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 $ 734,242 674,347 Commercial loans Real estate 3,503,976 2,990,141 Other commercial 1,575,514 1,342,250 Total 5,079,490 4,332,391 Consumer and other loans Home equity 452,291 434,774 Other consumer 243,410 242,951 Total 695,701 677,725 Loans receivable 6,509,433 5,684,463 Allowance for loan and lease losses (129,576 ) (129,572 ) Loans receivable, net $ 6,379,857 5,554,891 Net deferred origination (fees) costs included in loans receivable $ (2,140 ) (1,228 ) Net purchase accounting (discounts) premiums included in loans receivable $ (17,803 ) (12,144 ) Weighted-average interest rate on loans (tax-equivalent) 4.80 % 4.77 % The following tables summarize the activity in the ALLL by portfolio segment: Three Months ended September 30, 2017 (Dollars in thousands) Total Residential Commercial Other Home Other Balance at beginning of period $ 129,877 11,522 68,503 36,984 7,662 5,206 Provision for loan losses 3,327 (10 ) 2,214 696 (682 ) 1,109 Charge-offs (5,983 ) (44 ) (3,227 ) (374 ) (15 ) (2,323 ) Recoveries 2,355 12 735 514 16 1,078 Balance at end of period $ 129,576 11,480 68,225 37,820 6,981 5,070 Three Months ended September 30, 2016 (Dollars in thousands) Total Residential Commercial Other Home Other Balance at beginning of period $ 132,386 13,666 66,809 37,031 8,629 6,251 Provision for loan losses 626 108 — (1,033 ) 561 990 Charge-offs (2,800 ) (11 ) (55 ) (342 ) (693 ) (1,699 ) Recoveries 2,322 148 490 923 77 684 Balance at end of period $ 132,534 13,911 67,244 36,579 8,574 6,226 Nine Months ended September 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 7,938 (946 ) 6,403 551 (324 ) 2,254 Charge-offs (14,801 ) (87 ) (5,261 ) (1,855 ) (458 ) (7,140 ) Recoveries 6,867 77 1,310 1,301 191 3,988 Balance at end of period $ 129,576 11,480 68,225 37,820 6,981 5,070 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 ) 3,407 215 1,404 Charge-offs (5,332 ) (366 ) (342 ) (1,068 ) (891 ) (2,665 ) Recoveries 6,975 192 3,199 1,715 252 1,617 Balance at end of period $ 132,534 13,911 67,244 36,579 8,574 6,226 The following tables disclose the balance in the ALLL and the recorded investment in loans by portfolio segment: September 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 $ 4,077 320 666 2,407 94 590 Collectively evaluated for impairment 125,499 11,160 67,559 35,413 6,887 4,480 Total allowance for loan and lease losses $ 129,576 11,480 68,225 37,820 6,981 5,070 Loans receivable Individually evaluated for impairment $ 122,893 13,410 79,070 22,456 4,600 3,357 Collectively evaluated for impairment 6,386,540 720,832 3,424,906 1,553,058 447,691 240,053 Total loans receivable $ 6,509,433 734,242 3,503,976 1,575,514 452,291 243,410 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 Nine Months ended September 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 $ 17,940 3,121 5,275 7,832 336 1,376 Unpaid principal balance 18,432 3,272 5,364 8,038 353 1,405 Specific valuation allowance 4,077 320 666 2,407 94 590 Average balance - three months 17,616 3,005 5,151 7,667 363 1,430 Average balance - nine months 19,310 2,916 6,177 8,550 402 1,265 Loans without a specific valuation allowance Recorded balance $ 104,953 10,289 73,795 14,624 4,264 1,981 Unpaid principal balance 129,250 11,151 94,342 16,898 4,799 2,060 Average balance - three months 107,038 10,369 76,233 14,332 4,300 1,804 Average balance - nine months 109,355 9,937 77,286 15,199 5,026 1,907 Total Recorded balance $ 122,893 13,410 79,070 22,456 4,600 3,357 Unpaid principal balance 147,682 14,423 99,706 24,936 5,152 3,465 Specific valuation allowance 4,077 320 666 2,407 94 590 Average balance - three months 124,654 13,374 81,384 21,999 4,663 3,234 Average balance - nine months 128,665 12,853 83,463 23,749 5,428 3,172 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 nine months ended September 30, 2017 and 2016 was not significant. The following tables present an aging analysis of the recorded investment in loans by portfolio segment: September 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 $ 22,567 459 12,806 5,959 1,805 1,538 Accruing loans 60-89 days past due 6,548 1,000 2,800 1,090 987 671 Accruing loans 90 days or more past due 3,944 420 — 3,261 200 63 Non-accrual loans 46,770 5,321 27,924 8,540 3,945 1,040 Total past due and non-accrual loans 79,829 7,200 43,530 18,850 6,937 3,312 Current loans receivable 6,429,604 727,042 3,460,446 1,556,664 445,354 240,098 Total loans receivable $ 6,509,433 734,242 3,503,976 1,575,514 452,291 243,410 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 September 30, 2017 (Dollars in thousands) Total Residential Commercial Other Home Other TDRs that occurred during the period Number of loans 5 1 1 3 — — Pre-modification recorded balance $ 956 317 386 253 — — Post-modification recorded balance $ 956 317 386 253 — — TDRs that subsequently defaulted Number of loans — — — — — — Recorded balance $ — — — — — — 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 — — Nine Months ended September 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 22 4 7 8 2 1 Pre-modification recorded balance $ 22,912 652 13,003 9,069 178 10 Post-modification recorded balance $ 20,230 652 10,321 9,069 178 10 TDRs that subsequently defaulted Number of loans 1 — — 1 — — Recorded balance $ 18 — — 18 — — 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 The modifications for the TDRs that occurred during the nine months ended September 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 $5,152,000 and $4,967,000 for the nine months ended September 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 nine months ended September 30, 2017 and 2016 , respectively. At September 30, 2017 and December 31, 2016 , the Company had $2,559,000 and $1,770,000 , respectively, of consumer mortgage loans secured by residential real estate properties for which formal foreclosure proceedings are in process. At September 30, 2017 and December 31, 2016 , the Company had $986,000 and $2,699,000 , respectively, of OREO secured by residential real estate properties. |