XML 34 R24.htm IDEA: XBRL DOCUMENT v3.4.0.3
Loans (Tables)
3 Months Ended
Mar. 31, 2016
Financing Receivable, Recorded Investment [Line Items]  
Analysis of Loan Portfolio by Major Types of Loans
The following is an analysis of the loan portfolio by segment (net of unearned income):
 
 
March 31, 2016
 
December 31, 2015
 
 
Loans, excluding PCI loans
 
PCI Loans
 
Total
 
Loans, excluding PCI loans
 
PCI Loans
 
Total
 
 
(in thousands)
Commercial business
 
$
2,401,193

 
$
34,474

 
$
2,435,667

 
$
2,362,575

 
$
34,848

 
$
2,397,423

Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
175,050

 
22,720

 
197,770

 
176,295

 
23,938

 
200,233

Commercial and multifamily residential
 
2,520,352

 
93,979

 
2,614,331

 
2,491,736

 
99,389

 
2,591,125

Total real estate
 
2,695,402

 
116,699

 
2,812,101

 
2,668,031

 
123,327

 
2,791,358

Real estate construction:
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
133,447

 
2,163

 
135,610

 
135,874

 
2,278

 
138,152

Commercial and multifamily residential
 
183,548

 
1,618

 
185,166

 
167,413

 
1,630

 
169,043

Total real estate construction
 
316,995

 
3,781

 
320,776

 
303,287

 
3,908

 
307,195

Consumer
 
329,902

 
18,247

 
348,149

 
342,601

 
18,823

 
361,424

Less: Net unearned income
 
(39,410
)
 

 
(39,410
)
 
(42,373
)
 

 
(42,373
)
Total loans, net of unearned income
 
5,704,082

 
173,201

 
5,877,283

 
5,634,121

 
180,906

 
5,815,027

Less: Allowance for loan and lease losses
 
(56,200
)
 
(13,064
)
 
(69,264
)
 
(54,446
)
 
(13,726
)
 
(68,172
)
Total loans, net
 
$
5,647,882

 
$
160,137

 
$
5,808,019

 
$
5,579,675

 
$
167,180

 
$
5,746,855

Loans held for sale
 
$
3,681

 
$

 
$
3,681

 
$
4,509

 
$

 
$
4,509

Loans, Excluding Purchased Credit Impaired Loans [Member]  
Financing Receivable, Recorded Investment [Line Items]  
Analysis of Nonaccrual Loans
The following is an analysis of nonaccrual loans as of March 31, 2016 and December 31, 2015:
 
 
March 31, 2016
 
December 31, 2015
 
 
Recorded
Investment
Nonaccrual
Loans
 
Unpaid Principal
Balance
Nonaccrual
Loans
 
Recorded
Investment
Nonaccrual
Loans
 
Unpaid Principal
Balance
Nonaccrual
Loans
 
 
(in thousands)
Commercial business:
 
 
 
 
 
 
 
 
Secured
 
$
22,452

 
$
31,039

 
$
9,395

 
$
15,688

Unsecured
 
107

 
331

 
42

 
256

Real estate:
 
 
 
 
 
 
 
 
One-to-four family residential
 
730

 
1,702

 
820

 
1,866

Commercial & multifamily residential:
 
 
 
 
 
 
 
 
Commercial land
 
238

 
247

 
349

 
332

Income property
 
2,897

 
3,185

 
2,843

 
3,124

Owner occupied
 
4,982

 
7,473

 
6,321

 
8,943

Real estate construction:
 
 
 
 
 
 
 
 
One-to-four family residential:
 
 
 
 
 
 
 
 
Land and acquisition
 
205

 
231

 
362

 
385

Residential construction
 
563

 
563

 
566

 
679

Consumer
 
4,717

 
4,985

 
766

 
990

Total
 
$
36,891

 
$
49,756

 
$
21,464

 
$
32,263

Analysis of the Aged Loan Portfolio
The following is an aging of the recorded investment of the loan portfolio as of March 31, 2016 and December 31, 2015:
 
 
Current
Loans
 
30 - 59
Days
Past Due
 
60 - 89
Days
Past Due
 
Greater
than 90
Days Past
Due
 
Total
Past Due
 
Nonaccrual
Loans
 
Total Loans
March 31, 2016
 
(in thousands)
Commercial business:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Secured
 
$
2,277,121

 
$
4,148

 
$
311

 
$

 
$
4,459

 
$
22,452

 
$
2,304,032

Unsecured
 
91,785

 
684

 

 

 
684

 
107

 
92,576

Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
170,846

 
686

 
62

 

 
748

 
730

 
172,324

Commercial & multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial land
 
218,925

 

 

 

 

 
238

 
219,163

Income property
 
1,321,566

 

 

 

 

 
2,897

 
1,324,463

Owner occupied
 
946,635

 
4,577

 

 

 
4,577

 
4,982

 
956,194

Real estate construction:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Land and acquisition
 
12,915

 

 

 

 

 
205

 
13,120

Residential construction
 
119,125

 

 

 

 

 
563

 
119,688

Commercial & multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Income property
 
86,584

 

 

 

 

 

 
86,584

Owner occupied
 
94,743

 

 

 

 

 

 
94,743

Consumer
 
314,197

 
1,541

 
740

 

 
2,281

 
4,717

 
321,195

Total
 
$
5,654,442

 
$
11,636

 
$
1,113

 
$

 
$
12,749

 
$
36,891

 
$
5,704,082

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current
Loans
 
30 - 59
Days
Past Due
 
60 - 89
Days
Past Due
 
Greater
than 90
Days Past
Due
 
Total
Past Due
 
Nonaccrual
Loans
 
Total Loans
December 31, 2015
 
(in thousands)
Commercial business:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Secured
 
$
2,241,069

 
$
11,611

 
$
617

 
$

 
$
12,228

 
$
9,395

 
$
2,262,692

Unsecured
 
94,867

 
39

 

 

 
39

 
42

 
94,948

Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
170,913

 
1,637

 
66

 

 
1,703

 
820

 
173,436

Commercial & multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial land
 
212,740

 
69

 

 

 
69

 
349

 
213,158

Income property
 
1,305,502

 
1,750

 
684

 

 
2,434

 
2,843

 
1,310,779

Owner occupied
 
939,396

 
599

 

 

 
599

 
6,321

 
946,316

Real estate construction:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Land and acquisition
 
14,388

 

 

 

 

 
362

 
14,750

Residential construction
 
119,809

 

 

 

 

 
566

 
120,375

Commercial & multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Income property
 
83,634

 

 

 

 

 

 
83,634

Owner occupied
 
81,671

 

 

 

 

 

 
81,671

Consumer
 
328,219

 
2,597

 
780

 

 
3,377

 
766

 
332,362

Total
 
$
5,592,208

 
$
18,302

 
$
2,147

 
$

 
$
20,449

 
$
21,464

 
$
5,634,121

Impaired Financing Receivables
The following is an analysis of impaired loans as of March 31, 2016 and December 31, 2015: 
 
 
Recorded Investment
of Loans
Collectively Measured
for Contingency
Provision
 
Recorded Investment
of Loans
Individually
Measured for
Specific
Impairment
 
Impaired Loans With
Recorded Allowance
 
Impaired Loans Without
Recorded Allowance
 
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Allowance
 
Recorded
Investment
 
Unpaid
Principal
Balance
March 31, 2016
 
(in thousands)
Commercial business:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Secured
 
$
2,285,351

 
$
18,681

 
$
11,861

 
$
11,996

 
$
2,500

 
$
6,820

 
$
12,314

Unsecured
 
92,576

 

 

 

 

 

 

Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
171,660

 
664

 

 

 

 
664

 
1,093

Commercial & multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial land
 
219,163

 

 

 

 

 

 

Income property
 
1,322,410

 
2,053

 

 

 

 
2,053

 
2,257

Owner occupied
 
951,216

 
4,978

 

 

 

 
4,978

 
7,390

Real estate construction:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Land and acquisition
 
12,810

 
310

 

 

 

 
310

 
334

Residential construction
 
119,126

 
562

 

 

 

 
562

 
562

Commercial & multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Income property
 
86,584

 

 

 

 

 

 

Owner occupied
 
94,743

 

 

 

 

 

 

Consumer
 
319,628

 
1,567

 
15

 
15

 
15

 
1,552

 
1,634

Total
 
$
5,675,267

 
$
28,815

 
$
11,876

 
$
12,011

 
$
2,515

 
$
16,939

 
$
25,584

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Recorded Investment
of Loans
Collectively Measured
for Contingency
Provision
 
Recorded Investment
of Loans
Individually
Measured for
Specific
Impairment
 
Impaired Loans With
Recorded Allowance
 
Impaired Loans Without
Recorded Allowance
 
 
 
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Allowance
 
Recorded
Investment
 
Unpaid
Principal
Balance
December 31, 2015
 
(in thousands)
Commercial business:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Secured
 
$
2,257,168

 
$
5,524

 
$
690

 
$
718

 
$
321

 
$
4,834

 
$
6,455

Unsecured
 
94,948

 

 

 

 

 

 

Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
172,150

 
1,286

 
314

 
339

 
314

 
972

 
1,397

Commercial & multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial land
 
213,158

 

 

 

 

 

 

Income property
 
1,308,673

 
2,106

 

 

 

 
2,106

 
2,311

Owner occupied
 
940,261

 
6,055

 

 

 

 
6,055

 
8,528

Real estate construction:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Land and acquisition
 
14,283

 
467

 

 

 

 
467

 
490

Residential construction
 
119,813

 
562

 
335

 
335

 
3

 
227

 
227

Commercial & multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Income property
 
83,634

 

 

 

 

 

 

Owner occupied
 
81,671

 

 

 

 

 

 

Consumer
 
332,282

 
80

 
15

 
15

 
15

 
65

 
139

Total
 
$
5,618,041

 
$
16,080

 
$
1,354

 
$
1,407

 
$
653

 
$
14,726

 
$
19,547

The following table provides additional information on impaired loans for the three month periods indicated:
 
 
Three Months Ended March 31,
 
 
2016
 
2015
 
 
Average Recorded
Investment
Impaired Loans 
 
Interest Recognized
on
Impaired Loans
 
Average Recorded
Investment
Impaired Loans 
 
Interest Recognized
on
Impaired Loans
 
 
(in thousands)
Commercial business:
 
 
 
 
 
 
 
 
Secured
 
$
12,103

 
$
17

 
$
10,698

 
$
7

Unsecured
 

 

 
1

 

Real estate:
 
 
 
 
 
 
 
 
One-to-four family residential
 
975

 
6

 
3,162

 
13

Commercial & multifamily residential:
 
 
 
 
 
 
 
 
Commercial land
 

 

 
235

 

Income property
 
2,080

 
3

 
4,168

 
10

Owner occupied
 
5,516

 
7

 
7,938

 
234

Real estate construction:
 
 
 
 
 
 
 
 
One-to-four family residential:
 
 
 
 
 
 
 
 
Land and acquisition
 
388

 
1

 
544

 
1

Residential construction
 
562

 

 
446

 

Consumer
 
824

 
2

 
404

 
2

Total
 
$
22,448

 
$
36

 
$
27,596

 
$
267

Analysis of loans classified as Troubled Debt Restructurings (“TDR”)
 
 
Three Months Ended March 31,
 
 
2016
 
2015
 
 
Average Recorded
Investment
Impaired Loans 
 
Interest Recognized
on
Impaired Loans
 
Average Recorded
Investment
Impaired Loans 
 
Interest Recognized
on
Impaired Loans
 
 
(in thousands)
Commercial business:
 
 
 
 
 
 
 
 
Secured
 
$
12,103

 
$
17

 
$
10,698

 
$
7

Unsecured
 

 

 
1

 

Real estate:
 
 
 
 
 
 
 
 
One-to-four family residential
 
975

 
6

 
3,162

 
13

Commercial & multifamily residential:
 
 
 
 
 
 
 
 
Commercial land
 

 

 
235

 

Income property
 
2,080

 
3

 
4,168

 
10

Owner occupied
 
5,516

 
7

 
7,938

 
234

Real estate construction:
 
 
 
 
 
 
 
 
One-to-four family residential:
 
 
 
 
 
 
 
 
Land and acquisition
 
388

 
1

 
544

 
1

Residential construction
 
562

 

 
446

 

Consumer
 
824

 
2

 
404

 
2

Total
 
$
22,448

 
$
36

 
$
27,596

 
$
267

The following is an analysis of loans classified as troubled debt restructurings (“TDR”) during the three months ended March 31, 2016 and 2015:
 
 
Three months ended March 31, 2016
 
Three months ended March 31, 2015
 
 
Number of TDR Modifications
 
Pre-Modification
Outstanding
Recorded
Investment
 
Post-Modification
Outstanding
Recorded
Investment
 
Number of TDR Modifications
 
Pre-Modification
Outstanding
Recorded
Investment
 
Post-Modification
Outstanding
Recorded
Investment
 
 
(dollars in thousands)
Commercial business:
 
 
 
 
 
 
 
 
 
 
 
 
Secured
 
3

 
$
1,370

 
$
1,370

 

 
$

 
$

Commercial and multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
Owner occupied
 
1

 
250

 
250

 

 

 

Consumer
 
4

 
497

 
497

 

 

 

Total
 
8

 
$
2,117

 
$
2,117

 

 
$

 
$

 
Purchased Credit Impaired Loans [Member]  
Financing Receivable, Recorded Investment [Line Items]  
Analysis of Loan Portfolio by Major Types of Loans
The following is an analysis of our PCI loans, net of related allowance for losses and remaining valuation discounts as of March 31, 2016 and December 31, 2015:
 
 
March 31, 2016
 
December 31, 2015
 
 
(in thousands)
Commercial business
 
$
38,209

 
$
38,784

Real estate:
 
 
 
 
One-to-four family residential
 
25,766

 
27,195

Commercial and multifamily residential
 
100,384

 
106,308

Total real estate
 
126,150

 
133,503

Real estate construction:
 
 
 
 
One-to-four family residential
 
2,200

 
2,326

Commercial and multifamily residential
 
1,809

 
1,834

Total real estate construction
 
4,009

 
4,160

Consumer
 
20,226

 
20,903

Subtotal of PCI loans
 
188,594

 
197,350

Less:
 
 
 
 
Valuation discount resulting from acquisition accounting
 
15,393

 
16,444

Allowance for loan losses
 
13,064

 
13,726

PCI loans, net of allowance for loan losses
 
$
160,137

 
$
167,180

Changes in Accretable Yield for Acquired Loans
The following table shows the changes in accretable yield for PCI loans for the three months ended March 31, 2016 and 2015:
 
 
Three Months Ended March 31,
 
 
2016
 
2015
 
 
(in thousands)
Balance at beginning of period
 
$
58,981

 
$
73,849

Accretion
 
(4,229
)
 
(6,319
)
Disposals
 
94

 
(1,093
)
Reclassifications from nonaccretable difference
 
1,761

 
2,289

Balance at end of period
 
$
56,607

 
$
68,726