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 $ 887,742 720,728 Commercial loans Real estate 4,657,561 3,577,139 Other commercial 1,911,171 1,579,353 Total 6,568,732 5,156,492 Consumer and other loans Home equity 544,688 457,918 Other consumer 286,387 242,686 Total 831,075 700,604 Loans receivable 8,287,549 6,577,824 Allowance for loan and lease losses (131,239 ) (129,568 ) Loans receivable, net $ 8,156,310 6,448,256 Net deferred origination (fees) costs included in loans receivable $ (5,685 ) (2,643 ) Net purchase accounting (discounts) premiums included in loans receivable $ (25,172 ) (16,325 ) Weighted-average interest rate on loans (tax-equivalent) 4.97 % 4.81 % Note 3. Loans Receivable, Net (continued) At December 31, 2018 , the Company had $5,181,912,000 in variable rate loans and $3,105,637,000 in fixed rate loans. At December 31, 2018 , the Company had loans of $4,483,373,000 pledged as collateral for FHLB advances and FRB discount window. 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, 2018 and 2017 . No borrower had outstanding loans or commitments exceeding 10 percent of the Company’s consolidated stockholders’ equity as of December 31, 2018 . Loans that are serviced for others are not reported as assets. The principal balances of these loans were $181,281,000 and $4,042,000 at December 31, 2018 and 2017 , respectively, with the increase almost entirely due to loans serviced for others assumed with the FSB acquisition. The fair value of servicing rights was insignificant at December 31, 2018 and 2017 . There were no significant purchases or sales of portfolio loans during 2018 , 2017 and 2016 . 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, 2018 and 2017 was $59,528,000 and $82,350,000 , respectively. During 2018 , new loans to such related parties were $17,830,000 , repayments were $38,276,000 and the effect of changes in composition of related parties was $(2,376,000) . 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. Allowance for Loan and Lease Losses The ALLL is a valuation allowance for probable incurred credit losses. The following tables summarize the activity in the ALLL by loan class: Year ended December 31, 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 9,953 474 4,343 1,916 (471 ) 3,691 Charge-offs (17,807 ) (728 ) (3,469 ) (5,045 ) (210 ) (8,355 ) Recoveries 9,525 87 3,059 1,986 288 4,105 Balance at end of period $ 131,239 10,631 72,448 38,160 5,811 4,189 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) The following tables disclose the recorded investment in loans and the balance in the ALLL by loan class: December 31, 2018 (Dollars in thousands) Total Residential Real Estate Commercial Real Estate Other Commercial Home Equity Other Consumer Loans receivable Individually evaluated for impairment $ 108,788 12,685 68,837 20,975 3,497 2,794 Collectively evaluated for impairment 8,178,761 875,057 4,588,724 1,890,196 541,191 283,593 Total loans receivable $ 8,287,549 887,742 4,657,561 1,911,171 544,688 286,387 ALLL Individually evaluated for impairment $ 3,223 83 568 2,313 39 220 Collectively evaluated for impairment 128,016 10,548 71,880 35,847 5,772 3,969 Total ALLL $ 131,239 10,631 72,448 38,160 5,811 4,189 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. Aging Analysis The following tables present an aging analysis of the recorded investment in loans by loan class: December 31, 2018 (Dollars in thousands) Total Residential Real Estate Commercial Real Estate Other Commercial Home Equity Other Consumer Accruing loans 30-59 days past due $ 24,312 5,251 9,477 4,282 3,213 2,089 Accruing loans 60-89 days past due 9,255 860 3,231 3,838 735 591 Accruing loans 90 days or more past due 2,018 788 — 492 428 310 Non-accrual loans 47,252 8,021 27,264 8,619 2,575 773 Total past due and non-accrual loans 82,837 14,920 39,972 17,231 6,951 3,763 Current loans receivable 8,204,712 872,822 4,617,589 1,893,940 537,737 282,624 Total loans receivable $ 8,287,549 887,742 4,657,561 1,911,171 544,688 286,387 Note 3. Loans Receivable, Net (continued) 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 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 $2,340,000 , $2,162,000 , and $2,364,000 for the years ended December 31, 2018 , 2017 , and 2016 , respectively. Impaired Loans Loans are designated impaired when, based upon current information and events, it is probable that the Company will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement and therefore, the Company has serious doubts as to the ability of such borrowers to fulfill the contractual obligation. The following tables disclose information related to impaired loans by loan class: At or for the Year ended December 31, 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 $ 19,197 1,957 9,345 7,268 120 507 Unpaid principal balance 19,491 2,220 9,345 7,268 120 538 Specific valuation allowance 3,223 83 568 2,313 39 220 Average balance 19,519 2,686 8,498 7,081 82 1,172 Loans without a specific valuation allowance Recorded balance 89,591 10,728 59,492 13,707 3,377 2,287 Unpaid principal balance 107,486 11,989 71,300 17,689 3,986 2,522 Average balance 106,747 10,269 73,889 17,376 3,465 1,748 Total Recorded balance 108,788 12,685 68,837 20,975 3,497 2,794 Unpaid principal balance 126,977 14,209 80,645 24,957 4,106 3,060 Specific valuation allowance 3,223 83 568 2,313 39 220 Average balance 126,266 12,955 82,387 24,457 3,547 2,920 Note 3. Loans Receivable, Net (continued) 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 years ended December 31, 2018 , 2017 , and 2016 was not significant. Restructured Loans A restructured loan is considered a troubled debt restructuring if the creditor, for economic or legal reasons related to the debtor’s financial difficulties, grants a concession to the debtor that it would not otherwise consider. 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, 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 25 4 8 10 2 1 Pre-modification recorded balance $ 21,995 724 12,901 7,813 252 305 Post-modification recorded balance $ 21,881 724 12,787 7,813 252 305 TDRs that subsequently defaulted Number of loans 1 1 — — — — Recorded balance $ 47 47 — — — — Note 3. Loans Receivable, Net (continued) 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 — — 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 — — The modifications for the TDRs that occurred during the years ended December 31, 2018 , 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 $6,793,000 , $5,987,000 and $5,331,000 for the years ended December 31, 2018 , 2017 and 2016 , 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, 2018 and 2017 and in residential real estate for the year ended December 31, 2016 . At December 31, 2018 and 2017 , the Company had $350,000 and $743,000 , respectively, of consumer mortgage loans secured by residential real estate properties for which formal foreclosure proceedings are in process. At December 31, 2018 and 2017 , the Company had $698,000 and $893,000 , respectively, of OREO secured by residential real estate properties. There were $5,335,000 and $1,960,000 of additional unfunded commitments on TDRs outstanding at December 31, 2018 and 2017 , respectively. The amount of charge-offs on TDRs during 2018 , 2017 and 2016 was $1,685,000 , $2,984,000 and $557,000 , respectively. |