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 September 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 September 30, 2017 Commercial and industrial $ 3,444,056 $ 14,536 $ 4,020 $ 18,556 $ 3,462,612 $ 41,504 $ 1,166 Agricultural 436,693 325 703 1,028 437,721 380 335 Commercial real estate: Office, retail, and industrial 1,950,010 4,411 5,946 10,357 1,960,367 12,221 — Multi-family 707,959 3,013 129 3,142 711,101 153 129 Construction 545,119 29 518 547 545,666 146 374 Other commercial real estate 1,387,969 1,356 1,916 3,272 1,391,241 2,239 349 Total commercial real estate 4,591,057 8,809 8,509 17,318 4,608,375 14,759 852 Total corporate loans 8,471,806 23,670 13,232 36,902 8,508,708 56,643 2,353 Home equity 840,966 3,729 2,514 6,243 847,209 5,529 44 1-4 family mortgages 707,498 3,714 395 4,109 711,607 3,004 — Installment 320,210 2,116 442 2,558 322,768 — 442 Total consumer loans 1,868,674 9,559 3,351 12,910 1,881,584 8,533 486 Total loans $ 10,340,480 $ 33,229 $ 16,583 $ 49,812 $ 10,390,292 $ 65,176 $ 2,839 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 — 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 — 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 — 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 $239,000 and $681,000 as of September 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 nine months ended September 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 September 30, 2017 Beginning balance $ 46,271 $ 15,008 $ 2,919 $ 4,094 $ 7,479 $ 16,600 $ 1,000 $ 93,371 Charge-offs (8,935 ) (14 ) — 6 (6 ) (1,617 ) — (10,566 ) Recoveries 698 1,825 2 19 25 331 — 2,900 Net charge-offs (8,237 ) 1,811 2 25 19 (1,286 ) — (7,666 ) Provision for loan losses and other 13,994 (5,129 ) (296 ) 161 (257 ) 1,636 — 10,109 Ending balance $ 52,028 $ 11,690 $ 2,625 $ 4,280 $ 7,241 $ 16,950 $ 1,000 $ 95,814 Quarter ended September 30, 2016 Beginning balance $ 40,084 $ 12,985 $ 2,933 $ 2,239 $ 7,492 $ 14,372 $ 1,400 $ 81,505 Charge-offs (1,760 ) (2,193 ) — — (509 ) (1,488 ) — (5,950 ) Recoveries 615 42 69 9 94 326 — 1,155 Net charge-offs (1,145 ) (2,151 ) 69 9 (415 ) (1,162 ) — (4,795 ) Provision for loan losses and other 3,579 3,019 1,048 916 1,490 (54 ) (400 ) 9,598 Ending balance $ 42,518 $ 13,853 $ 4,050 $ 3,164 $ 8,567 $ 13,156 $ 1,000 $ 86,308 Nine months ended September 30, 2017 Beginning balance $ 40,709 $ 17,595 $ 3,261 $ 3,444 $ 7,739 $ 13,335 $ 1,000 $ 87,083 Charge-offs (15,966 ) (141 ) — (38 ) (721 ) (4,837 ) — (21,703 ) Recoveries 2,764 2,808 36 258 205 1,097 — 7,168 Net charge-offs (13,202 ) 2,667 36 220 (516 ) (3,740 ) — (14,535 ) Provision for loan losses and other 24,521 (8,572 ) (672 ) 616 18 7,355 — 23,266 Ending balance $ 52,028 $ 11,690 $ 2,625 $ 4,280 $ 7,241 $ 16,950 $ 1,000 $ 95,814 Nine months ended September 30, 2016 Beginning balance $ 37,074 $ 13,124 $ 2,469 $ 1,440 $ 6,109 $ 13,414 $ 1,225 $ 74,855 Charge-offs (5,684 ) (4,358 ) (288 ) (134 ) (2,833 ) (3,975 ) — (17,272 ) Recoveries 1,693 153 95 44 314 975 — 3,274 Net charge-offs (3,991 ) (4,205 ) (193 ) (90 ) (2,519 ) (3,000 ) — (13,998 ) Provision for loan losses and other 9,435 4,934 1,774 1,814 4,977 2,742 (225 ) 25,451 Ending balance $ 42,518 $ 13,853 $ 4,050 $ 3,164 $ 8,567 $ 13,156 $ 1,000 $ 86,308 The table below provides a breakdown of loans and the related allowance for credit losses by portfolio segment as of September 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 September 30, 2017 Commercial, industrial, and agricultural $ 39,121 $ 3,835,995 $ 25,217 $ 3,900,333 $ 3,408 $ 48,107 $ 513 $ 52,028 Commercial real estate: Office, retail, and industrial 11,211 1,932,332 16,824 1,960,367 9 10,291 1,390 11,690 Multi-family 395 696,490 14,216 711,101 — 2,524 101 2,625 Construction — 532,016 13,650 545,666 — 4,060 220 4,280 Other commercial real estate 656 1,325,280 65,305 1,391,241 — 6,126 1,115 7,241 Total commercial real estate 12,262 4,486,118 109,995 4,608,375 9 23,001 2,826 25,836 Total corporate loans 51,383 8,322,113 135,212 8,508,708 3,417 71,108 3,339 77,864 Consumer — 1,859,520 22,064 1,881,584 — 15,684 1,266 16,950 Reserve for unfunded commitments — — — — — 1,000 — 1,000 Total loans $ 51,383 $ 10,181,633 $ 157,276 $ 10,390,292 $ 3,417 $ 87,792 $ 4,605 $ 95,814 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 — 16,148 1,447 17,595 Multi-family 398 601,429 12,225 614,052 — 3,059 202 3,261 Construction 34 447,058 4,448 451,540 — 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 — 1,392,880 17,024 1,409,904 — 12,210 1,125 13,335 Reserve for unfunded commitments — — — — — 1,000 — 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 September 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 September 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 $ 24,688 $ 14,433 $ 47,700 $ 3,408 $ 11,579 $ 13,066 $ 29,514 $ 507 Agricultural — — — — — — — — Commercial real estate: Office, retail, and industrial 7,146 4,065 14,480 9 16,287 — 21,057 — Multi-family 395 — 395 — 398 — 398 — Construction — — — — 34 — 34 — Other commercial real estate 656 — 754 — 1,016 270 2,141 18 Total commercial real estate 8,197 4,065 15,629 9 17,735 270 23,630 18 Total impaired loans individually evaluated for impairment $ 32,885 $ 18,498 $ 63,329 $ 3,417 $ 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 nine months ended September 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 September 30, 2017 2016 Average Interest Income Recognized (1) Average Interest Income Recognized (1) Commercial and industrial $ 44,682 $ 368 $ 7,829 $ 57 Agricultural 140 — — — Commercial real estate: Office, retail, and industrial 12,496 — 16,101 3 Multi-family 396 — 399 11 Construction — — 34 — Other commercial real estate 1,415 — 2,561 — Total commercial real estate 14,307 — 19,095 14 Total impaired loans $ 59,129 $ 368 $ 26,924 $ 71 Nine Months Ended September 30, 2017 2016 Average Interest (1) Average Interest (1) Commercial and industrial $ 32,765 $ 924 $ 5,312 $ 107 Agricultural 348 — — — Commercial real estate: Office, retail, and industrial 13,680 262 12,012 80 Multi-family 396 28 500 12 Construction 9 136 70 — Other commercial real estate 1,652 20 3,190 72 Total commercial real estate 15,737 446 15,772 164 Total impaired loans $ 48,850 $ 1,370 $ 21,084 $ 271 (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 September 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 September 30, 2017 Commercial and industrial $ 3,286,087 $ 72,491 $ 62,530 $ 41,504 $ 3,462,612 Agricultural 417,612 13,310 6,419 380 437,721 Commercial real estate: Office, retail, and industrial 1,877,165 25,919 45,062 12,221 1,960,367 Multi-family 703,659 5,433 1,856 153 711,101 Construction 525,097 9,113 11,310 146 545,666 Other commercial real estate 1,334,385 32,693 21,924 2,239 1,391,241 Total commercial real estate 4,440,306 73,158 80,152 14,759 4,608,375 Total corporate loans $ 8,144,005 $ 158,959 $ 149,101 $ 56,643 $ 8,508,708 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 1,491,170 34,007 39,513 17,277 1,581,967 Multi-family 607,342 4,370 2,029 311 614,052 Construction 438,946 111 12,197 286 451,540 Other commercial real estate 951,284 11,808 13,544 2,892 979,528 Total commercial real estate 3,488,742 50,296 67,283 20,766 3,627,087 Total corporate loans $ 6,493,957 $ 159,675 $ 139,724 $ 50,885 $ 6,844,241 (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 $664,000 as of September 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 September 30, 2017 Home equity $ 841,680 $ 5,529 $ 847,209 1-4 family mortgages 708,603 3,004 711,607 Installment 322,768 — 322,768 Total consumer loans $ 1,873,051 $ 8,533 $ 1,881,584 As of December 31, 2016 Home equity $ 742,518 $ 5,465 $ 747,983 1-4 family mortgages 420,983 2,939 423,922 Installment 237,999 — 237,999 Total consumer loans $ 1,401,500 $ 8,404 $ 1,409,904 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 September 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 September 30, 2017 As of December 31, 2016 Accruing Non-accrual (1) Total Accruing Non-accrual (1) Total Commercial and industrial $ 269 $ 22,780 $ 23,049 $ 281 $ 150 $ 431 Agricultural — — — — — — Commercial real estate: Office, retail, and industrial — 4,512 4,512 155 4,733 4,888 Multi-family 577 153 730 586 168 754 Construction — — — — — — Other commercial real estate 194 — 194 268 48 316 Total commercial real estate 771 4,665 5,436 1,009 4,949 5,958 Total corporate loans 1,040 27,445 28,485 1,290 5,099 6,389 Home equity 88 755 843 177 820 997 1-4 family mortgages 685 462 1,147 824 378 1,202 Installment — — — — — — Total consumer loans 773 1,217 1,990 1,001 1,198 2,199 Total loans $ 1,813 $ 28,662 $ 30,475 $ 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 $1.3 million in specific reserves related to TDR s as of September 30, 2017 . There were no specific reserves related to TDRs as of December 31, 2016 . The following table presents a summary of loans that were restructured during the quarter and nine months ended September 30, 2017 . There were no material restructures during the quarter and nine months ended September 30, 2016 . Loans Restructured During the Period (Dollar amounts in thousands) Number of Loans Pre- Modification Recorded Investment Funds Disbursed Interest and Escrow Capitalized Charge-offs Post- Modification Recorded Investment Quarter ended September 30, 2017 Commercial and industrial 10 $ 25,811 $ 196 $ — $ 1,736 $ 24,271 Office, retail, and industrial 2 3,656 — — — 3,656 Total TDRs restructured during the period 12 $ 29,467 $ 196 $ — $ 1,736 $ 27,927 Nine months ended September 30, 2017 Commercial and industrial 12 $ 26,733 $ 196 $ — $ 1,736 $ 25,193 Office, retail, and industrial 2 3,656 — — — 3,656 Total TDRs restructured during the period 14 $ 30,389 $ 196 $ — $ 1,736 $ 28,849 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 nine months ended September 30, 2017 and 2016 . A rollforward of the carrying value of TDR s for the quarters and nine months ended September 30, 2017 and 2016 is presented in the following table. TDR Rollforward (Dollar amounts in thousands) Quarters Ended Nine Months Ended 2017 2016 2017 2016 Accruing Beginning balance $ 2,029 $ 2,491 $ 2,291 $ 2,743 Additions 14,897 — 15,819 — Net payments received (1,798 ) (22 ) (1,905 ) (91 ) Net transfers to non-accrual (13,315 ) (101 ) (14,392 ) (284 ) Ending balance 1,813 2,368 1,813 2,368 Non-accrual Beginning balance 3,036 1,690 6,297 2,324 Additions 14,570 — 14,570 — Net payments received (127 ) (31 ) (4,352 ) (609 ) Charge-offs (2,132 ) (170 ) (2,245 ) (409 ) Net transfers from accruing 13,315 101 14,392 284 Ending balance 28,662 1,590 28,662 1,590 Total TDRs $ 30,475 $ 3,958 $ 30,475 $ 3,958 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 September 30, 2017 and December 31, 2016 . |