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, 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 June 30, 2017 Commercial and industrial $ 3,399,763 $ 8,282 $ 2,703 $ 10,985 $ 3,410,748 $ 51,400 $ 1,550 Agricultural 432,672 379 373 752 433,424 387 ā Commercial real estate: Office, retail, and industrial 1,973,608 1,847 8,347 10,194 1,983,802 15,031 ā Multi-family 679,795 1,128 109 1,237 681,032 158 109 Construction 543,023 675 194 869 543,892 197 ā Other commercial real estate 1,378,534 2,363 3,040 5,403 1,383,937 3,736 64 Total commercial real estate 4,574,960 6,013 11,690 17,703 4,592,663 19,122 173 Total corporate loans 8,407,395 14,674 14,766 29,440 8,436,835 70,909 1,723 Home equity 859,362 4,083 2,211 6,294 865,656 5,126 41 1-4 family mortgages 612,669 1,149 1,000 2,149 614,818 3,161 ā Installment 312,132 2,423 295 2,718 314,850 ā 295 Total consumer loans 1,784,163 7,655 3,506 11,161 1,795,324 8,287 336 Total loans $ 10,191,558 $ 22,329 $ 18,272 $ 40,601 $ 10,232,159 $ 79,196 $ 2,059 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 ā 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 ā 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 ā 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 $243,000 and $682,000 as of June 30, 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 and six months ended June 30, 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 June 30, 2017 Beginning balance $ 41,786 $ 17,701 $ 2,860 $ 4,110 $ 6,922 $ 14,784 $ 1,000 $ 89,163 Charge-offs (2,957 ) ā ā (39 ) (307 ) (1,556 ) ā (4,859 ) Recoveries 400 8 6 12 79 323 ā 828 Net charge-offs (2,557 ) 8 6 (27 ) (228 ) (1,233 ) ā (4,031 ) Provision for loan losses and other 7,042 (2,701 ) 53 11 785 3,049 ā 8,239 Ending balance $ 46,271 $ 15,008 $ 2,919 $ 4,094 $ 7,479 $ 16,600 $ 1,000 $ 93,371 Quarter ended June 30, 2016 Beginning balance $ 37,736 $ 14,420 $ 2,547 $ 2,433 $ 6,588 $ 13,426 $ 1,225 $ 78,375 Charge-offs (2,026 ) (1,641 ) (84 ) (8 ) (879 ) (1,495 ) ā (6,133 ) Recoveries 576 8 1 20 69 329 ā 1,003 Net charge-offs (1,450 ) (1,633 ) (83 ) 12 (810 ) (1,166 ) ā (5,130 ) Provision for loan losses and other 3,798 198 469 (206 ) 1,714 2,112 175 8,260 Ending balance $ 40,084 $ 12,985 $ 2,933 $ 2,239 $ 7,492 $ 14,372 $ 1,400 $ 81,505 Six months ended June 30, 2017 Beginning balance $ 40,709 $ 17,595 $ 3,261 $ 3,444 $ 7,739 $ 13,335 $ 1,000 $ 87,083 Charge-offs (7,031 ) (127 ) ā (44 ) (715 ) (3,220 ) ā (11,137 ) Recoveries 2,066 983 34 239 180 766 ā 4,268 Net charge-offs (4,965 ) 856 34 195 (535 ) (2,454 ) ā (6,869 ) Provision for loan losses and other 10,527 (3,443 ) (376 ) 455 275 5,719 ā 13,157 Ending balance $ 46,271 $ 15,008 $ 2,919 $ 4,094 $ 7,479 $ 16,600 $ 1,000 $ 93,371 Six months ended June 30, 2016 Beginning balance $ 37,074 $ 13,124 $ 2,469 $ 1,440 $ 6,109 $ 13,414 $ 1,225 $ 74,855 Charge-offs (3,924 ) (2,165 ) (288 ) (134 ) (2,324 ) (2,487 ) ā (11,322 ) Recoveries 1,078 111 26 35 220 649 ā 2,119 Net charge-offs (2,846 ) (2,054 ) (262 ) (99 ) (2,104 ) (1,838 ) ā (9,203 ) Provision for loan losses and other 5,856 1,915 726 898 3,487 2,796 175 15,853 Ending balance $ 40,084 $ 12,985 $ 2,933 $ 2,239 $ 7,492 $ 14,372 $ 1,400 $ 81,505 The table below provides a breakdown of loans and the related allowance for credit losses by portfolio segment as of June 30, 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 June 30, 2017 Commercial, industrial, and agricultural $ 50,521 $ 3,763,526 $ 30,125 $ 3,844,172 $ 4,859 $ 40,922 $ 490 $ 46,271 Commercial real estate: Office, retail, and industrial 13,781 1,951,097 18,924 1,983,802 379 12,970 1,659 15,008 Multi-family 396 666,237 14,399 681,032 ā 2,833 86 2,919 Construction ā 528,570 15,322 543,892 ā 3,945 149 4,094 Other commercial real estate 2,174 1,314,977 66,786 1,383,937 ā 6,225 1,254 7,479 Total commercial real estate 16,351 4,460,881 115,431 4,592,663 379 25,973 3,148 29,500 Total corporate loans 66,872 8,224,407 145,556 8,436,835 5,238 66,895 3,638 75,771 Consumer ā 1,772,271 23,053 1,795,324 ā 15,173 1,427 16,600 Reserve for unfunded commitments ā ā ā ā ā 1,000 ā 1,000 Total loans $ 66,872 $ 9,996,678 $ 168,609 $ 10,232,159 $ 5,238 $ 83,068 $ 5,065 $ 93,371 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 ā 16,148 1,447 17,595 Multi-family 398 601,429 12,225 614,052 ā 3,059 202 3,261 Construction 34 447,058 4,448 451,540 ā 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 2,921 32,039 Total corporate loans 42,650 6,756,948 44,643 6,844,241 525 68,654 3,569 72,748 Consumer ā 1,392,880 17,024 1,409,904 ā 12,210 1,125 13,335 Reserve for unfunded commitments ā ā ā ā ā 1,000 ā 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 June 30, 2017 and December 31, 2016 . PCI loans are excluded from this disclosure. Impaired Loans Individually Evaluated by Class (Dollar amounts in thousands) As of June 30, 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 $ 16,215 $ 34,027 $ 53,545 $ 4,859 $ 11,579 $ 13,066 $ 29,514 $ 507 Agricultural 279 ā 1,629 ā ā ā ā ā Commercial real estate: Office, retail, and industrial 10,125 3,656 16,966 379 16,287 ā 21,057 ā Multi-family 396 ā 396 ā 398 ā 398 ā Construction ā ā ā ā 34 ā 34 ā Other commercial real estate 2,174 ā 2,271 ā 1,016 270 2,141 18 Total commercial real estate 12,695 3,656 19,633 379 17,735 270 23,630 18 Total impaired loans individually evaluated for impairment $ 29,189 $ 37,683 $ 74,807 $ 5,238 $ 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 and six months ended June 30, 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 June 30, 2017 2016 Average Interest Income Recognized (1) Average Interest Income Recognized (1) Commercial and industrial $ 33,648 $ 342 $ 3,236 $ 12 Agricultural 697 ā ā ā Commercial real estate: Office, retail, and industrial 13,612 169 12,712 29 Multi-family 396 ā 401 ā Construction ā ā 34 ā Other commercial real estate 2,334 8 3,641 53 Total commercial real estate 16,342 177 16,788 82 Total impaired loans $ 50,687 $ 519 $ 20,024 $ 94 Six Months Ended June 30, 2017 2016 Average Interest (1) Average Interest (1) Commercial and industrial $ 30,647 $ 556 $ 3,114 $ 50 Agricultural 464 ā ā ā Commercial real estate: Office, retail, and industrial 14,503 262 10,529 77 Multi-family 397 28 534 1 Construction 11 136 82 ā Other commercial real estate 1,984 20 3,649 72 Total commercial real estate 16,895 446 14,794 150 Total impaired loans $ 48,006 $ 1,002 $ 17,908 $ 200 (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 June 30, 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 June 30, 2017 Commercial and industrial $ 3,199,001 $ 67,252 $ 93,095 $ 51,400 $ 3,410,748 Agricultural 409,969 14,464 8,604 387 433,424 Commercial real estate: Office, retail, and industrial 1,896,327 27,894 44,550 15,031 1,983,802 Multi-family 673,946 5,051 1,877 158 681,032 Construction 523,046 8,739 11,910 197 543,892 Other commercial real estate 1,338,382 21,137 20,682 3,736 1,383,937 Total commercial real estate 4,431,701 62,821 79,019 19,122 4,592,663 Total corporate loans $ 8,040,671 $ 144,537 $ 180,718 $ 70,909 $ 8,436,835 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 $669,000 as of June 30, 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 June 30, 2017 Home equity $ 860,530 $ 5,126 $ 865,656 1-4 family mortgages 611,657 3,161 614,818 Installment 314,850 ā 314,850 Total consumer loans $ 1,787,037 $ 8,287 $ 1,795,324 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 ā 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 June 30, 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 June 30, 2017 As of December 31, 2016 Accruing Non-accrual (1) Total Accruing Non-accrual (1) Total Commercial and industrial $ 273 $ 891 $ 1,164 $ 281 $ 150 $ 431 Agricultural ā ā ā ā ā ā Commercial real estate: Office, retail, and industrial ā 860 860 155 4,733 4,888 Multi-family 579 158 737 586 168 754 Construction ā ā ā ā ā ā Other commercial real estate 197 ā 197 268 48 316 Total commercial real estate 776 1,018 1,794 1,009 4,949 5,958 Total corporate loans 1,049 1,909 2,958 1,290 5,099 6,389 Home equity 168 771 939 177 820 997 1-4 family mortgages 812 356 1,168 824 378 1,202 Installment ā ā ā ā ā ā Total consumer loans 980 1,127 2,107 1,001 1,198 2,199 Total loans $ 2,029 $ 3,036 $ 5,065 $ 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 no specific reserves related to TDR s as of June 30, 2017 and 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 and six months ended June 30, 2017 and 2016 . A rollforward of the carrying value of TDR s for the quarters and six months ended June 30, 2017 and 2016 is presented in the following table. TDR Rollforward (Dollar amounts in thousands) Quarters Ended Six Months Ended 2017 2016 2017 2016 Accruing Beginning balance $ 2,112 $ 2,702 $ 2,291 $ 2,743 Additions ā ā 922 ā Net payments received (83 ) (28 ) (107 ) (69 ) Net transfers to non-accrual ā (183 ) (1,077 ) (183 ) Ending balance 2,029 2,491 2,029 2,491 Non-accrual Beginning balance 3,112 2,268 6,297 2,324 Net payments received (75 ) (522 ) (4,225 ) (578 ) Charge-offs (1 ) (239 ) (113 ) (239 ) Net transfers from accruing ā 183 1,077 183 Ending balance 3,036 1,690 3,036 1,690 Total TDRs $ 5,065 $ 4,181 $ 5,065 $ 4,181 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, 2017 and December 31, 2016 . |