, 2017 December 31, 2016 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 Traditional C&I $ 33,631 $ 4,011 $ 37,642 $ 37,853 $ 22,338 $ 4,048 $ 26,386 $ 26,386 Payroll finance — — — — 199 — 199 199 Factored receivables — — — — 618 — 618 618 Equipment financing 8,099 — 8,099 8,099 2,246 — 2,246 2,246 CRE 18,762 2,958 21,720 25,739 15,063 5,945 21,008 25,619 Multi-family 4,449 — 4,449 4,705 71 — 71 71 ADC 4,205 — 4,205 4,205 5,269 — 5,269 5,398 Residential mortgage 99,644 314 99,958 113,002 13,399 1,391 14,790 18,190 Consumer 9,575 709 10,284 12,096 5,719 857 6,576 7,865 Total loans $ 178,365 $ 7,992 $ 186,357 $ 205,699 $ 64,922 $ 12,241 $ 77,163 $ 86,592 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, 2017 and 2016 , the recorded investment of residential mortgage loans that were formally in process of foreclosure was $76,712 and $9,263 , respectively, which are included in non-accrual residential mortgage loans above. The increase from December 31, 2016 was due to loans acquired in the Astoria Merger. The following table sets forth loans evaluated for impairment by segment and the allowance evaluated by segment at December 31, 2017 : 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 Traditional C&I $ 35,921 $ 1,933,155 $ 10,372 $ 1,979,448 $ — $ 19,072 $ 19,072 Asset-based lending — 797,570 — 797,570 — 6,625 6,625 Payroll finance — 268,609 — 268,609 — 1,565 1,565 Warehouse lending — 723,335 — 723,335 — 3,705 3,705 Factored receivables — 220,551 — 220,551 — 1,395 1,395 Equipment financing 5,341 674,200 — 679,541 — 4,862 4,862 Public sector finance — 637,767 — 637,767 — 1,797 1,797 CRE 9,663 4,090,143 39,058 4,138,864 — 24,945 24,945 Multi-family 1,597 4,842,898 15,060 4,859,555 — 3,261 3,261 ADC 5,208 277,322 262 282,792 — 1,680 1,680 Residential mortgage — 4,903,218 151,514 5,054,732 — 5,819 5,819 Consumer 3,132 352,741 10,346 366,219 — 3,181 3,181 Total loans $ 60,862 $ 19,721,509 $ 226,612 $ 20,008,983 $ — $ 77,907 $ 77,907 The following table sets forth loans evaluated for impairment by segment and the allowance evaluated by segment at December 31, 2016 : 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 Traditional C&I $ 25,221 $ 1,365,466 $ 14,087 $ 1,404,774 $ — $ 12,864 $ 12,864 Asset-based lending — 724,247 17,695 741,942 — 3,316 3,316 Payroll finance 570 254,979 — 255,549 — 951 951 Warehouse lending — 616,946 — 616,946 — 1,563 1,563 Factored receivables — 214,242 — 214,242 — 1,669 1,669 Equipment financing 1,413 587,902 — 589,315 — 5,039 5,039 Public sector finance — 349,182 — 349,182 — 1,062 1,062 CRE 14,853 3,104,057 44,032 3,162,942 — 20,466 20,466 Multi-family — 976,710 4,366 981,076 — 4,991 4,991 ADC 9,025 216,094 4,967 230,086 — 1,931 1,931 Residential mortgage 2,545 692,396 2,167 697,108 — 5,864 5,864 Consumer 1,764 280,710 1,594 284,068 — 3,906 3,906 Total loans $ 55,391 $ 9,382,931 $ 88,908 $ 9,527,230 $ — $ 63,622 $ 63,622 The Company acquired PCI loans in the Astoria Merger, the NSBC Acquisition, the HVB Merger and the Provident Merger. The carrying value of these loans is presented in the tables above. At December 31, 2017 and 2016 the net recorded amount of PCI loans was $226,612 and $88,908 , respectively. The increase from December 31, 2016 was due to PCI loans acquired in the Astoria Merger. The following table presents the changes in the balance of the accretable yield discount for PCI loans for 2017 , 2016 , and 2015 : Year ended December 31, 2017 2016 2015 Balance at beginning of year $ 11,117 $ 11,211 $ 724 Acquisition 46,111 2,200 12,527 Accretion (7,468 ) (4,937 ) (2,229 ) Disposals (2,000 ) — (50 ) Reclassification (to) from non-accretable difference (2,178 ) 2,643 239 Balance at end of year $ 45,582 $ 11,117 $ 11,211 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, 2017 and 2016 : December 31, 2017 December 31, 2016 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 Traditional C&I $ 6,361 $ 4,011 $ 10,372 $ 10,039 $ 4,048 $ 14,087 Asset-based lending — — — 17,695 — 17,695 CRE 36,100 2,958 39,058 38,087 5,945 44,032 Multi-family 15,060 — 15,060 4,366 — 4,366 ADC 262 — 262 4,967 — 4,967 Residential 151,200 314 151,514 776 1,391 2,167 Consumer 9,637 709 10,346 737 857 1,594 Total $ 218,620 $ 7,992 $ 226,612 $ 76,667 $ 12,241 $ 88,908 The following table presents loans individually evaluated for impairment by segment of loans at December 31, 2017 and 2016 : December 31, 2017 December 31, 2016 Unpaid principal balance Recorded investment Unpaid principal balance Recorded investment Loans with no related allowance recorded: Traditional C&I $ 36,408 $ 35,921 $ 25,221 $ 25,221 Payroll finance — — 570 570 Equipment financing 5,341 5,341 1,413 1,413 CRE 10,128 9,663 16,365 14,853 Multi-family 1,597 1,597 — — ADC 5,474 5,208 9,025 9,025 Residential — — 2,545 2,545 Consumer 3,132 3,132 1,764 1,764 Total $ 62,080 $ 60,862 $ 56,903 $ 55,391 The following tables present the average recorded investment and interest income recognized related to loans individually evaluated for impairment by segment for 2017 , 2016 and 2015 : For the year ended December 31, 2017 December 31, 2016 December 31, 2015 YTD average recorded investment Interest income recognized YTD average recorded investment Interest income recognized YTD average recorded investment Interest income recognized With no related allowance recorded: Traditional C&I $ 26,413 $ 460 $ 25,508 $ 22 $ 2,718 $ — Payroll finance — — 71 — — — Equipment Financing 4,004 — 1,275 — 757 — CRE 11,808 374 13,625 133 12,155 102 Multi-family 399 65 — — 1,078 — ADC 5,687 206 6,132 31 8,819 234 Residential mortgage 1,068 — 768 — 515 — Consumer 1,977 — 1,530 — — — Total $ 51,356 $ 1,105 $ 48,909 $ 186 $ 26,042 $ 336 There was no cash-basis interest income recognized from impaired loans during the years ended December 31, 2017 and 2016 . There were no impaired loans with a related allowance recorded at December 31, 2017 , 2016 and 2015 . Troubled Debt Restructuring The following tables set forth the amounts and past due status of the Company’s TDRs at December 31, 2017 and December 31, 2016 : December 31, 2017 Current loans 30-59 days past due 60-89 days past due 90+ days past due Non- accrual Total Traditional C&I $ 565 $ — $ — $ — $ 21,083 $ 21,648 Equipment financing 898 — — — 826 1,724 CRE 2,921 — — — 115 3,036 ADC 1,495 — — — 4,205 5,700 Residential mortgage 5,154 336 — — 2,810 8,300 Consumer 2,142 53 — — 286 2,481 Total $ 13,175 $ 389 $ — $ — $ 29,325 $ 42,889 December 31, 2016 Current loans 30-59 days past due 60-89 days past due 90+ days past due Non- accrual Total Traditional C&I $ 572 $ — $ — $ — $ 128 $ 700 Equipment financing — — — — 29 29 CRE 2,443 253 — — — 2,696 ADC 5,962 — — — 458 6,420 Residential mortgage 2,055 — — — 1,374 3,429 Total $ 11,032 $ 253 $ — $ — $ 1,989 $ 13,274 There were no asset-based lending, payroll finance, warehouse lending, factored receivables, public sector finance, or multifamily loans that were TDRs for either period presented above. At December 31, 2016 there were also no consumer loans that were TDRs. The Company had no outstanding commitments to lend additional amounts to customers with TDR loans as of December 31, 2017 and 2016 , respectively. The following table identifies TDRs that occurred during 2017 and 2016: December 31, 2017 December 31, 2016 Recorded investment Recorded investment Number Pre- modification Post- modification Number Pre- modification Post- modification Traditional C&I 1 $ 23,188 $ 23,188 — $ — $ — Equipment financing 3 3,558 3,337 — — — Commercial real estate 2 1,724 1,724 — — — ADC 1 797 797 — — — Residential mortgage 4 1,140 1,033 1 469 347 Total TDRs 11 $ 30,407 $ 30,079 1 $ 469 $ 347 There were no asset-based lending, payroll finance, warehouse lending, factored receivables, public sector finance, multi-family or consumer loans modified as TDRS during 2017 and 2016. The amount of TDRs charged-off against the allowance for loan losses was $ 585 in 2017 , $286 in 2016 , and $74 in 2015 |