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 Six Months ended At or for the Year ended (Dollars in thousands) June 30, December 31, Residential real estate loans $ 712,726 674,347 Commercial loans Real estate 3,393,753 2,990,141 Other commercial 1,549,067 1,342,250 Total 4,942,820 4,332,391 Consumer and other loans Home equity 445,245 434,774 Other consumer 244,971 242,951 Total 690,216 677,725 Loans receivable 6,345,762 5,684,463 Allowance for loan and lease losses (129,877 ) (129,572 ) Loans receivable, net $ 6,215,885 5,554,891 Net deferred origination (fees) costs included in loans receivable $ (1,166 ) (1,228 ) Net purchase accounting (discounts) premiums included in loans receivable $ (19,317 ) (12,144 ) Weighted-average interest rate on loans (tax-equivalent) 4.78 % 4.77 % The following tables summarize the activity in the ALLL by portfolio segment: Three Months ended June 30, 2017 (Dollars in thousands) Total Residential Commercial Other Home Other Balance at beginning of period $ 129,226 11,535 64,753 39,157 7,679 6,102 Provision for loan losses 3,013 (10 ) 4,559 (1,934 ) 229 169 Charge-offs (4,589 ) (21 ) (1,146 ) (650 ) (347 ) (2,425 ) Recoveries 2,227 18 337 411 101 1,360 Balance at end of period $ 129,877 11,522 68,503 36,984 7,662 5,206 Three Months ended June 30, 2016 (Dollars in thousands) Total Residential Commercial Other Home Other Balance at beginning of period $ 130,071 13,196 67,046 36,054 8,149 5,626 Provision for loan losses — 699 (2,617 ) 717 447 754 Charge-offs (1,369 ) (255 ) (34 ) (386 ) 31 (725 ) Recoveries 3,684 26 2,414 646 2 596 Balance at end of period $ 132,386 13,666 66,809 37,031 8,629 6,251 Six Months ended June 30, 2017 (Dollars in thousands) Total Residential Real Estate Commercial Real Estate Other Commercial Home Equity Other Consumer Balance at beginning of period $ 129,572 12,436 65,773 37,823 7,572 5,968 Provision for loan losses 4,611 (936 ) 4,189 (145 ) 358 1,145 Charge-offs (8,818 ) (43 ) (2,034 ) (1,481 ) (443 ) (4,817 ) Recoveries 4,512 65 575 787 175 2,910 Balance at end of period $ 129,877 11,522 68,503 36,984 7,662 5,206 Six Months ended June 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 568 (450 ) (3,490 ) 4,440 (346 ) 414 Charge-offs (2,532 ) (355 ) (287 ) (726 ) (198 ) (966 ) Recoveries 4,653 44 2,709 792 175 933 Balance at end of period $ 132,386 13,666 66,809 37,031 8,629 6,251 The following tables disclose the balance in the ALLL and the recorded investment in loans by portfolio segment: June 30, 2017 (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 $ 3,081 297 784 1,189 143 668 Collectively evaluated for impairment 126,796 11,225 67,719 35,795 7,519 4,538 Total allowance for loan and lease losses $ 129,877 11,522 68,503 36,984 7,662 5,206 Loans receivable Individually evaluated for impairment $ 126,416 13,339 83,697 21,543 4,726 3,111 Collectively evaluated for impairment 6,219,346 699,387 3,310,056 1,527,524 440,519 241,860 Total loans receivable $ 6,345,762 712,726 3,393,753 1,549,067 445,245 244,971 December 31, 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 $ 6,881 856 922 4,419 296 388 Collectively evaluated for impairment 122,691 11,580 64,851 33,404 7,276 5,580 Total allowance for loan and lease losses $ 129,572 12,436 65,773 37,823 7,572 5,968 Loans receivable Individually evaluated for impairment $ 130,263 11,612 85,634 23,950 5,934 3,133 Collectively evaluated for impairment 5,554,200 662,735 2,904,507 1,318,300 428,840 239,818 Total loans receivable $ 5,684,463 674,347 2,990,141 1,342,250 434,774 242,951 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 Six Months ended June 30, 2017 (Dollars in thousands) Total Residential Real Estate Commercial Real Estate Other Commercial Home Equity Other Consumer Loans with a specific valuation allowance Recorded balance $ 17,292 2,890 5,026 7,501 391 1,484 Unpaid principal balance 17,949 2,998 5,338 7,646 453 1,514 Specific valuation allowance 3,081 297 784 1,189 143 668 Average balance - three months 18,585 2,891 5,152 8,777 469 1,296 Average balance - six months 19,766 2,847 6,478 8,789 424 1,228 Loans without a specific valuation allowance Recorded balance $ 109,124 10,449 78,671 14,042 4,335 1,627 Unpaid principal balance 131,490 11,344 97,184 16,354 4,906 1,702 Average balance - three months 112,166 10,303 79,422 15,519 5,119 1,803 Average balance - six months 110,822 9,819 78,450 15,392 5,279 1,882 Total Recorded balance $ 126,416 13,339 83,697 21,543 4,726 3,111 Unpaid principal balance 149,439 14,342 102,522 24,000 5,359 3,216 Specific valuation allowance 3,081 297 784 1,189 143 668 Average balance - three months 130,751 13,194 84,574 24,296 5,588 3,099 Average balance - six months 130,588 12,666 84,928 24,181 5,703 3,110 At or for the Year ended December 31, 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 $ 22,128 2,759 9,129 8,814 334 1,092 Unpaid principal balance 22,374 2,825 9,130 8,929 345 1,145 Specific valuation allowance 6,881 856 922 4,419 296 388 Average balance 26,745 4,942 10,441 9,840 257 1,265 Loans without a specific valuation allowance Recorded balance $ 108,135 8,853 76,505 15,136 5,600 2,041 Unpaid principal balance 131,059 9,925 94,180 17,724 7,120 2,110 Average balance 108,827 12,858 72,323 15,537 6,004 2,105 Total Recorded balance $ 130,263 11,612 85,634 23,950 5,934 3,133 Unpaid principal balance 153,433 12,750 103,310 26,653 7,465 3,255 Specific valuation allowance 6,881 856 922 4,419 296 388 Average balance 135,572 17,800 82,764 25,377 6,261 3,370 Interest income recognized on impaired loans for the six months ended June 30, 2017 and 2016 was not significant. The following tables present an aging analysis of the recorded investment in loans by portfolio segment: June 30, 2017 (Dollars in thousands) Total Residential Real Estate Commercial Real Estate Other Commercial Home Equity Other Consumer Accruing loans 30-59 days past due $ 22,529 590 12,596 4,615 2,781 1,947 Accruing loans 60-89 days past due 8,595 1,228 3,338 2,913 818 298 Accruing loans 90 days or more past due 3,198 398 759 734 554 753 Non-accrual loans 47,183 5,698 30,386 7,125 3,661 313 Total past due and non-accrual loans 81,505 7,914 47,079 15,387 7,814 3,311 Current loans receivable 6,264,257 704,812 3,346,674 1,533,680 437,431 241,660 Total loans receivable $ 6,345,762 712,726 3,393,753 1,549,067 445,245 244,971 December 31, 2016 (Dollars in thousands) Total Residential Real Estate Commercial Real Estate Other Commercial Home Equity Other Consumer Accruing loans 30-59 days past due $ 20,599 6,338 5,079 5,388 2,439 1,355 Accruing loans 60-89 days past due 5,018 1,398 754 1,352 844 670 Accruing loans 90 days or more past due 1,099 266 145 283 191 214 Non-accrual loans 49,332 4,528 30,216 8,817 5,240 531 Total past due and non-accrual loans 76,048 12,530 36,194 15,840 8,714 2,770 Current loans receivable 5,608,415 661,817 2,953,947 1,326,410 426,060 240,181 Total loans receivable $ 5,684,463 674,347 2,990,141 1,342,250 434,774 242,951 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, 2017 (Dollars in thousands) Total Residential Commercial Other Home Other TDRs that occurred during the period Number of loans 7 1 4 1 1 — Pre-modification recorded balance $ 12,401 55 12,035 286 25 — Post-modification recorded balance $ 9,719 55 9,353 286 25 — TDRs that subsequently defaulted Number of loans — — — — — — Recorded balance $ — — — — — — Three Months ended June 30, 2016 (Dollars in thousands) Total Residential Commercial Other Home Other TDRs that occurred during the period Number of loans 19 — 5 13 1 — Pre-modification recorded balance $ 4,912 — 2,147 2,704 61 — Post-modification recorded balance $ 4,936 — 2,147 2,728 61 — TDRs that subsequently defaulted Number of loans 11 1 1 3 — 6 Recorded balance $ 2,933 1,918 570 316 — 129 Six Months ended June 30, 2017 (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 17 3 6 5 2 1 Pre-modification recorded balance $ 21,956 335 12,617 8,816 178 10 Post-modification recorded balance $ 19,274 335 9,935 8,816 178 10 TDRs that subsequently defaulted Number of loans 1 — — 1 — — Recorded balance $ 18 — — 18 — — Six Months ended June 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 22 — 6 14 2 — Pre-modification recorded balance $ 13,871 — 2,203 11,459 209 — Post-modification recorded balance $ 13,895 — 2,203 11,483 209 — TDRs that subsequently defaulted Number of loans 11 1 1 3 — 6 Recorded balance $ 2,933 1,918 570 316 — 129 The modifications for the TDRs that occurred during the six months ended June 30, 2017 and 2016 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 $4,170,000 and $3,649,000 for the six months ended June 30, 2017 and 2016 , 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 home equity and residential real estate for the six months ended June 30, 2017 and 2016 , respectively. At June 30, 2017 and December 31, 2016 , the Company had $1,748,000 and $1,770,000 , respectively, of consumer mortgage loans secured by residential real estate properties for which formal foreclosure proceedings are in process. At June 30, 2017 and December 31, 2016 , the Company had $3,145,000 and $2,699,000 , respectively, of OREO secured by residential real estate properties. |