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 March 31, 2017 and December 31, 2016 . 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 (1) 30-89 Days Past Due 90 Days or More Past Due Total Past Due Total Loans Non- accrual (2) 90 Days or More Past Due, Still Accruing Interest As of March 31, 2017 Commercial and industrial $ 3,359,919 $ 7,165 $ 3,696 $ 10,861 $ 3,370,780 $ 21,514 $ 1,251 Agricultural 420,692 1,434 658 2,092 422,784 1,283 â Commercial real estate: Office, retail, and industrial 1,971,050 1,281 16,648 17,929 1,988,979 19,505 52 Multi-family 666,914 4,782 14 4,796 671,710 163 14 Construction 565,710 2,556 194 2,750 568,460 198 â Other commercial real estate 1,352,633 3,563 1,585 5,148 1,357,781 3,858 1 Total commercial real estate 4,556,307 12,182 18,441 30,623 4,586,930 23,724 67 Total corporate loans 8,336,918 20,781 22,795 43,576 8,380,494 46,521 1,318 Home equity 874,810 3,045 2,812 5,857 880,667 4,799 864 1-4 family mortgages 538,177 1,254 717 1,971 540,148 2,974 41 Installment 250,952 1,699 410 2,109 253,061 â 410 Total consumer loans 1,663,939 5,998 3,939 9,937 1,673,876 7,773 1,315 Total loans $ 10,000,857 $ 26,779 $ 26,734 $ 53,513 $ 10,054,370 $ 54,294 $ 2,633 As of December 31, 2016 Commercial and industrial $ 2,816,442 $ 6,426 $ 4,790 $ 11,216 $ 2,827,658 $ 29,938 $ 374 Agricultural 388,596 â 900 900 389,496 181 736 Commercial real estate: Office, retail, and industrial 1,564,007 5,327 12,633 17,960 1,581,967 17,277 1,129 Multi-family 612,446 858 748 1,606 614,052 311 604 Construction 450,927 332 281 613 451,540 286 â Other commercial real estate 974,575 1,307 3,646 4,953 979,528 2,892 1,526 Total commercial real estate 3,601,955 7,824 17,308 25,132 3,627,087 20,766 3,259 Total corporate loans 6,806,993 14,250 22,998 37,248 6,844,241 50,885 4,369 Home equity 740,919 4,545 2,519 7,064 747,983 5,465 109 1-4 family mortgages 420,264 2,652 1,006 3,658 423,922 2,939 272 Installment 236,264 1,476 259 1,735 237,999 â 259 Total consumer loans 1,397,447 8,673 3,784 12,457 1,409,904 8,404 640 Total loans $ 8,204,440 $ 22,923 $ 26,782 $ 49,705 $ 8,254,145 $ 59,289 $ 5,009 (1) PCI loans with an accretable yield are considered current. (2) Includes PCI loans of $387,000 and $682,000 as of March 31, 2017 and December 31, 2016 , respectively, which no longer have an accretable yield as estimates of expected future cash flows have decreased since the acquisition due to credit deterioration. 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 ended March 31, 2017 and 2016 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 Reserve for Unfunded Commitments Total Allowance for Credit Losses Quarter ended March 31, 2017 Beginning balance $ 40,709 $ 17,595 $ 3,261 $ 3,444 $ 7,739 $ 13,335 $ 1,000 $ 87,083 Charge-offs (4,074 ) (127 ) â (5 ) (408 ) (1,664 ) â (6,278 ) Recoveries 1,666 975 28 227 101 443 â 3,440 Net charge-offs (2,408 ) 848 28 222 (307 ) (1,221 ) â (2,838 ) Provision for loan losses and other 3,485 (742 ) (429 ) 444 (510 ) 2,670 â 4,918 Ending balance $ 41,786 $ 17,701 $ 2,860 $ 4,110 $ 6,922 $ 14,784 $ 1,000 $ 89,163 Quarter ended March 31, 2016 Beginning balance $ 37,074 $ 13,124 $ 2,469 $ 1,440 $ 6,109 $ 13,414 $ 1,225 $ 74,855 Charge-offs (1,898 ) (524 ) (204 ) (126 ) (1,445 ) (992 ) â (5,189 ) Recoveries 502 103 25 15 151 320 â 1,116 Net charge-offs (1,396 ) (421 ) (179 ) (111 ) (1,294 ) (672 ) â (4,073 ) Provision for loan losses and other 2,058 1,717 257 1,104 1,773 684 â 7,593 Ending balance $ 37,736 $ 14,420 $ 2,547 $ 2,433 $ 6,588 $ 13,426 $ 1,225 $ 78,375 The table below provides a breakdown of loans and the related allowance for credit losses by portfolio segment as of March 31, 2017 and December 31, 2016 . 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 March 31, 2017 Commercial, industrial, and agricultural $ 18,167 $ 3,745,009 $ 30,388 $ 3,793,564 $ 109 $ 41,133 $ 544 $ 41,786 Commercial real estate: Office, retail, and industrial 13,442 1,956,042 19,495 1,988,979 31 16,200 1,470 17,701 Multi-family 396 656,769 14,545 671,710 â 2,784 76 2,860 Construction â 548,280 20,180 568,460 â 3,946 164 4,110 Other commercial real estate 2,493 1,286,300 68,988 1,357,781 18 5,832 1,072 6,922 Total commercial real estate 16,331 4,447,391 123,208 4,586,930 49 28,762 2,782 31,593 Total corporate loans 34,498 8,192,400 153,596 8,380,494 158 69,895 3,326 73,379 Consumer â 1,649,765 24,111 1,673,876 â 13,550 1,234 14,784 Reserve for unfunded commitments â â â â â 1,000 â 1,000 Total loans $ 34,498 $ 9,842,165 $ 177,707 $ 10,054,370 $ 158 $ 84,445 $ 4,560 $ 89,163 As of December 31, 2016 Commercial, industrial, and agricultural $ 24,645 $ 3,189,327 $ 3,182 $ 3,217,154 $ 507 $ 39,554 $ 648 $ 40,709 Commercial real estate: Office, retail, and industrial 16,287 1,553,234 12,446 1,581,967 â 16,148 1,448 17,596 Multi-family 398 601,429 12,225 614,052 â 3,059 202 3,261 Construction 34 447,058 4,448 451,540 â 3,280 164 3,444 Other commercial real estate 1,286 965,900 12,342 979,528 18 6,613 1,108 7,739 Total commercial real estate 18,005 3,567,621 41,461 3,627,087 18 29,100 2,922 32,040 Total corporate loans 42,650 6,756,948 44,643 6,844,241 525 68,654 3,569 72,748 Consumer â 1,392,880 17,024 1,409,904 â 12,210 1,125 13,335 Reserve for unfunded commitments â â â â â 1,000 â 1,000 Total loans $ 42,650 $ 8,149,828 $ 61,667 $ 8,254,145 $ 525 $ 81,864 $ 4,694 $ 87,083 Loans Individually Evaluated for Impairment The following table presents loans individually evaluated for impairment by class of loan as of March 31, 2017 and December 31, 2016 . PCI loans are excluded from this disclosure. Impaired Loans Individually Evaluated by Class (Dollar amounts in thousands) As of March 31, 2017 As of December 31, 2016 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 $ 16,781 $ 272 $ 25,299 $ 109 $ 11,579 $ 13,066 $ 29,514 $ 507 Agricultural 1,114 â 1,817 â â â â â Commercial real estate: Office, retail, and industrial 12,732 710 17,723 31 16,287 â 21,057 â Multi-family 396 â 596 â 398 â 398 â Construction â â 315 â 34 â 34 â Other commercial real estate 2,258 235 4,550 18 1,016 270 2,141 18 Total commercial real estate 16,500 945 25,001 49 17,735 270 23,630 18 Total impaired loans individually evaluated for impairment $ 33,281 $ 1,217 $ 50,300 $ 158 $ 29,314 $ 13,336 $ 53,144 $ 525 The following table presents the average recorded investment and interest income recognized on impaired loans by class for the quarters ended March 31, 2017 and 2016 . 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 March 31, 2017 2016 Average Interest Income Recognized (1) Average Interest Income Recognized (1) Commercial and industrial $ 20,849 $ 214 $ 2,794 $ 38 Agricultural 557 â â â Commercial real estate: Office, retail, and industrial 14,865 93 7,923 48 Multi-family 397 28 601 1 Construction 17 136 106 â Other commercial real estate 1,890 12 3,819 19 Total commercial real estate 17,169 269 12,449 68 Total impaired loans $ 38,575 $ 483 $ 15,243 $ 106 (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, as of March 31, 2017 and December 31, 2016 . Corporate Credit Quality Indicators by Class (Dollar amounts in thousands) Pass Special Mention (1) (4) Substandard (2) (4) Non-accrual (3) Total As of March 31, 2017 Commercial and industrial $ 3,134,827 $ 113,944 $ 100,495 $ 21,514 $ 3,370,780 Agricultural 405,354 9,873 6,274 1,283 422,784 Commercial real estate: Office, retail, and industrial 1,887,699 39,545 42,230 19,505 1,988,979 Multi-family 665,313 4,336 1,898 163 671,710 Construction 542,862 8,927 16,473 198 568,460 Other commercial real estate 1,312,347 21,599 19,977 3,858 1,357,781 Total commercial real estate 4,408,221 74,407 80,578 23,724 4,586,930 Total corporate loans $ 7,948,402 $ 198,224 $ 187,347 $ 46,521 $ 8,380,494 As of December 31, 2016 Commercial and industrial $ 2,638,833 $ 92,340 $ 66,547 $ 29,938 $ 2,827,658 Agricultural 366,382 17,039 5,894 181 389,496 Commercial real estate: Office, retail, and industrial 1,491,030 34,007 39,513 17,277 1,581,827 Multi-family 607,324 4,370 2,029 311 614,034 Construction 438,946 111 12,197 286 451,540 Other commercial real estate 951,115 11,808 13,544 2,892 979,359 Total commercial real estate 3,488,415 50,296 67,283 20,766 3,626,760 Total corporate loans $ 6,493,630 $ 159,675 $ 139,724 $ 50,885 $ 6,843,914 (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 $674,000 as of March 31, 2017 and $834,000 as of December 31, 2016 . Consumer Credit Quality Indicators by Class (Dollar amounts in thousands) Performing Non-accrual Total As of March 31, 2017 Home equity $ 875,868 $ 4,799 $ 880,667 1-4 family mortgages 537,174 2,974 540,148 Installment 253,061 â 253,061 Total consumer loans $ 1,666,103 $ 7,773 $ 1,673,876 As of December 31, 2016 Home equity $ 727,618 $ 4,986 $ 732,604 1-4 family mortgages 413,415 2,939 416,354 Installment 237,999 â 237,999 Total consumer loans $ 1,379,032 $ 7,925 $ 1,386,957 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 March 31, 2017 and December 31, 2016 . 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 March 31, 2017 As of December 31, 2016 Accruing Non-accrual (1) Total Accruing Non-accrual (1) Total Commercial and industrial $ 278 $ 922 $ 1,200 $ 281 $ 150 $ 431 Agricultural â â â â â â Commercial real estate: Office, retail, and industrial â 864 864 155 4,733 4,888 Multi-family 582 163 745 586 168 754 Construction â â â â â â Other commercial real estate 263 â 263 268 48 316 Total commercial real estate 845 1,027 1,872 1,009 4,949 5,958 Total corporate loans 1,123 1,949 3,072 1,290 5,099 6,389 Home equity 172 795 967 177 820 997 1-4 family mortgages 817 368 1,185 824 378 1,202 Installment â â â â â â Total consumer loans 989 1,163 2,152 1,001 1,198 2,199 Total loans $ 2,112 $ 3,112 $ 5,224 $ 2,291 $ 6,297 $ 8,588 (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 $32,000 in specific reserves related to TDR s as of March 31, 2017 and there were no specific reserves related to TDRs as of December 31, 2016 . 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 ended March 31, 2017 and 2016 . A rollforward of the carrying value of TDR s for the quarters ended March 31, 2017 and 2016 is presented in the following table. TDR Rollforward (Dollar amounts in thousands) Quarters Ended 2017 2016 Accruing Beginning balance $ 2,291 $ 2,743 Additions 922 â Net payments received (24 ) (41 ) Net transfers to non-accrual (1,077 ) â Ending balance 2,112 2,702 Non-accrual Beginning balance 6,297 2,324 Net payments received (4,150 ) (56 ) Charge-offs (112 ) â Net transfers from accruing 1,077 â Ending balance 3,112 2,268 Total TDRs $ 5,224 $ 4,970 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 March 31, 2017 and December 31, 2016 . |