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 Three Months ended At or for the Year ended (Dollars in thousands) March 31, December 31, Residential real estate loans $ 884,732 887,742 Commercial loans Real estate 4,686,082 4,657,561 Other commercial 1,909,452 1,911,171 Total 6,595,534 6,568,732 Consumer and other loans Home equity 562,381 544,688 Other consumer 283,423 286,387 Total 845,804 831,075 Loans receivable 8,326,070 8,287,549 Allowance for loan and lease losses (129,786 ) (131,239 ) Loans receivable, net $ 8,196,284 8,156,310 Net deferred origination (fees) costs included in loans receivable $ (5,022 ) (5,685 ) Net purchase accounting (discounts) premiums included in loans receivable $ (23,681 ) (25,172 ) Weighted-average interest rate on loans (tax-equivalent) 5.18 % 4.97 % 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: Three Months ended March 31, 2019 (Dollars in thousands) Total Residential Real Estate Commercial Real Estate Other Commercial Home Equity Other Consumer Balance at beginning of period $ 131,239 10,631 72,448 38,160 5,811 4,189 Provision for loan losses 57 278 (148 ) (915 ) 64 778 Charge-offs (3,341 ) (292 ) (283 ) (840 ) (8 ) (1,918 ) Recoveries 1,831 94 311 444 13 969 Balance at end of period $ 129,786 10,711 72,328 36,849 5,880 4,018 Three Months ended March 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 795 (177 ) 245 (3 ) (202 ) 932 Charge-offs (5,007 ) (3 ) (1,033 ) (1,788 ) (12 ) (2,171 ) Recoveries 2,252 16 615 596 50 975 Balance at end of period $ 127,608 10,634 68,342 38,108 6,040 4,484 The following tables disclose the recorded investment in loans and the balance in the ALLL by loan class: March 31, 2019 (Dollars in thousands) Total Residential Real Estate Commercial Real Estate Other Commercial Home Equity Other Consumer Loans receivable Individually evaluated for impairment $ 104,411 10,646 65,104 22,954 3,057 2,650 Collectively evaluated for impairment 8,221,659 874,086 4,620,978 1,886,498 559,324 280,773 Total loans receivable $ 8,326,070 884,732 4,686,082 1,909,452 562,381 283,423 ALLL Individually evaluated for impairment $ 702 1 57 642 — 2 Collectively evaluated for impairment 129,084 10,710 72,271 36,207 5,880 4,016 Total ALLL $ 129,786 10,711 72,328 36,849 5,880 4,018 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 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: March 31, 2019 (Dollars in thousands) Total Residential Real Estate Commercial Real Estate Other Commercial Home Equity Other Consumer Accruing loans 30-59 days past due $ 28,938 5,211 14,345 5,620 2,273 1,489 Accruing loans 60-89 days past due 7,956 768 3,564 1,839 1,082 703 Accruing loans 90 days or more past due 2,451 998 234 998 115 106 Non-accrual loans 40,269 6,219 24,096 6,766 2,454 734 Total past due and non-accrual loans 79,614 13,196 42,239 15,223 5,924 3,032 Current loans receivable 8,246,456 871,536 4,643,843 1,894,229 556,457 280,391 Total loans receivable $ 8,326,070 884,732 4,686,082 1,909,452 562,381 283,423 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 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 Three Months ended March 31, 2019 (Dollars in thousands) Total Residential Real Estate Commercial Real Estate Other Commercial Home Equity Other Consumer Loans with a specific valuation allowance Recorded balance $ 16,061 44 6,004 10,004 — 9 Unpaid principal balance 16,061 44 6,004 10,004 — 9 Specific valuation allowance 702 1 57 642 — 2 Average balance 17,629 1,001 7,674 8,636 60 258 Loans without a specific valuation allowance Recorded balance 88,350 10,602 59,100 12,950 3,057 2,641 Unpaid principal balance 105,100 12,009 69,991 16,516 3,699 2,885 Average balance 88,970 10,665 59,296 13,328 3,217 2,464 Total Recorded balance 104,411 10,646 65,104 22,954 3,057 2,650 Unpaid principal balance 121,161 12,053 75,995 26,520 3,699 2,894 Specific valuation allowance 702 1 57 642 — 2 Average balance 106,599 11,666 66,970 21,964 3,277 2,722 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 Interest income recognized on impaired loans for the three months ended March 31, 2019 and 2018 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: Three Months ended March 31, 2019 (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 4 — 1 2 1 — Pre-modification recorded balance $ 1,705 — 1,035 567 103 — Post-modification recorded balance $ 1,705 — 1,035 567 103 — TDRs that subsequently defaulted Number of loans — — — — — — Recorded balance $ — — — — — — Three Months ended March 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 12 2 4 6 — — Pre-modification recorded balance $ 15,997 439 8,278 7,280 — — Post-modification recorded balance $ 15,997 439 8,278 7,280 — — TDRs that subsequently defaulted Number of loans 1 1 — — — — Recorded balance $ 334 334 — — — — The modifications for the TDRs that occurred during the three months ended March 31, 2019 and 2018 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 $1,940,000 and $431,000 for the three months ended March 31, 2019 and 2018 , 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 three months ended March 31, 2019 and 2018 . At March 31, 2019 and December 31, 2018 , the Company had $1,134,000 and $350,000 , respectively, of consumer mortgage loans secured by residential real estate properties for which formal foreclosure proceedings are in process. At March 31, 2019 and December 31, 2018 , the Company had $2,076,000 and $698,000 , respectively, of OREO secured by residential real estate properties. |