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: At or for the Nine Months ended At or for the Year ended (Dollars in thousands) September 30, December 31, Residential real estate loans $ 696,817 688,912 Commercial loans Real estate 2,919,415 2,633,953 Other commercial 1,303,241 1,099,564 Total 4,222,656 3,733,517 Consumer and other loans Home equity 435,935 420,901 Other consumer 240,554 235,351 Total 676,489 656,252 Loans receivable 1 5,595,962 5,078,681 Allowance for loan and lease losses (132,534 ) (129,697 ) Loans receivable, net $ 5,463,428 4,948,984 Weighted-average interest rate on loans (tax-equivalent) 4.79 % 4.84 % __________ 1 Includes net deferred fees, costs, premiums and discounts of $14,765,000 and $15,529,000 at September 30, 2016 and December 31, 2015 , respectively. The following tables summarize the activity in the ALLL by portfolio segment: Three Months ended September 30, 2016 (Dollars in thousands) Total Residential Real Estate Commercial Real Estate Other Commercial Home Equity Other Consumer Balance at beginning of period $ 132,386 13,666 66,809 37,031 8,629 6,251 Provision for loan losses 626 108 — (1,118 ) 561 1,075 Charge-offs (2,800 ) (11 ) (55 ) (131 ) (693 ) (1,910 ) Recoveries 2,322 148 490 797 77 810 Balance at end of period $ 132,534 13,911 67,244 36,579 8,574 6,226 Three Months ended September 30, 2015 (Dollars in thousands) Total Residential Real Estate Commercial Real Estate Other Commercial Home Equity Other Consumer Balance at beginning of period $ 130,519 14,850 68,697 31,483 8,946 6,543 Provision for loan losses 826 854 (657 ) 195 397 37 Charge-offs (2,073 ) (20 ) (921 ) (367 ) (433 ) (332 ) Recoveries 1,496 24 907 290 136 139 Balance at end of period $ 130,768 15,708 68,026 31,601 9,046 6,387 Nine Months ended September 30, 2016 (Dollars in thousands) Total Residential Real Estate Commercial Real Estate Other Commercial Home Equity Other Consumer Balance at beginning of period $ 129,697 14,427 67,877 32,525 8,998 5,870 Provision for loan losses 1,194 (342 ) (3,490 ) 3,256 215 1,555 Charge-offs (5,332 ) (366 ) (342 ) (722 ) (891 ) (3,011 ) Recoveries 6,975 192 3,199 1,520 252 1,812 Balance at end of period $ 132,534 13,911 67,244 36,579 8,574 6,226 Nine Months ended September 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 1,873 1,036 (452 ) 1,839 (621 ) 71 Charge-offs (4,671 ) (78 ) (1,669 ) (1,736 ) (586 ) (602 ) Recoveries 3,813 70 2,348 607 290 498 Balance at end of period $ 130,768 15,708 68,026 31,601 9,046 6,387 The following tables disclose the balance in the ALLL and the recorded investment in loans by portfolio segment: September 30, 2016 (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 $ 5,966 880 1,375 3,120 196 395 Collectively evaluated for impairment 126,568 13,031 65,869 33,459 8,378 5,831 Total allowance for loan and lease losses $ 132,534 13,911 67,244 36,579 8,574 6,226 Loans receivable Individually evaluated for impairment $ 135,153 17,336 84,765 24,036 5,876 3,140 Collectively evaluated for impairment 5,460,809 679,481 2,834,650 1,279,205 430,059 237,414 Total loans receivable $ 5,595,962 696,817 2,919,415 1,303,241 435,935 240,554 December 31, 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 $ 8,124 782 1,629 5,277 64 372 Collectively evaluated for impairment 121,573 13,645 66,248 27,248 8,934 5,498 Total allowance for loan and lease losses $ 129,697 14,427 67,877 32,525 8,998 5,870 Loans receivable Individually evaluated for impairment $ 140,773 20,767 85,845 23,874 6,493 3,794 Collectively evaluated for impairment 4,937,908 668,145 2,548,108 1,075,690 414,408 231,557 Total loans receivable $ 5,078,681 688,912 2,633,953 1,099,564 420,901 235,351 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 disclose information related to impaired loans by portfolio segment: At or for the Three or Nine Months ended September 30, 2016 (Dollars in thousands) Total Residential Real Estate Commercial Real Estate Other Commercial Home Equity Other Consumer Loans with a specific valuation allowance Recorded balance $ 21,539 3,024 10,378 7,125 234 778 Unpaid principal balance 21,812 3,086 10,379 7,280 244 823 Specific valuation allowance 5,966 880 1,375 3,120 196 395 Average balance - three months 22,641 3,100 10,223 8,156 195 967 Average balance - nine months 27,899 5,489 10,769 10,096 237 1,308 Loans without a specific valuation allowance Recorded balance $ 113,614 14,312 74,387 16,911 5,642 2,362 Unpaid principal balance 136,316 15,857 91,472 19,412 7,125 2,450 Average balance - three months 110,336 14,692 70,029 17,428 5,964 2,223 Average balance - nine months 108,999 13,859 71,278 15,637 6,105 2,120 Total Recorded balance $ 135,153 17,336 84,765 24,036 5,876 3,140 Unpaid principal balance 158,128 18,943 101,851 26,692 7,369 3,273 Specific valuation allowance 5,966 880 1,375 3,120 196 395 Average balance - three months 132,977 17,792 80,252 25,584 6,159 3,190 Average balance - nine months 136,898 19,348 82,047 25,733 6,342 3,428 At or for the Year ended December 31, 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 $ 34,683 8,253 12,554 11,923 102 1,851 Unpaid principal balance 36,157 9,198 12,581 12,335 109 1,934 Specific valuation allowance 8,124 782 1,629 5,277 64 372 Average balance 36,176 6,393 15,827 11,768 426 1,762 Loans without a specific valuation allowance Recorded balance $ 106,090 12,514 73,291 11,951 6,391 1,943 Unpaid principal balance 132,718 13,969 94,028 15,539 7,153 2,029 Average balance 116,356 13,615 78,684 15,479 6,350 2,228 Total Recorded balance $ 140,773 20,767 85,845 23,874 6,493 3,794 Unpaid principal balance 168,875 23,167 106,609 27,874 7,262 3,963 Specific valuation allowance 8,124 782 1,629 5,277 64 372 Average balance 152,532 20,008 94,511 27,247 6,776 3,990 Interest income recognized on impaired loans for the nine months ended September 30, 2016 and 2015 was not significant. The following tables present an aging analysis of the recorded investment in loans by portfolio segment: September 30, 2016 (Dollars in thousands) Total Residential Real Estate Commercial Real Estate Other Commercial Home Equity Other Consumer Accruing loans 30-59 days past due $ 17,462 259 10,471 4,284 1,545 903 Accruing loans 60-89 days past due 9,922 1,086 4,631 2,493 1,471 241 Accruing loans 90 days or more past due 3,299 222 638 2,049 376 14 Non-accrual loans 52,280 4,538 32,411 9,810 5,016 505 Total past due and non-accrual loans 82,963 6,105 48,151 18,636 8,408 1,663 Current loans receivable 5,512,999 690,712 2,871,264 1,284,605 427,527 238,891 Total loans receivable $ 5,595,962 696,817 2,919,415 1,303,241 435,935 240,554 December 31, 2015 (Dollars in thousands) Total Residential Real Estate Commercial Real Estate Other Commercial Home Equity Other Consumer Accruing loans 30-59 days past due $ 15,801 4,895 4,393 3,564 1,601 1,348 Accruing loans 60-89 days past due 3,612 961 1,841 286 280 244 Accruing loans 90 days or more past due 2,131 — 231 1,820 15 65 Non-accrual loans 51,133 8,073 28,819 7,691 6,022 528 Total past due and non-accrual loans 72,677 13,929 35,284 13,361 7,918 2,185 Current loans receivable 5,006,004 674,983 2,598,669 1,086,203 412,983 233,166 Total loans receivable $ 5,078,681 688,912 2,633,953 1,099,564 420,901 235,351 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 September 30, 2016 (Dollars in thousands) Total Residential Commercial Other Home Other TDRs that occurred during the period Number of loans 5 — 4 1 — — Pre-modification recorded balance $ 7,781 — 7,014 767 — — Post-modification recorded balance $ 7,718 — 6,990 728 — — TDRs that subsequently defaulted Number of loans 1 — — 1 — — Recorded balance $ 5 — — 5 — — Three Months ended September 30, 2015 (Dollars in thousands) Total Residential Commercial Other Home Other TDRs that occurred during the period Number of loans 10 2 3 4 — 1 Pre-modification recorded balance $ 3,004 2,134 436 397 — 37 Post-modification recorded balance $ 3,004 2,134 436 397 — 37 TDRs that subsequently defaulted Number of loans 3 1 — 2 — — Recorded balance $ 2,287 1,947 — 340 — — Nine Months ended September 30, 2016 (Dollars in thousands) Total Residential Real Estate Commercial Real Estate Other Commercial Home Equity Other Consumer TDRs that occurred during the period Number of loans 27 — 10 15 2 — Pre-modification recorded balance $ 21,652 — 9,217 12,226 209 — Post-modification recorded balance $ 21,613 — 9,193 12,211 209 — TDRs that subsequently defaulted Number of loans 9 — 1 2 — 6 Recorded balance $ 704 — 570 5 — 129 Nine Months ended September 30, 2015 (Dollars in thousands) Total Residential Real Estate Commercial Real Estate Other Commercial Home Equity Other Consumer TDRs that occurred during the period Number of loans 30 2 12 12 — 4 Pre-modification recorded balance $ 10,127 2,134 5,446 2,306 — 241 Post-modification recorded balance $ 9,833 2,134 5,366 2,092 — 241 TDRs that subsequently defaulted Number of loans 7 1 1 3 1 1 Recorded balance $ 2,542 1,947 78 440 75 2 The modifications for the TDRs that occurred during the nine months ended September 30, 2016 and 2015 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 $4,967,000 and $7,677,000 for the nine months ended September 30, 2016 and 2015 , 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 residential real estate and commercial real estate for the nine months ended September 30, 2016 and 2015 , respectively. At September 30, 2016 and December 31, 2015 , the Company had $1,997,000 and $3,253,000 , respectively, of consumer mortgage loans secured by residential real estate properties for which formal foreclosure proceedings are in process. At September 30, 2016 and December 31, 2015 , the Company had $2,389,000 and $1,496,000 , respectively, of OREO secured by residential real estate properties. |