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 Years ended (Dollars in thousands) December 31, December 31, Residential real estate loans $ 720,728 674,347 Commercial loans Real estate 3,577,139 2,990,141 Other commercial 1,579,353 1,342,250 Total 5,156,492 4,332,391 Consumer and other loans Home equity 457,918 434,774 Other consumer 242,686 242,951 Total 700,604 677,725 Loans receivable 6,577,824 5,684,463 Allowance for loan and lease losses (129,568 ) (129,572 ) Loans receivable, net $ 6,448,256 5,554,891 Net deferred origination (fees) costs included in loans receivable $ (2,643 ) (1,228 ) Net purchase accounting (discounts) premiums included in loans receivable $ (16,325 ) (12,144 ) Weighted-average interest rate on loans (tax-equivalent) 4.81 % 4.77 % The following tables summarize the activity in the ALLL by portfolio segment: Year ended December 31, 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 10,824 (1,521 ) 7,152 2,545 (1,103 ) 3,751 Charge-offs (19,331 ) (199 ) (6,188 ) (2,856 ) (489 ) (9,599 ) Recoveries 8,503 82 1,778 1,791 224 4,628 Balance at end of period $ 129,568 10,798 68,515 39,303 6,204 4,748 Year ended December 31, 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 2,333 (1,734 ) (2,686 ) 5,164 (520 ) 2,109 Charge-offs (11,496 ) (464 ) (3,082 ) (1,778 ) (1,185 ) (4,987 ) Recoveries 9,038 207 3,664 1,912 279 2,976 Balance at end of period $ 129,572 12,436 65,773 37,823 7,572 5,968 Note 3. Loans Receivable, Net (continued) Year ended December 31, 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 2,284 640 (696 ) 3,030 (480 ) (210 ) Charge-offs (7,002 ) (985 ) (1,920 ) (2,322 ) (809 ) (966 ) Recoveries 4,662 92 2,694 926 324 626 Balance at end of period $ 129,697 14,427 67,877 32,525 8,998 5,870 The following tables disclose the recorded investment in loans and the balance in the ALLL by portfolio segment: December 31, 2017 (Dollars in thousands) Total Residential Real Estate Commercial Real Estate Other Commercial Home Equity Other Consumer Loans receivable Individually evaluated for impairment $ 119,994 12,399 77,536 23,032 3,755 3,272 Collectively evaluated for impairment 6,457,830 708,329 3,499,603 1,556,321 454,163 239,414 Total loans receivable $ 6,577,824 720,728 3,577,139 1,579,353 457,918 242,686 ALLL Individually evaluated for impairment $ 5,223 246 500 3,851 56 570 Collectively evaluated for impairment 124,345 10,552 68,015 35,452 6,148 4,178 Total ALLL $ 129,568 10,798 68,515 39,303 6,204 4,748 December 31, 2016 (Dollars in thousands) Total Residential Real Estate Commercial Real Estate Other Commercial Home Equity Other Consumer 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 ALLL 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 ALLL $ 129,572 12,436 65,773 37,823 7,572 5,968 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 Company is subject to regulatory limits for the amount of loans to any individual borrower and the Company is in compliance with this regulation as of December 31, 2017 and 2016 . No borrower had outstanding loans or commitments exceeding 10 percent of the Company’s consolidated stockholders’ equity as of December 31, 2017 . At December 31, 2017 , the Company had $4,189,489,000 in variable rate loans and $2,388,335,000 in fixed rate loans. At December 31, 2017 , the Company had loans of $3,836,190,000 pledged as collateral for FHLB advances and FRB discount window. There were no significant purchases or sales of portfolio loans during 2017 , 2016 and 2015 . Note 3. Loans Receivable, Net (continued) The Company has entered into transactions with its executive officers and directors and their affiliates. The aggregate amount of loans outstanding to such related parties at December 31, 2017 and 2016 was $82,350,000 and $58,438,000 , respectively. During 2017 , new loans to such related parties were $33,322,000 and repayments were $9,410,000 . In management’s opinion, such loans were made in the ordinary course of business and were made on substantially the same terms as those prevailing at the time for comparable transaction with other persons. The following tables disclose information related to impaired loans by portfolio segment: At or for the Year ended December 31, 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 $ 17,689 2,978 4,545 8,183 186 1,797 Unpaid principal balance 18,400 3,046 4,573 8,378 199 2,204 Specific valuation allowance 5,223 246 500 3,851 56 570 Average balance 18,986 2,928 5,851 8,477 359 1,371 Loans without a specific valuation allowance Recorded balance 102,305 9,421 72,991 14,849 3,569 1,475 Unpaid principal balance 122,833 10,380 89,839 16,931 4,098 1,585 Average balance 107,945 9,834 76,427 15,129 4,734 1,821 Total Recorded balance 119,994 12,399 77,536 23,032 3,755 3,272 Unpaid principal balance 141,233 13,426 94,412 25,309 4,297 3,789 Specific valuation allowance 5,223 246 500 3,851 56 570 Average balance 126,931 12,762 82,278 23,606 5,093 3,192 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 years ended December 31, 2017 , 2016 , and 2015 was not significant. Note 3. Loans Receivable, Net (continued) The following tables present an aging analysis of the recorded investment in loans by portfolio segment: December 31, 2017 (Dollars in thousands) Total Residential Real Estate Commercial Real Estate Other Commercial Home Equity Other Consumer Accruing loans 30-59 days past due $ 26,375 6,252 12,546 3,634 2,142 1,801 Accruing loans 60-89 days past due 11,312 794 5,367 3,502 987 662 Accruing loans 90 days or more past due 6,077 2,366 609 2,973 — 129 Non-accrual loans 44,833 4,924 27,331 8,298 3,338 942 Total past due and non-accrual loans 88,597 14,336 45,853 18,407 6,467 3,534 Current loans receivable 6,489,227 706,392 3,531,286 1,560,946 451,451 239,152 Total loans receivable $ 6,577,824 720,728 3,577,139 1,579,353 457,918 242,686 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 Interest income that would have been recorded on non-accrual loans if such loans had been current for the entire period would have been approximately $2,162,000 , $2,364,000 , and $2,471,000 for the years ended December 31, 2017 , 2016 , and 2015 , respectively. 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: Year ended December 31, 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 32 5 13 11 2 1 Pre-modification recorded balance $ 41,521 841 31,109 9,403 158 10 Post-modification recorded balance $ 38,838 841 28,426 9,403 158 10 TDRs that subsequently defaulted Number of loans 1 — — 1 — — Recorded balance $ 18 — — 18 — — Note 3. Loans Receivable, Net (continued) Year ended December 31, 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 34 — 10 21 3 — Pre-modification recorded balance $ 22,907 — 8,454 14,183 270 — Post-modification recorded balance $ 22,848 — 8,415 14,166 267 — TDRs that subsequently defaulted Number of loans 1 — — 1 — — Recorded balance $ 6 — — 6 — — Year ended December 31, 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 64 3 25 22 1 13 Pre-modification recorded balance $ 22,316 2,259 8,877 10,545 137 498 Post-modification recorded balance $ 23,110 2,203 9,927 10,325 157 498 TDRs that subsequently defaulted Number of loans 7 1 1 4 — 1 Recorded balance $ 2,556 1,947 78 529 — 2 The modifications for the TDRs that occurred during the years ended December 31, 2017 , 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 $5,987,000 , $5,331,000 and $8,893,000 for the years ended December 31, 2017 , 2016 and 2015 , respectively, for which OREO was received in full or partial satisfaction of the loans. The majority of such TDRs were in commercial real estate for the years ended December 31, 2017 and 2015 and in residential real estate for the year ended December 31, 2016 . At December 31, 2017 and 2016 , the Company had $743,000 and $1,770,000 , respectively, of consumer mortgage loans secured by residential real estate properties for which formal foreclosure proceedings are in process. At December 31, 2017 and 2016 , the Company had $893,000 and $2,699,000 , respectively, of OREO secured by residential real estate properties. There were $1,960,000 and $4,785,000 of additional unfunded commitments on TDRs outstanding at December 31, 2017 and 2016 , respectively. The amount of charge-offs on TDRs during 2017 , 2016 and 2015 was $2,984,000 , $557,000 and $1,310,000 , respectively. |