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 $ 862,830 720,728 Commercial loans Real estate 4,527,577 3,577,139 Other commercial 1,921,955 1,579,353 Total 6,449,532 5,156,492 Consumer and other loans Home equity 528,404 457,918 Other consumer 282,479 242,686 Total 810,883 700,604 Loans receivable 8,123,245 6,577,824 Allowance for loan and lease losses (132,535 ) (129,568 ) Loans receivable, net $ 7,990,710 6,448,256 Net deferred origination (fees) costs included in loans receivable $ (4,876 ) (2,643 ) Net purchase accounting (discounts) premiums included in loans receivable $ (26,601 ) (16,325 ) Weighted-average interest rate on loans (tax-equivalent) 4.94 % 4.81 % The following tables summarize the activity in the ALLL by loan class: Three Months ended September 30, 2018 (Dollars in thousands) Total Residential Real Estate Commercial Real Estate Other Commercial Home Equity Other Consumer Balance at beginning of period $ 131,564 10,903 71,245 38,664 6,092 4,660 Provision for loan losses 3,194 54 2,922 (257 ) (165 ) 640 Charge-offs (4,294 ) (210 ) (909 ) (897 ) (82 ) (2,196 ) Recoveries 2,071 7 308 447 83 1,226 Balance at end of period $ 132,535 10,754 73,566 37,957 5,928 4,330 Three 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 $ 129,877 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 Nine Months ended September 30, 2018 (Dollars in thousands) Total Residential Real Estate Commercial Real Estate Other Commercial Home Equity Other Consumer Balance at beginning of period $ 129,568 10,798 68,515 39,303 6,204 4,748 Provision for loan losses 8,707 135 5,941 415 (359 ) 2,575 Charge-offs (11,905 ) (257 ) (2,132 ) (3,325 ) (101 ) (6,090 ) Recoveries 6,165 78 1,242 1,564 184 3,097 Balance at end of period $ 132,535 10,754 73,566 37,957 5,928 4,330 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 The following tables disclose the recorded investment in loans and the balance in the ALLL by loan class: September 30, 2018 (Dollars in thousands) Total Residential Real Estate Commercial Real Estate Other Commercial Home Equity Other Consumer Loans receivable Individually evaluated for impairment $ 123,576 14,007 81,170 21,973 3,569 2,857 Collectively evaluated for impairment 7,999,669 848,823 4,446,407 1,899,982 524,835 279,622 Total loans receivable $ 8,123,245 862,830 4,527,577 1,921,955 528,404 282,479 ALLL Individually evaluated for impairment $ 1,690 83 650 687 5 265 Collectively evaluated for impairment 130,845 10,671 72,916 37,270 5,923 4,065 Total ALLL $ 132,535 10,754 73,566 37,957 5,928 4,330 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 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 loan class: At or for the Three or Nine Months ended September 30, 2018 (Dollars in thousands) Total Residential Real Estate Commercial Real Estate Other Commercial Home Equity Other Consumer Loans with a specific valuation allowance Recorded balance $ 20,021 2,367 9,843 6,878 38 895 Unpaid principal balance 20,327 2,442 10,043 6,878 38 926 Specific valuation allowance 1,690 83 650 687 5 265 Average balance - three months 18,267 2,434 10,005 4,775 19 1,034 Average balance - nine months 19,599 2,868 8,286 7,034 72 1,339 Loans without a specific valuation allowance Recorded balance 103,555 11,640 71,327 15,095 3,531 1,962 Unpaid principal balance 125,552 12,845 88,290 18,245 4,110 2,062 Average balance - three months 113,734 10,783 76,027 21,604 3,560 1,760 Average balance - nine months 111,037 10,154 77,489 18,293 3,488 1,613 Total Recorded balance 123,576 14,007 81,170 21,973 3,569 2,857 Unpaid principal balance 145,879 15,287 98,333 25,123 4,148 2,988 Specific valuation allowance 1,690 83 650 687 5 265 Average balance - three months 132,001 13,217 86,032 26,379 3,579 2,794 Average balance - nine months 130,636 13,022 85,775 25,327 3,560 2,952 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 Interest income recognized on impaired loans for the nine months ended September 30, 2018 and 2017 was not significant. The following tables present an aging analysis of the recorded investment in loans by loan class: September 30, 2018 (Dollars in thousands) Total Residential Real Estate Commercial Real Estate Other Commercial Home Equity Other Consumer Accruing loans 30-59 days past due $ 13,973 667 5,621 4,325 1,856 1,504 Accruing loans 60-89 days past due 11,208 6,242 989 2,049 1,015 913 Accruing loans 90 days or more past due 4,333 2,063 466 1,461 122 221 Non-accrual loans 55,373 7,855 34,267 9,833 2,924 494 Total past due and non-accrual loans 84,887 16,827 41,343 17,668 5,917 3,132 Current loans receivable 8,038,358 846,003 4,486,234 1,904,287 522,487 279,347 Total loans receivable $ 8,123,245 862,830 4,527,577 1,921,955 528,404 282,479 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 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, 2018 (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 2 — — 1 — 1 Pre-modification recorded balance $ 312 — — 7 — 305 Post-modification recorded balance $ 312 — — 7 — 305 TDRs that subsequently defaulted Number of loans 1 1 — — — — Recorded balance $ 47 47 — — — — Three 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 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 $ — — — — — — Nine Months ended September 30, 2018 (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 3 8 8 2 1 Pre-modification recorded balance $ 21,582 666 12,901 7,458 252 305 Post-modification recorded balance $ 21,468 666 12,787 7,458 252 305 TDRs that subsequently defaulted Number of loans 1 1 — — — — Recorded balance $ 47 47 — — — — 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 — — The modifications for the TDRs that occurred during the nine months ended September 30, 2018 and 2017 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 $5,782,000 and $5,152,000 for the nine months ended September 30, 2018 and 2017 , respectively, for which OREO was received in full or partial satisfaction of the loans. The majority of such TDRs were in commercial real estate and home equity for the nine months ended September 30, 2018 and 2017 , respectively. At September 30, 2018 and December 31, 2017 , the Company had $791,000 and $743,000 , respectively, of consumer mortgage loans secured by residential real estate properties for which formal foreclosure proceedings are in process. At September 30, 2018 and December 31, 2017 , the Company had $2,559,000 and $893,000 , respectively, of OREO secured by residential real estate properties. |