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 (Dollars in thousands) September 30, December 31, Residential real estate loans $ 936,877 887,742 Commercial loans Real estate 5,548,174 4,657,561 Other commercial 2,145,257 1,911,171 Total 7,693,431 6,568,732 Consumer and other loans Home equity 615,781 544,688 Other consumer 294,999 286,387 Total 910,780 831,075 Loans receivable 9,541,088 8,287,549 Allowance for loan and lease losses (125,535) (131,239) Loans receivable, net $ 9,415,553 8,156,310 Net deferred origination (fees) costs included in loans receivable $ (6,617) (5,685) Net purchase accounting (discounts) premiums included in loans receivable $ (23,620) (25,172) Weighted-average interest rate on loans (tax-equivalent) 5.21 % 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 September 30, 2019 (Dollars in thousands) Total Residential Commercial Other Home Other Balance at beginning of period $ 129,054 10,695 72,447 36,259 5,801 3,852 Provision for loan losses — (325) (1,480) 1,220 (777) 1,362 Charge-offs (5,890) (141) (1,858) (1,399) — (2,492) Recoveries 2,371 8 549 778 17 1,019 Balance at end of period $ 125,535 10,237 69,658 36,858 5,041 3,741 Three Months ended September 30, 2018 (Dollars in thousands) Total Residential Commercial Other Home Other 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 Nine Months ended September 30, 2019 (Dollars in thousands) Total Residential Commercial Real Estate Other Home Other Balance at beginning of period $ 131,239 10,631 72,448 38,160 5,811 4,189 Provision for loan losses 57 (152) (1,824) (524) (786) 3,343 Charge-offs (12,090) (482) (2,267) (2,597) (28) (6,716) Recoveries 6,329 240 1,301 1,819 44 2,925 Balance at end of period $ 125,535 10,237 69,658 36,858 5,041 3,741 Nine Months ended September 30, 2018 (Dollars in thousands) Total Residential Commercial Other Home Other 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 The following tables disclose the recorded investment in loans and the balance in the ALLL by loan class: September 30, 2019 (Dollars in thousands) Total Residential Commercial Other Home Other Loans receivable Individually evaluated for impairment $ 108,893 9,519 71,751 20,292 4,030 3,301 Collectively evaluated for impairment 9,432,195 927,358 5,476,423 2,124,965 611,751 291,698 Total loans receivable $ 9,541,088 936,877 5,548,174 2,145,257 615,781 294,999 ALLL Individually evaluated for impairment $ 107 — 61 46 — — Collectively evaluated for impairment 125,428 10,237 69,597 36,812 5,041 3,741 Total ALLL $ 125,535 10,237 69,658 36,858 5,041 3,741 December 31, 2018 (Dollars in thousands) Total Residential Commercial Other Home Other 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: September 30, 2019 (Dollars in thousands) Total Residential Commercial Other Home Other Accruing loans 30-59 days past due $ 14,901 1 6,199 4,066 3,026 1,609 Accruing loans 60-89 days past due 15,053 690 1,485 10,128 1,853 897 Accruing loans 90 days or more past due 7,912 1,212 4,350 1,045 681 624 Non-accrual loans 40,017 5,295 23,781 7,299 2,876 766 Total past due and non-accrual loans 77,883 7,198 35,815 22,538 8,436 3,896 Current loans receivable 9,463,205 929,679 5,512,359 2,122,719 607,345 291,103 Total loans receivable $ 9,541,088 936,877 5,548,174 2,145,257 615,781 294,999 December 31, 2018 (Dollars in thousands) Total Residential Commercial Other Home Other 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 or Nine Months ended September 30, 2019 (Dollars in thousands) Total Residential Commercial Other Home Other Loans with a specific valuation allowance Recorded balance $ 5,610 — 5,541 69 — — Unpaid principal balance 5,612 — 5,541 71 — — Specific valuation allowance 107 — 61 46 — — Average balance - three months 5,624 22 5,507 84 — 11 Average balance - nine months 11,626 511 6,591 4,360 30 134 Loans without a specific valuation allowance Recorded balance 103,283 9,519 66,210 20,223 4,030 3,301 Unpaid principal balance 119,582 10,993 76,936 23,356 4,715 3,582 Average balance - three months 99,813 10,129 61,837 21,137 3,626 3,084 Average balance - nine months 94,391 10,397 60,567 17,232 3,421 2,774 Total Recorded balance 108,893 9,519 71,751 20,292 4,030 3,301 Unpaid principal balance 125,194 10,993 82,477 23,427 4,715 3,582 Specific valuation allowance 107 — 61 46 — — Average balance - three months 105,437 10,151 67,344 21,221 3,626 3,095 Average balance - nine months 106,017 10,908 67,158 21,592 3,451 2,908 At or for the Year ended December 31, 2018 (Dollars in thousands) Total Residential Commercial Other Home Other 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 nine months ended September 30, 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 September 30, 2019 (Dollars in thousands) Total Residential Commercial Other Home Other TDRs that occurred during the period Number of loans 6 — 4 2 — — Pre-modification recorded balance $ 3,168 — 3,067 101 — — Post-modification recorded balance $ 3,168 — 3,067 101 — — TDRs that subsequently defaulted Number of loans — — — — — — Recorded balance $ — — — — — — Three Months ended September 30, 2018 (Dollars in thousands) Total Residential Commercial Other Home Other 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 — — — — Nine Months ended September 30, 2019 (Dollars in thousands) Total Residential Commercial Other Home Other TDRs that occurred during the period Number of loans 14 1 5 4 1 3 Pre-modification recorded balance $ 5,261 117 4,102 668 103 271 Post-modification recorded balance $ 5,247 123 4,102 668 103 251 TDRs that subsequently defaulted Number of loans 1 — — — — 1 Recorded balance $ 305 — — — — 305 Nine Months ended September 30, 2018 (Dollars in thousands) Total Residential Commercial Other Home Other 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 — — — — The modifications for the loans designated as TDRs during the nine months ended September 30, 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. |