XML 97 R40.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Loans (Tables)
12 Months Ended
Dec. 31, 2019
Financing Receivable, Credit Quality Indicator [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):
 
 
December 31,
 
 
2019
 
2018
 
 
Loans, excluding PCI loans
 
PCI Loans
 
Total
 
Loans, excluding PCI loans
 
PCI Loans
 
Total
 
 
(in thousands)
Commercial business
 
$
3,602,597

 
$
7,863

 
$
3,610,460

 
$
3,438,422

 
$
9,240

 
$
3,447,662

Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
265,144

 
7,203

 
272,347

 
238,367

 
8,017

 
246,384

Commercial and multifamily residential
 
4,183,961

 
54,212

 
4,238,173

 
3,846,027

 
62,910

 
3,908,937

Total real estate
 
4,449,105

 
61,415

 
4,510,520

 
4,084,394

 
70,927

 
4,155,321

Real estate construction:
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
192,762

 

 
192,762

 
217,790

 
153

 
217,943

Commercial and multifamily residential
 
163,103

 

 
163,103

 
284,394

 
534

 
284,928

Total real estate construction
 
355,865

 

 
355,865

 
502,184

 
687

 
502,871

Consumer
 
292,697

 
8,238

 
300,935

 
318,945

 
8,906

 
327,851

Less: Net unearned income
 
(34,315
)
 

 
(34,315
)
 
(42,194
)
 

 
(42,194
)
Total loans, net of unearned income
 
8,665,949

 
77,516

 
8,743,465

 
8,301,751

 
89,760

 
8,391,511

Less: ALLL
 
(81,124
)
 
(2,844
)
 
(83,968
)
 
(79,758
)
 
(3,611
)
 
(83,369
)
Total loans, net
 
$
8,584,825

 
$
74,672

 
$
8,659,497

 
$
8,221,993

 
$
86,149

 
$
8,308,142

Loans held for sale
 
$
17,718

 
$

 
$
17,718

 
$
3,849

 
$

 
$
3,849


Analysis of Nonaccrual Loans
The following is an analysis of nonaccrual loans as of December 31, 2019 and 2018:
 
 
December 31,
 
 
2019
 
2018
 
 
Recorded
Investment
Nonaccrual
Loans
 
Unpaid Principal
Balance
Nonaccrual
Loans
 
Recorded
Investment
Nonaccrual
Loans
 
Unpaid Principal
Balance
Nonaccrual
Loans
 
 
(in thousands)
Commercial business:
 
 
 
 
 
 
 
 
Secured
 
$
26,615

 
$
38,278

 
$
35,504

 
$
45,072

Unsecured
 
359

 
360

 
9

 
9

Real estate:
 
 
 
 
 
 
 
 
One-to-four family residential
 
591

 
632

 
1,158

 
1,178

Commercial and multifamily residential:
 
 
 
 
 
 
 
 
Commercial land
 
1,985

 
1,994

 
2,261

 
2,270

Income property
 
205

 
206

 
2,721

 
3,062

Owner occupied
 
1,287

 
1,325

 
9,922

 
10,300

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

 

 
318

 
318

Residential construction
 

 
59

 

 

Consumer
 
2,018

 
2,355

 
2,949

 
3,149

Total
 
$
33,060

 
$
45,209

 
$
54,842

 
$
65,358


Loans, Excluding Purchased Credit Impaired Loans [Member]  
Financing Receivable, Credit Quality Indicator [Line Items]  
Analysis of the Aged Loan Portfolio
The following is an aging of the recorded investment of the loan portfolio as of December 31, 2019 and 2018:
 
 
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, 2019
 
(in thousands)
Commercial business:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Secured
 
$
3,422,313

 
$
7,684

 
$
5,035

 
$

 
$
12,719

 
$
26,615

 
$
3,461,647

Unsecured
 
128,852

 
392

 
80

 

 
472

 
359

 
129,683

Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
261,886

 
2,162

 
256

 

 
2,418

 
591

 
264,895

Commercial and multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial land
 
300,580

 
625

 

 

 
625

 
1,985

 
303,190

Income property
 
2,057,359

 
1,797

 

 

 
1,797

 
205

 
2,059,361

Owner occupied
 
1,795,771

 
4,287

 

 

 
4,287

 
1,287

 
1,801,345

Real estate construction:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Land and acquisition
 
1,364

 

 

 

 

 

 
1,364

Residential construction
 
189,350

 
951

 

 

 
951

 

 
190,301

Commercial and multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Income property
 
88,389

 

 

 

 

 

 
88,389

Owner occupied
 
73,203

 

 

 

 

 

 
73,203

Consumer
 
290,174

 
284

 
95

 

 
379

 
2,018

 
292,571

Total
 
$
8,609,241

 
$
18,182

 
$
5,466

 
$

 
$
23,648

 
$
33,060

 
$
8,665,949

 
 
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, 2018
 
(in thousands)
Commercial business:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Secured
 
$
3,267,709

 
$
5,864

 
$
3,624

 
$

 
$
9,488

 
$
35,504

 
$
3,312,701

Unsecured
 
111,868

 
240

 

 

 
240

 
9

 
112,117

Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
233,941

 
694

 
233

 

 
927

 
1,158

 
236,026

Commercial and multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial land
 
283,416

 

 

 

 

 
2,261

 
285,677

Income property
 
1,910,505

 
5,009

 
2,241

 

 
7,250

 
2,721

 
1,920,476

Owner occupied
 
1,606,085

 
1,744

 

 

 
1,744

 
9,922

 
1,617,751

Real estate construction:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Land and acquisition
 
4,099

 

 

 

 

 
318

 
4,417

Residential construction
 
212,303

 
93

 

 

 
93

 

 
212,396

Commercial and multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Income property
 
194,912

 

 

 

 

 

 
194,912

Owner occupied
 
79,805

 
7,258

 

 

 
7,258

 

 
87,063

Consumer
 
314,008

 
1,057

 
201

 

 
1,258

 
2,949

 
318,215

Total
 
$
8,218,651

 
$
21,959

 
$
6,299

 
$

 
$
28,258

 
$
54,842

 
$
8,301,751


Impaired Financing Receivables
The following is an analysis of the impaired loans (see Note 1, “Summary of Significant Accounting Policies,”) as of December 31, 2019 and 2018:
 
 
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, 2019
 
(in thousands)
Commercial business:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Secured
 
$
3,437,564

 
$
24,083

 
$
3,286

 
$
3,851

 
$
93

 
$
20,797

 
$
28,658

Unsecured
 
129,671

 
12

 
12

 
12

 

 

 

Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
264,513

 
382

 
299

 
588

 
5

 
83

 
182

Commercial and multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial land
 
300,973

 
2,217

 
1,592

 
1,601

 
312

 
625

 
663

Income property
 
2,059,361

 

 

 

 

 

 

Owner occupied
 
1,797,682

 
3,663

 
3,663

 
5,233

 
29

 

 

Real estate construction:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Land and acquisition
 
1,364

 

 

 

 

 

 

Residential construction
 
190,301

 

 

 

 

 

 

Commercial and multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Income property
 
88,389

 

 

 

 

 

 

Owner occupied
 
73,203

 

 

 

 

 

 

Consumer
 
290,934

 
1,637

 
483

 
637

 
22

 
1,154

 
1,310

Total
 
$
8,633,955

 
$
31,994

 
$
9,335

 
$
11,922

 
$
461

 
$
22,659

 
$
30,813

 
 
 
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, 2018
 
(in thousands)
Commercial business:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Secured
 
$
3,286,416

 
$
26,285

 
$
6,350

 
$
8,460

 
$
2,023

 
$
19,935

 
$
24,404

Unsecured
 
112,097

 
20

 
20

 
20

 

 

 

Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
235,138

 
888

 
325

 
798

 
8

 
563

 
575

Commercial and multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial land
 
283,451

 
2,226

 

 

 

 
2,226

 
2,272

Income property
 
1,917,522

 
2,954

 
99

 
165

 
1

 
2,855

 
3,011

Owner occupied
 
1,605,042

 
12,709

 
3,231

 
4,666

 
69

 
9,478

 
9,750

Real estate construction:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Land and acquisition
 
4,417

 

 

 

 

 

 

Residential construction
 
212,396

 

 

 

 

 

 

Commercial and multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Income property
 
194,912

 

 

 

 

 

 

Owner occupied
 
87,063

 

 

 

 

 

 

Consumer
 
314,193

 
4,022

 
3,326

 
3,584

 
31

 
696

 
704

Total
 
$
8,252,647

 
$
49,104

 
$
13,351

 
$
17,693

 
$
2,132

 
$
35,753

 
$
40,716


The following table provides additional information on impaired loans for the years ended December 31, 2019, 2018 and 2017:
 
 
Years Ended December 31,
 
 
2019
 
2018
 
2017
 
 
Average Recorded
Investment
Impaired Loans 
 
Interest Recognized
on
Impaired Loans
 
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
 
$
24,682

 
$
202

 
$
39,701

 
$
81

 
$
20,282

 
$
60

Unsecured
 
16

 
1

 
191

 
2

 
5

 

Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
665

 
42

 
748

 
42

 
730

 
49

Commercial and multifamily residential
 
 
 
 
 
 
 
 
 
 
 
 
Commercial land
 
2,606

 
31

 
2,371

 
34

 
2,079

 

Income property
 
1,121

 

 
3,284

 
130

 
4,314

 
51

Owner occupied
 
10,681

 
168

 
9,730

 
720

 
5,335

 
445

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

 

 

 

 
3

 

Residential construction
 

 

 
484

 

 
309

 

Owner occupied
 

 

 
3,240

 

 
1,620

 
203

Consumer
 
2,960

 
8

 
5,712

 
129

 
5,973

 
163

Total
 
$
42,731

 
$
452

 
$
65,461

 
$
1,138

 
$
40,650

 
$
971


Analysis of loans classified as Troubled Debt Restructurings (“TDR”)
The following is an analysis of loans classified as TDR for the years ended December 31, 2019, 2018 and 2017:
 
 
Years Ended December 31,
 
 
2019
 
2018
 
2017
 
 
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
 
Number of TDR Modifications
 
Pre-Modification
Outstanding
Recorded
Investment
 
Post-Modification
Outstanding
Recorded
Investment
 
 
(dollars in thousands)
Commercial business:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Secured
 
11

 
$
6,642

 
$
6,642

 
12

 
$
18,379

 
$
18,379

 
10

 
$
5,655

 
$
5,655

Unsecured
 

 

 

 

 

 

 
1

 
26

 
26

Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
1

 
45

 
45

 

 

 

 
3

 
583

 
583

Commercial and multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial land
 

 

 

 

 

 

 
1

 
687

 
687

Income property
 
1

 
217

 
217

 
1

 
891

 
891

 
1

 
1,152

 
1,152

Owner occupied
 

 

 

 

 

 

 
1

 
78

 
78

Real estate construction:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Owner occupied
 

 

 

 

 

 

 
1

 
4,050

 
4,050

Consumer
 
11

 
444

 
444

 
21

 
2,777

 
2,777

 
42

 
5,891

 
5,891

Total
 
24

 
$
7,348

 
$
7,348

 
34

 
$
22,047

 
$
22,047

 
60

 
$
18,122

 
$
18,122


Purchased Credit Impaired Loans [Member]  
Financing Receivable, Credit Quality Indicator [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 December 31, 2019 and 2018:
 
 
December 31,
 
 
2019
 
2018
 
 
(in thousands)
Commercial business
 
$
8,083

 
$
9,672

Real estate:
 
 
 
 
One-to-four family residential
 
8,453

 
9,848

Commercial and multifamily residential
 
56,752

 
66,340

Total real estate
 
65,205

 
76,188

Real estate construction:
 
 
 
 
One-to-four family residential
 

 
153

Commercial and multifamily residential
 

 
507

Total real estate construction
 

 
660

Consumer
 
8,984

 
9,765

Subtotal of PCI loans
 
82,272

 
96,285

Less:
 
 
 
 
Valuation discount resulting from acquisition accounting
 
4,756

 
6,525

ALLL
 
2,844

 
3,611

PCI loans, net of valuation discounts and allowance for loan losses
 
$
74,672

 
$
86,149


Changes in Accretable Yield for Acquired Loans [Table Text Block]
The following table shows the changes in accretable yield for acquired loans for the years ended December 31, 2019, 2018, and 2017:
 
 
Years Ended December 31,
 
 
2019
 
2018
 
2017
 
 
(in thousands)
Balance at beginning of period
 
$
21,949

 
$
31,176

 
$
45,191

Accretion
 
(6,053
)
 
(8,194
)
 
(12,357
)
Disposals
 
46

 
(387
)
 
(158
)
Reclassifications from (to) nonaccretable difference
 
3,719

 
(646
)
 
(1,500
)
Balance at end of period
 
$
19,661

 
$
21,949

 
$
31,176