Past Due Loans, Allowance For Credit Losses, Impaired Loans and TDRS | PAST DUE LOANS, ALLOWANCE FOR CREDIT LOSSES, IMPAIRED LOANS, AND TDRS Past Due and Non-accrual Loans The following table presents an aging analysis of the Company 's past due loans as of June 30, 2016 and December 31, 2015 . The aging is determined without regard to accrual status. The table also presents non-performing loans, consisting of non-accrual loans (the majority of which are past due) and loans 90 days or more past due and still accruing interest, as of each balance sheet date. Aging Analysis of Past Due Loans and Non-performing Loans by Class (Dollar amounts in thousands) Aging Analysis (Accruing and Non-accrual) Non-performing Loans Current 30-89 Days Past Due 90 Days or More Past Due Total Past Due Total Loans Non- accrual 90 Days or More Past Due, Still Accruing Interest As of June 30, 2016 Commercial and industrial $ 2,684,411 $ 10,162 $ 5,169 $ 15,331 $ 2,699,742 $ 6,303 $ 1,050 Agricultural 401,242 383 233 616 401,858 475 ā Commercial real estate: Office, retail, and industrial 1,516,265 4,677 8,733 13,410 1,529,675 16,815 34 Multi-family 584,040 2,566 498 3,064 587,104 321 354 Construction 370,596 47 373 420 371,016 360 20 Other commercial real estate 992,309 2,926 5,420 8,346 1,000,655 4,797 2,925 Total commercial real estate 3,463,210 10,216 15,024 25,240 3,488,450 22,293 3,333 Total corporate loans 6,548,863 20,761 20,426 41,187 6,590,050 29,071 4,383 Home equity 717,461 3,278 2,142 5,420 722,881 4,527 153 1-4 family mortgages 411,585 1,901 2,095 3,996 415,581 3,261 604 Installment 222,273 1,306 266 1,572 223,845 ā 266 Total consumer loans 1,351,319 6,485 4,503 10,988 1,362,307 7,788 1,023 Covered loans 26,204 681 295 976 27,180 453 ā Total loans $ 7,926,386 $ 27,927 $ 25,224 $ 53,151 $ 7,979,537 $ 37,312 $ 5,406 As of December 31, 2015 Commercial and industrial $ 2,516,197 $ 4,956 $ 3,573 $ 8,529 $ 2,524,726 $ 5,587 $ 857 Agricultural 387,109 245 86 331 387,440 355 ā Commercial real estate: Office, retail, and industrial 1,386,383 2,647 6,424 9,071 1,395,454 6,875 4 Multi-family 526,625 541 1,158 1,699 528,324 796 548 Construction 216,377 ā 505 505 216,882 905 ā Other commercial real estate 922,531 3,575 5,084 8,659 931,190 5,611 661 Total commercial real estate 3,051,916 6,763 13,171 19,934 3,071,850 14,187 1,213 Total corporate loans 5,955,222 11,964 16,830 28,794 5,984,016 20,129 2,070 Home equity 647,175 3,247 3,046 6,293 653,468 5,310 216 1-4 family mortgages 350,980 2,680 2,194 4,874 355,854 3,416 528 Installment 136,780 753 69 822 137,602 20 69 Total consumer loans 1,134,935 6,680 5,309 11,989 1,146,924 8,746 813 Covered loans 29,808 405 562 967 30,775 555 174 Total loans $ 7,119,965 $ 19,049 $ 22,701 $ 41,750 $ 7,161,715 $ 29,430 $ 3,057 Allowance for Credit Losses The Company maintains an allowance for credit losses at a level deemed adequate by management to absorb estimated losses inherent in the existing loan portfolio. See Note 1 , " Summary of Significant Accounting Policies ," for the accounting policy for the allowance for credit losses. A rollforward of the allowance for credit losses by portfolio segment for the quarters and six months ended June 30, 2016 and 2015 is presented in the table below. Allowance for Credit Losses by Portfolio Segment (Dollar amounts in thousands) Commercial, Industrial, and Agricultural Office, Retail, and Industrial Multi- family Construction Other Commercial Real Estate Consumer Covered Loans Reserve for Unfunded Commitments Total Allowance for Credit Losses Quarter ended June 30, 2016 Beginning balance $ 37,736 $ 14,412 $ 2,540 $ 2,433 $ 6,567 $ 11,894 $ 1,568 $ 1,225 $ 78,375 Charge-offs (2,026 ) (1,641 ) (84 ) (8 ) (879 ) (1,493 ) (2 ) ā (6,133 ) Recoveries 576 8 1 20 69 329 ā ā 1,003 Net charge-offs (1,450 ) (1,633 ) (83 ) 12 (810 ) (1,164 ) (2 ) ā (5,130 ) Provision for loan losses and other 3,798 206 469 (206 ) 1,717 2,273 (172 ) 175 8,260 Ending balance $ 40,084 $ 12,985 $ 2,926 $ 2,239 $ 7,474 $ 13,003 $ 1,394 $ 1,400 $ 81,505 Quarter ended June 30, 2015 Beginning balance $ 32,096 $ 10,831 $ 2,355 $ 2,076 $ 6,298 $ 11,655 $ 5,679 $ 1,816 $ 72,806 Charge-offs (4,127 ) (1,894 ) (469 ) (15 ) (527 ) (751 ) (323 ) ā (8,106 ) Recoveries 854 32 3 203 1,130 319 38 ā 2,579 Net charge-offs (3,273 ) (1,862 ) (466 ) 188 603 (432 ) (285 ) ā (5,527 ) Provision for loan losses and other 4,906 2,376 562 (374 ) (534 ) (403 ) (533 ) ā 6,000 Ending balance $ 33,729 $ 11,345 $ 2,451 $ 1,890 $ 6,367 $ 10,820 $ 4,861 $ 1,816 $ 73,279 Six months ended June 30, 2016 Beginning balance $ 37,074 $ 13,116 $ 2,462 $ 1,440 $ 6,088 $ 11,812 $ 1,638 $ 1,225 $ 74,855 Charge-offs (3,924 ) (2,165 ) (288 ) (134 ) (2,324 ) (2,485 ) (2 ) ā (11,322 ) Recoveries 1,078 111 26 35 220 649 ā ā 2,119 Net charge-offs (2,846 ) (2,054 ) (262 ) (99 ) (2,104 ) (1,836 ) (2 ) ā (9,203 ) Provision for loan losses and other 5,856 1,923 726 898 3,490 3,027 (242 ) 175 15,853 Ending balance $ 40,084 $ 12,985 $ 2,926 $ 2,239 $ 7,474 $ 13,003 $ 1,394 $ 1,400 $ 81,505 Six months ended June 30, 2015 Beginning balance $ 29,458 $ 10,992 $ 2,249 $ 2,297 $ 8,327 $ 12,145 $ 7,226 $ 1,816 $ 74,510 Charge-offs (11,576 ) (2,050 ) (497 ) (15 ) (1,844 ) (1,551 ) (626 ) ā (18,159 ) Recoveries 1,646 354 7 220 1,396 640 113 ā 4,376 Net charge-offs (9,930 ) (1,696 ) (490 ) 205 (448 ) (911 ) (513 ) ā (13,783 ) Provision for loan losses and other 14,201 2,049 692 (612 ) (1,512 ) (414 ) (1,852 ) ā 12,552 Ending balance $ 33,729 $ 11,345 $ 2,451 $ 1,890 $ 6,367 $ 10,820 $ 4,861 $ 1,816 $ 73,279 The table below provides a breakdown of loans and the related allowance for credit losses by portfolio segment as of June 30, 2016 and December 31, 2015 . Loans and Related Allowance for Credit Losses by Portfolio Segment (Dollar amounts in thousands) Loans Allowance for Credit Losses Individually Evaluated for Impairment Collectively Evaluated for Impairment PCI Total Individually Evaluated for Impairment Collectively Evaluated for Impairment PCI Total As of June 30, 2016 Commercial, industrial, and agricultural $ 3,755 $ 3,087,338 $ 10,507 $ 3,101,600 $ 198 $ 39,220 $ 666 $ 40,084 Commercial real estate: Office, retail, and industrial 15,742 1,500,762 13,171 1,529,675 2,086 9,517 1,382 12,985 Multi-family 399 574,031 12,674 587,104 ā 2,724 202 2,926 Construction 34 366,057 4,925 371,016 ā 2,088 151 2,239 Other commercial real estate 3,309 980,256 17,090 1,000,655 8 6,357 1,109 7,474 Total commercial real estate 19,484 3,421,106 47,860 3,488,450 2,094 20,686 2,844 25,624 Total corporate loans 23,239 6,508,444 58,367 6,590,050 2,292 59,906 3,510 65,708 Consumer ā 1,351,270 11,037 1,362,307 ā 12,476 527 13,003 Covered loans ā 18,026 9,154 27,180 ā 228 1,166 1,394 Reserve for unfunded commitments ā ā ā ā ā 1,400 ā 1,400 Total loans $ 23,239 $ 7,877,740 $ 78,558 $ 7,979,537 $ 2,292 $ 74,010 $ 5,203 $ 81,505 As of December 31, 2015 Commercial, industrial, and agricultural $ 2,871 $ 2,902,361 $ 6,934 $ 2,912,166 $ 883 $ 35,378 $ 813 $ 37,074 Commercial real estate: Office, retail, and industrial 6,162 1,376,789 12,503 1,395,454 715 10,833 1,568 13,116 Multi-family 800 526,037 1,487 528,324 ā 2,367 95 2,462 Construction 178 212,671 4,033 216,882 ā 1,160 280 1,440 Other commercial real estate 3,665 913,161 14,364 931,190 ā 5,367 721 6,088 Total commercial real estate 10,805 3,028,658 32,387 3,071,850 715 19,727 2,664 23,106 Total corporate loans 13,676 5,931,019 39,321 5,984,016 1,598 55,105 3,477 60,180 Consumer ā 1,135,959 10,965 1,146,924 ā 11,425 387 11,812 Covered loans ā 20,856 9,919 30,775 ā 248 1,390 1,638 Reserve for unfunded commitments ā ā ā ā ā 1,225 ā 1,225 Total loans $ 13,676 $ 7,087,834 $ 60,205 $ 7,161,715 $ 1,598 $ 68,003 $ 5,254 $ 74,855 Loans Individually Evaluated for Impairment The following table presents loans individually evaluated for impairment by class of loan as of June 30, 2016 and December 31, 2015 . PCI loans are excluded from this disclosure. Impaired Loans Individually Evaluated by Class (Dollar amounts in thousands) As of June 30, 2016 As of December 31, 2015 Recorded Investment In Recorded Investment In Loans with No Specific Reserve Loans with a Specific Reserve Unpaid Principal Balance Specific Reserve Loans with No Specific Reserve Loans with a Specific Reserve Unpaid Principal Balance Specific Reserve Commercial and industrial $ 1,909 $ 1,846 $ 5,873 $ 198 $ 1,673 $ 1,198 $ 4,592 $ 883 Agricultural ā ā ā ā ā ā ā ā Commercial real estate: Office, retail, and industrial 8,900 6,842 21,121 2,086 4,654 1,508 12,083 715 Multi-family 399 ā 399 ā 800 ā 941 ā Construction 34 ā 34 ā 178 ā 299 ā Other commercial real estate 3,039 270 4,740 8 3,665 ā 4,403 ā Total commercial real estate 12,372 7,112 26,294 2,094 9,297 1,508 17,726 715 Total impaired loans individually evaluated for impairment $ 14,281 $ 8,958 $ 32,167 $ 2,292 $ 10,970 $ 2,706 $ 22,318 $ 1,598 The following table presents the average recorded investment and interest income recognized on impaired loans by class for the quarters and six months ended June 30, 2016 and 2015 . PCI loans are excluded from this disclosure. Average Recorded Investment and Interest Income Recognized on Impaired Loans by Class (Dollar amounts in thousands) Quarters Ended June 30, 2016 2015 Average Interest Income Recognized (1) Average Interest Income Recognized (1) Commercial and industrial $ 3,236 $ 12 $ 9,277 $ 6 Agricultural ā ā ā ā Commercial real estate: Office, retail, and industrial 12,713 29 11,188 4 Multi-family 401 ā 866 1 Construction 34 ā 5,395 ā Other commercial real estate 3,641 53 2,822 8 Total commercial real estate 16,788 82 20,271 13 Total impaired loans $ 20,024 $ 94 $ 29,548 $ 19 Six Months Ended June 30, 2016 2015 Average Interest (1) Average Interest (1) Commercial and industrial $ 3,114 $ 50 $ 12,783 $ 76 Agricultural ā ā ā ā Commercial real estate: Office, retail, and industrial 10,529 77 11,570 33 Multi-family 534 1 890 1 Construction 82 ā 5,820 ā Other commercial real estate 3,649 72 2,970 19 Total commercial real estate 14,794 150 21,250 53 Total impaired loans $ 17,908 $ 200 $ 34,033 $ 129 (1) Recorded using the cash basis of accounting. Credit Quality Indicators Corporate loans and commitments are assessed for credit risk and assigned ratings based on various characteristics, such as the borrower's cash flow, leverage, and collateral. Ratings for commercial credits are reviewed periodically. The following tables present credit quality indicators by class for corporate and consumer loans, excluding covered loans, as of June 30, 2016 and December 31, 2015 . Corporate Credit Quality Indicators by Class, Excluding Covered Loans (Dollar amounts in thousands) Pass Special Mention (1) (4) Substandard (2) (4) Non-accrual (3) Total As of June 30, 2016 Commercial and industrial $ 2,511,957 $ 130,476 $ 51,006 $ 6,303 $ 2,699,742 Agricultural 366,283 17,130 17,970 475 401,858 Commercial real estate: Office, retail, and industrial 1,441,594 38,902 32,364 16,815 1,529,675 Multi-family 577,991 4,821 3,971 321 587,104 Construction 357,969 4,250 8,437 360 371,016 Other commercial real estate 966,607 12,123 17,128 4,797 1,000,655 Total commercial real estate 3,344,161 60,096 61,900 22,293 3,488,450 Total corporate loans $ 6,222,401 $ 207,702 $ 130,876 $ 29,071 $ 6,590,050 As of December 31, 2015 Commercial and industrial $ 2,379,992 $ 86,263 $ 52,884 $ 5,587 $ 2,524,726 Agricultural 381,523 ā 5,562 355 387,440 Commercial real estate: Office, retail, and industrial 1,320,164 32,627 35,788 6,875 1,395,454 Multi-family 517,412 6,146 3,970 796 528,324 Construction 201,496 4,678 9,803 905 216,882 Other commercial real estate 898,746 13,179 13,654 5,611 931,190 Total commercial real estate 2,937,818 56,630 63,215 14,187 3,071,850 Total corporate loans $ 5,699,333 $ 142,893 $ 121,661 $ 20,129 $ 5,984,016 (1) Loans categorized as special mention exhibit potential weaknesses that require the close attention of management since these potential weaknesses may result in the deterioration of repayment prospects in the future. (2) Loans categorized as substandard exhibit well-defined weaknesses that may jeopardize the liquidation of the debt. These loans continue to accrue interest because they are well secured and collection of principal and interest is expected within a reasonable time. (3) Loans categorized as non-accrual exhibit well-defined weaknesses that may jeopardize the liquidation of the debt or result in a loss if the deficiencies are not corrected. (4) Total special mention and substandard loans includes accruing TDR s of $847,000 as of June 30, 2016 and $862,000 as of December 31, 2015 . Consumer Credit Quality Indicators by Class, Excluding Covered Loans (Dollar amounts in thousands) Performing Non-accrual Total As of June 30, 2016 Home equity $ 718,354 $ 4,527 $ 722,881 1-4 family mortgages 412,320 3,261 415,581 Installment 223,845 ā 223,845 Total consumer loans $ 1,354,519 $ 7,788 $ 1,362,307 As of December 31, 2015 Home equity $ 648,158 $ 5,310 $ 653,468 1-4 family mortgages 352,438 3,416 355,854 Installment 137,582 20 137,602 Total consumer loans $ 1,138,178 $ 8,746 $ 1,146,924 TDR s TDR s are generally performed at the request of the individual borrower and may include forgiveness of principal, reduction in interest rates, changes in payments, and maturity date extensions. The table below presents TDR s by class as of June 30, 2016 and December 31, 2015 . See Note 1, "Summary of Significant Accounting Policies," for the accounting policy for TDR s. TDR s by Class (Dollar amounts in thousands) As of June 30, 2016 As of December 31, 2015 Accruing Non-accrual (1) Total Accruing Non-accrual (1) Total Commercial and industrial $ 289 $ 286 $ 575 $ 294 $ 1,050 $ 1,344 Commercial real estate: Office, retail, and industrial 159 ā 159 164 ā 164 Multi-family 591 177 768 598 186 784 Other commercial real estate 329 ā 329 340 ā 340 Total commercial real estate 1,079 177 1,256 1,102 186 1,288 Total corporate loans 1,368 463 1,831 1,396 1,236 2,632 Home equity 286 826 1,112 494 667 1,161 1-4 family mortgages 837 401 1,238 853 421 1,274 Total consumer loans 1,123 1,227 2,350 1,347 1,088 2,435 Total loans $ 2,491 $ 1,690 $ 4,181 $ 2,743 $ 2,324 $ 5,067 (1) These TDR s are included in non-accrual loans in the preceding tables. TDR s are included in the calculation of the allowance for credit losses in the same manner as impaired loans. There were no specific reserves related to TDR s as of June 30, 2016 and there were $758,000 in specific reserves related to TDR s as of December 31, 2015 . No TDR s were restructured during the quarters and six months ended June 30, 2016 and 2015. Accruing TDR s that do not perform in accordance with their modified terms are transferred to non-accrual. There were no material TDR s that defaulted within twelve months of the restructure date during the quarters and six months ended June 30, 2016 and 2015 . A rollforward of the carrying value of TDR s for the quarters and six months ended June 30, 2016 and 2015 is presented in the following table. TDR Rollforward (Dollar amounts in thousands) Quarters Ended Six Months Ended 2016 2015 2016 2015 Accruing Beginning balance $ 2,702 $ 3,581 $ 2,743 $ 3,704 Net payments received (28 ) (349 ) (69 ) (391 ) Net transfers to non-accrual (183 ) (165 ) (183 ) (246 ) Ending balance 2,491 3,067 2,491 3,067 Non-accrual Beginning balance 2,268 1,996 2,324 19,904 Net payments received (522 ) (55 ) (578 ) (15,454 ) Charge-offs (239 ) (36 ) (239 ) (2,626 ) Net transfers from accruing 183 165 183 246 Ending balance 1,690 2,070 1,690 2,070 Total TDRs $ 4,181 $ 5,137 $ 4,181 $ 5,137 For TDR s to be removed from TDR status in the calendar year after the restructuring, the loans must (i) have an interest rate and terms that reflect market conditions at the time of restructuring, and (ii) be in compliance with the modified terms. Loans that were not restructured at market rates and terms, that are not in compliance with the modified terms, or for which there is a concern about the future ability of the borrower to meet its obligations under the modified terms, continue to be separately reported as restructured until paid in full or charged-off. There were no material commitments to lend additional funds to borrowers with TDR s as of June 30, 2016 and December 31, 2015 . |