Loans Receivable, Net | Loans Receivable, Net The Company’s loan portfolio is comprised of three segments: residential real estate, commercial, and consumer and other loans. The loan segments are further disaggregated into the following classes: residential real estate, commercial real estate, other commercial, home equity and other consumer loans. The following table presents loans receivable for each portfolio class of loans: (Dollars in thousands) June 30, December 31, Residential real estate loans $ 635,674 611,463 Commercial loans Real estate 2,454,369 2,337,548 Other commercial 1,074,905 925,900 Total 3,529,274 3,263,448 Consumer and other loans Home equity 410,708 394,670 Other consumer 231,775 218,514 Total 642,483 613,184 Loans receivable 1 4,807,431 4,488,095 Allowance for loan and lease losses (130,519 ) (129,753 ) Loans receivable, net $ 4,676,912 4,358,342 __________ 1 Includes net deferred fees, costs, premiums and discounts of $13,312,000 and $13,710,000 at June 30, 2015 and December 31, 2014 , respectively. Substantially all of the Company’s loans receivable are with customers in the Company’s geographic market areas. Although the Company has a diversified loan portfolio, a substantial portion of its customers’ ability to honor their obligations is dependent upon the economic performance in the Company’s market areas. The following tables summarize the activity in the ALLL by portfolio segment: Three Months ended June 30, 2015 (Dollars in thousands) Total Residential Real Estate Commercial Real Estate Other Commercial Home Equity Other Consumer Balance at beginning of period $ 129,856 15,131 67,327 31,515 9,519 6,364 Provision for loan losses 282 (258 ) 491 532 (559 ) 76 Charge-offs (1,301 ) (44 ) (303 ) (675 ) (122 ) (157 ) Recoveries 1,682 21 1,182 111 108 260 Balance at end of period $ 130,519 14,850 68,697 31,483 8,946 6,543 Three Months ended June 30, 2014 (Dollars in thousands) Total Residential Real Estate Commercial Real Estate Other Commercial Home Equity Other Consumer Balance at beginning of period $ 130,729 14,066 70,571 28,484 9,426 8,182 Provision for loan losses 239 915 (2,229 ) 1,334 308 (89 ) Charge-offs (1,738 ) (377 ) (83 ) (586 ) (186 ) (506 ) Recoveries 1,406 20 670 357 177 182 Balance at end of period $ 130,636 14,624 68,929 29,589 9,725 7,769 Six Months ended June 30, 2015 (Dollars in thousands) Total Residential Real Estate Commercial Real Estate Other Commercial Home Equity Other Consumer Balance at beginning of period $ 129,753 14,680 67,799 30,891 9,963 6,420 Provision for loan losses 1,047 182 205 1,644 (1,018 ) 34 Charge-offs (2,598 ) (58 ) (748 ) (1,369 ) (153 ) (270 ) Recoveries 2,317 46 1,441 317 154 359 Balance at end of period $ 130,519 14,850 68,697 31,483 8,946 6,543 Six Months ended June 30, 2014 (Dollars in thousands) Total Residential Real Estate Commercial Real Estate Other Commercial Home Equity Other Consumer Balance at beginning of period $ 130,351 14,067 70,332 28,630 9,299 8,023 Provision for loan losses 1,361 737 (2,189 ) 2,267 511 35 Charge-offs (3,324 ) (413 ) (264 ) (1,749 ) (299 ) (599 ) Recoveries 2,248 233 1,050 441 214 310 Balance at end of period $ 130,636 14,624 68,929 29,589 9,725 7,769 The following tables disclose the balance in the ALLL and the recorded investment in loans by portfolio segment: June 30, 2015 (Dollars in thousands) Total Residential Real Estate Commercial Real Estate Other Commercial Home Equity Other Consumer Allowance for loan and lease losses Individually evaluated for impairment $ 7,254 793 2,546 3,306 111 498 Collectively evaluated for impairment 123,265 14,057 66,151 28,177 8,835 6,045 Total allowance for loan and lease losses $ 130,519 14,850 68,697 31,483 8,946 6,543 Loans receivable Individually evaluated for impairment $ 151,732 18,199 94,860 28,061 6,580 4,032 Collectively evaluated for impairment 4,655,699 617,475 2,359,509 1,046,844 404,128 227,743 Total loans receivable $ 4,807,431 635,674 2,454,369 1,074,905 410,708 231,775 December 31, 2014 (Dollars in thousands) Total Residential Real Estate Commercial Real Estate Other Commercial Home Equity Other Consumer Allowance for loan and lease losses Individually evaluated for impairment $ 11,597 853 2,967 6,836 447 494 Collectively evaluated for impairment 118,156 13,827 64,832 24,055 9,516 5,926 Total allowance for loan and lease losses $ 129,753 14,680 67,799 30,891 9,963 6,420 Loans receivable Individually evaluated for impairment $ 161,366 19,576 105,264 25,321 6,901 4,304 Collectively evaluated for impairment 4,326,729 591,887 2,232,284 900,579 387,769 214,210 Total loans receivable $ 4,488,095 611,463 2,337,548 925,900 394,670 218,514 The following tables disclose information related to impaired loans by portfolio segment: At or for the Three or Six Months ended June 30, 2015 (Dollars in thousands) Total Residential Real Estate Commercial Real Estate Other Commercial Home Equity Other Consumer Loans with a specific valuation allowance Recorded balance $ 34,014 5,055 15,111 11,862 234 1,752 Unpaid principal balance 35,374 5,186 15,505 12,184 253 2,246 Specific valuation allowance 7,254 793 2,546 3,306 111 498 Average balance - three months 34,166 5,081 14,034 13,003 319 1,729 Average balance - six months 38,006 4,757 18,408 12,461 617 1,763 Loans without a specific valuation allowance Recorded balance $ 117,718 13,144 79,749 16,199 6,346 2,280 Unpaid principal balance 146,826 14,440 101,325 21,622 7,100 2,339 Average balance - three months 122,973 13,525 82,629 18,345 6,220 2,254 Average balance - six months 120,541 14,172 81,122 16,878 6,042 2,327 Total Recorded balance $ 151,732 18,199 94,860 28,061 6,580 4,032 Unpaid principal balance 182,200 19,626 116,830 33,806 7,353 4,585 Specific valuation allowance 7,254 793 2,546 3,306 111 498 Average balance - three months 157,139 18,606 96,663 31,348 6,539 3,983 Average balance - six months 158,547 18,929 99,530 29,339 6,659 4,090 At or for the Year ended December 31, 2014 (Dollars in thousands) Total Residential Real Estate Commercial Real Estate Other Commercial Home Equity Other Consumer Loans with a specific valuation allowance Recorded balance $ 45,688 4,110 27,155 11,377 1,214 1,832 Unpaid principal balance 48,477 4,276 28,048 12,461 1,336 2,356 Specific valuation allowance 11,597 853 2,967 6,836 447 494 Average balance 53,339 5,480 24,519 19,874 1,039 2,427 Loans without a specific valuation allowance Recorded balance $ 115,678 15,466 78,109 13,944 5,687 2,472 Unpaid principal balance 145,038 16,683 100,266 19,117 6,403 2,569 Average balance 128,645 15,580 89,015 14,024 7,163 2,863 Total Recorded balance $ 161,366 19,576 105,264 25,321 6,901 4,304 Unpaid principal balance 193,515 20,959 128,314 31,578 7,739 4,925 Specific valuation allowance 11,597 853 2,967 6,836 447 494 Average balance 181,984 21,060 113,534 33,898 8,202 5,290 Interest income recognized on impaired loans for the six months ended June 30, 2015 and 2014 was not significant. The following tables present an aging analysis of the recorded investment in loans by portfolio segment: June 30, 2015 (Dollars in thousands) Total Residential Real Estate Commercial Real Estate Other Commercial Home Equity Other Consumer Accruing loans 30-59 days past due $ 19,801 473 10,057 6,484 1,943 844 Accruing loans 60-89 days past due 8,673 858 5,616 765 1,169 265 Accruing loans 90 days or more past due 618 — 396 33 — 189 Non-accrual loans 56,918 7,038 33,671 9,610 5,902 697 Total past due and non-accrual loans 86,010 8,369 49,740 16,892 9,014 1,995 Current loans receivable 4,721,421 627,305 2,404,629 1,058,013 401,694 229,780 Total loans receivable $ 4,807,431 635,674 2,454,369 1,074,905 410,708 231,775 December 31, 2014 (Dollars in thousands) Total Residential Real Estate Commercial Real Estate Other Commercial Home Equity Other Consumer Accruing loans 30-59 days past due $ 19,139 3,506 7,925 5,310 1,374 1,024 Accruing loans 60-89 days past due 6,765 1,686 3,592 609 679 199 Accruing loans 90 days or more past due 214 35 31 74 17 57 Non-accrual loans 61,882 6,798 39,717 8,421 5,969 977 Total past due and non-accrual loans 88,000 12,025 51,265 14,414 8,039 2,257 Current loans receivable 4,400,095 599,438 2,286,283 911,486 386,631 216,257 Total loans receivable $ 4,488,095 611,463 2,337,548 925,900 394,670 218,514 The following tables present TDRs that occurred during the periods presented and the TDRs that occurred within the previous twelve months that subsequently defaulted during the periods presented: Three Months ended June 30, 2015 (Dollars in thousands) Total Residential Commercial Other Home Other Troubled debt restructurings Number of loans 15 — 7 5 — 3 Pre-modification recorded balance $ 4,038 — 2,828 1,006 — 204 Post-modification recorded balance $ 3,744 — 2,748 792 — 204 Troubled debt restructurings that subsequently defaulted Number of loans 2 — — 1 — 1 Recorded balance $ 101 — — 99 — 2 Three Months ended June 30, 2014 (Dollars in thousands) Total Residential Commercial Other Home Other Troubled debt restructurings Number of loans 13 — 3 8 1 1 Pre-modification recorded balance $ 19,166 — 1,957 17,160 46 3 Post-modification recorded balance $ 19,158 — 2,000 17,109 46 3 Troubled debt restructurings that subsequently defaulted Number of loans 1 — — 1 — — Recorded balance $ 10 — — 10 — — Six Months ended June 30, 2015 (Dollars in thousands) Total Residential Real Estate Commercial Real Estate Other Commercial Home Equity Other Consumer Troubled debt restructurings Number of loans 20 — 9 8 — 3 Pre-modification recorded balance $ 7,123 — 5,010 1,909 — 204 Post-modification recorded balance $ 6,829 — 4,930 1,695 — 204 Troubled debt restructurings that subsequently defaulted Number of loans 4 — — 1 2 1 Recorded balance $ 217 — — 99 116 2 Six Months ended June 30, 2014 (Dollars in thousands) Total Residential Real Estate Commercial Real Estate Other Commercial Home Equity Other Consumer Troubled debt restructurings Number of loans 26 — 8 15 2 1 Pre-modification recorded balance $ 24,276 — 4,432 19,599 242 3 Post-modification recorded balance $ 23,639 — 4,475 18,919 242 3 Troubled debt restructurings that subsequently defaulted Number of loans 2 — — 2 — — Recorded balance $ 27 — — 27 — — The modifications for the TDRs that occurred during the six months ended June 30, 2015 and 2014 included one or a combination of the following: an extension of the maturity date, a reduction of the interest rate or a reduction in the principal amount. In addition to the TDRs that occurred during the period provided in the preceding tables, the Company had TDRs with pre-modification loan balances of $5,494,000 and $6,604,000 for the six months ended June 30, 2015 and 2014 , respectively, for which other real estate owned (“OREO”) was received in full or partial satisfaction of the loans. The majority of such TDRs were in commercial real estate and residential real estate for the six months ended June 30, 2015 and 2014 , respectively. At June 30, 2015 , the Company had $1,007,000 of consumer mortgage loans secured by residential real estate properties for which formal foreclosure proceedings are in process. At June 30, 2015 , the Company had $1,626,000 of OREO secured by residential real estate properties. |