XML 50 R38.htm IDEA: XBRL DOCUMENT v3.8.0.1
LOANS AND LEASES AND ALLOWANCE FOR LOAN AND LEASE LOSSES (Tables)
3 Months Ended
Mar. 31, 2018
Receivables [Abstract]  
Loans and Leases Receivable
The following table presents the balances in the Company’s loans and leases portfolio as of the dates indicated:
($ in thousands)
 
NTM Loans
 
Traditional Loans and Leases
 
Total Loans and Leases Receivable
March 31, 2018
 
 
 
 
 
 
Commercial:
 
 
 
 
 
 
Commercial and industrial
 
$

 
$
1,638,559

 
$
1,638,559

Commercial real estate
 

 
773,193

 
773,193

Multifamily
 

 
1,944,082

 
1,944,082

SBA
 

 
79,022

 
79,022

Construction
 

 
200,766

 
200,766

Lease financing
 

 
3

 
3

Consumer:
 
 
 
 
 
 
Single family residential mortgage
 
843,255

 
1,358,103

 
2,201,358

Other consumer
 
3,545

 
89,979

 
93,524

Total loans and leases
 
$
846,800

 
$
6,083,707

 
$
6,930,507

Allowance for loan and lease losses
 
 
 
 
 
(54,763
)
Loans and leases receivable, net
 
 
 
 
 
$
6,875,744

December 31, 2017
 
 
 
 
 
 
Commercial:
 
 
 
 
 
 
Commercial and industrial
 
$

 
$
1,701,951

 
$
1,701,951

Commercial real estate
 

 
717,415

 
717,415

Multifamily
 

 
1,816,141

 
1,816,141

SBA
 

 
78,699

 
78,699

Construction
 

 
182,960

 
182,960

Lease financing
 

 
13

 
13

Consumer:
 
 
 
 
 
 
Single family residential mortgage
 
803,355

 
1,252,294

 
2,055,649

Other consumer
 
3,578

 
103,001

 
106,579

Total loans and leases
 
$
806,933

 
$
5,852,474

 
$
6,659,407

Allowance for loan and lease losses
 
 
 
 
 
(49,333
)
Loans and leases receivable, net
 
 
 
 
 
$
6,610,074

Non Traditional Mortgages Portfolio
The following table presents the composition of the NTM portfolio as of the dates indicated:
 
 
March 31, 2018
 
December 31, 2017
($ in thousands)
 
Count
 
Amount
 
Percent
 
Count
 
Amount
 
Percent
Green Loans (HELOC) - first liens
 
99

 
$
79,248

 
9.4
%
 
101

 
$
82,197

 
10.2
%
Interest-only - first liens
 
499

 
760,370

 
89.8
%
 
468

 
717,484

 
88.9
%
Negative amortization
 
11

 
3,637

 
0.4
%
 
11

 
3,674

 
0.5
%
Total NTM - first liens
 
609

 
843,255

 
99.6
%
 
580

 
803,355

 
99.6
%
Green Loans (HELOC) - second liens
 
12

 
3,545

 
0.4
%
 
12

 
3,578

 
0.4
%
Total NTM - second liens
 
12

 
3,545

 
0.4
%
 
12

 
3,578

 
0.4
%
Total NTM loans
 
621

 
$
846,800

 
100.0
%
 
592

 
$
806,933

 
100.0
%
Total loans and leases
 
 
 
$
6,930,507

 
 
 
 
 
$
6,659,407

 
 
% of NTM to total loans and leases
 
 
 
12.2
%
 
 
 
 
 
12.1
%
 
 
Allowance for Loan and Lease Losses and Recorded Investment, Excluding Accrued Interest, in Loans
The following table presents a summary of activity in the ALLL for the periods indicated:
 
 
Three Months Ended March 31,
($ in thousands)
 
2018
 
2017
Balance at beginning of period
 
$
49,333

 
$
40,444

Loans and leases charged off
 
(14,639
)
 
(357
)
Recoveries of loans and leases previously charged off
 
570

 
66

Provision for loan and lease losses
 
19,499

 
2,583

Balance at end of period
 
$
54,763

 
$
42,736

The following table presents the activity and balance in the ALLL and the recorded investment, excluding accrued interest, in loans and leases based on the impairment methodology as of or for the three months ended March 31, 2018:
($ in thousands)
 
Commercial and Industrial
 
Commercial Real Estate
 
Multifamily
 
SBA
 
Construction
 
Lease Financing
 
Single Family Residential Mortgage
 
Other Consumer
 
Total
ALLL:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance at December 31, 2017
 
$
14,280

 
$
4,971

 
$
13,265

 
$
1,701

 
$
3,318

 
$

 
$
10,996

 
$
802

 
$
49,333

Charge-offs
 
(71
)
 

 

 
(381
)
 

 

 
(115
)
 
(14,072
)
 
(14,639
)
Recoveries
 
61

 

 

 
65

 

 
4

 
436

 
4

 
570

Provision
 
3,301

 
446

 
954

 
192

 
(98
)
 
(4
)
 
652

 
14,056

 
19,499

Balance at March 31, 2018
 
$
17,571

 
$
5,417

 
$
14,219

 
$
1,577

 
$
3,220

 
$

 
$
11,969

 
$
790

 
$
54,763

Individually evaluated for impairment
 
$
1,115

 
$

 
$

 
$
124

 
$

 
$

 
$
420

 
$
21

 
$
1,680

Collectively evaluated for impairment
 
16,456

 
5,417

 
14,219

 
1,453

 
3,220

 

 
11,549

 
769

 
53,083

Total ending ALLL balance
 
$
17,571

 
$
5,417

 
$
14,219

 
$
1,577

 
$
3,220

 
$

 
$
11,969

 
$
790

 
$
54,763

Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
 
$
5,265

 
$

 
$

 
$
359

 
$

 
$

 
$
19,667

 
$
766

 
$
26,057

Collectively evaluated for impairment
 
1,633,294

 
773,193

 
1,944,082

 
78,663

 
200,766

 
3

 
2,181,691

 
92,758

 
6,904,450

Total ending loan balances
 
$
1,638,559

 
$
773,193

 
$
1,944,082

 
$
79,022

 
$
200,766

 
$
3

 
$
2,201,358

 
$
93,524

 
$
6,930,507

The following table presents the activity and balance in the ALLL and the recorded investment, excluding accrued interest, in loans and leases based on the impairment methodology as of or for the three months ended March 31, 2017:
($ in thousands)
 
Commercial and Industrial
 
Commercial Real Estate
 
Multifamily
 
SBA
 
Construction
 
Lease Financing
 
Single Family Residential Mortgage
 
Other Consumer
 
Total
ALLL:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance at December 31, 2016
 
$
7,584

 
$
5,467

 
$
11,376

 
$
939

 
$
2,015

 
$
6

 
$
12,075

 
$
982

 
$
40,444

Charge-offs
 
(250
)
 

 

 

 

 

 
(81
)
 
(26
)
 
(357
)
Recoveries
 

 

 

 
43

 

 
19

 
1

 
3

 
66

Provision
 
3,554

 
(924
)
 
(347
)
 
164

 
1,003

 
(20
)
 
(755
)
 
(92
)
 
2,583

Balance at March 31, 2017
 
$
10,888

 
$
4,543

 
$
11,029

 
$
1,146

 
$
3,018

 
$
5

 
$
11,240

 
$
867

 
$
42,736

Individually evaluated for impairment
 
$

 
$

 
$

 
$

 
$

 
$

 
$
250

 
$

 
$
250

Collectively evaluated for impairment
 
10,888

 
4,538

 
11,029

 
1,127

 
3,018

 
5

 
10,853

 
867

 
42,325

Acquired with deteriorated credit quality
 

 
5

 

 
19

 

 

 
137

 

 
161

Total ending ALLL balance
 
$
10,888

 
$
4,543

 
$
11,029

 
$
1,146

 
$
3,018

 
$
5

 
$
11,240

 
$
867

 
$
42,736

Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
 
$

 
$

 
$

 
$

 
$
1,528

 
$

 
$
10,984

 
$
883

 
$
13,395

Collectively evaluated for impairment
 
1,580,969

 
749,440

 
1,449,715

 
73,433

 
140,636

 
285

 
1,832,818

 
124,931

 
5,952,227

Acquired with deteriorated credit quality
 
4,687

 
1,152

 

 
2,607

 

 

 
131,253

 

 
139,699

Total ending loan balances
 
$
1,585,656

 
$
750,592

 
$
1,449,715

 
$
76,040

 
$
142,164

 
$
285

 
$
1,975,055

 
$
125,814

 
$
6,105,321

Loans and Leases Individually Evaluated for Impairment by Class of Loans and Leases
The following table presents loans and leases individually evaluated for impairment by class of loans and leases as of the dates indicated. The recorded investment, excluding accrued interest, presents customer balances net of any partial charge-offs recognized on the loans and leases and net of any deferred fees and costs and any purchase premium or discount.
 
 
March 31, 2018
 
December 31, 2017
($ in thousands)
 
Unpaid Principal Balance
 
Recorded Investment
 
Allowance for Loan and Lease Losses
 
Unpaid Principal Balance
 
Recorded Investment
 
Allowance for Loan and Lease Losses
With no related ALLL recorded:
 
 
 
 
 
 
 
 
 
 
 
 
Commercial:
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
$
4,187

 
$
4,150

 
$

 
$
471

 
$
453

 
$

SBA
 
237

 
235

 

 
342

 
335

 

Consumer:
 
 
 
 
 
 
 
 
 
 
 
 
Single family residential mortgage
 
5,822

 
5,842

 

 
7,521

 
7,553

 

Other consumer
 
294

 
294

 

 
4,664

 
4,663

 

With an ALLL recorded:
 
 
 
 
 
 
 
 
 
 
 
 
Commercial:
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
1,115

 
1,115

 
1,115

 
3,146

 
3,129

 
498

SBA
 
137

 
124

 
124

 
635

 
609

 
435

Consumer:
 
 
 
 
 
 
 
 
 
 
 
 
Single family residential mortgage
 
13,739

 
13,825

 
420

 
7,090

 
7,146

 
277

Other consumer
 
496

 
472

 
21

 
157

 
162

 
7

Total
 
$
26,027

 
$
26,057

 
$
1,680

 
$
24,026

 
$
24,050

 
$
1,217

The following table presents information on impaired loans and leases, disaggregated by class, for the three months ended March 31, 2018 and 2017:
 
 
Three Months Ended March 31,
 
 
2018
 
2017
($ in thousands)
 
Average Recorded Investment
 
Interest Income Recognized
 
Cash Basis Interest Recognized
 
Average Recorded Investment
 
Interest Income Recognized
 
Cash Basis Interest Recognized
Commercial:
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
$
5,333

 
$
3

 
$
3

 
$

 
$

 
$

SBA
 
373

 

 

 

 

 

Construction
 

 

 

 
1,528

 

 

Consumer:
 
 
 
 
 
 
 
 
 
 
 
 
Single family residential mortgage
 
19,715

 
57

 
49

 
11,055

 
43

 
43

Other consumer
 
749

 
3

 
2

 
889

 
2

 
1

Total
 
$
26,170

 
$
63

 
$
54

 
$
13,472

 
$
45

 
$
44

Aging of Recorded Investment in Past Due Loans and Leases
The following table presents the aging of the recorded investment in past due loans and leases as of dates indicated, excluding accrued interest receivable (which is not considered to be material), by class of loans and leases as of dates indicated:
($ in thousands)
 
30 - 59 Days Past Due
 
60 - 89 Days Past Due
 
Greater than 89 Days Past due
 
Total Past Due
 
Current
 
Total
March 31, 2018
 
 
 
 
 
 
 
 
 
 
 
 
NTM loans:
 
 
 
 
 
 
 
 
 
 
 
 
Single family residential mortgage
 
$
13,034

 
$
292

 
$
1,575

 
$
14,901

 
$
828,354

 
$
843,255

Other consumer
 
294

 

 

 
294

 
3,251

 
3,545

Total NTM loans
 
13,328

 
292

 
1,575

 
15,195

 
831,605

 
846,800

Traditional loans and leases:
 
 
 
 
 
 
 
 
 
 
 
 
Commercial:
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
1,163

 
4,193

 
1,017

 
6,373

 
1,632,186

 
1,638,559

Commercial real estate
 
291

 

 

 
291

 
772,902

 
773,193

Multifamily
 

 

 

 

 
1,944,082

 
1,944,082

SBA
 
979

 

 
795

 
1,774

 
77,248

 
79,022

Construction
 

 

 

 

 
200,766

 
200,766

Lease financing
 

 

 

 

 
3

 
3

Consumer:
 
 
 
 
 
 
 
 
 
 
 
 
Single family residential mortgage
 
7,219

 
4,419

 
7,876

 
19,514

 
1,338,589

 
1,358,103

Other consumer
 
47

 
5

 
263

 
315

 
89,664

 
89,979

Total traditional loans and leases
 
9,699

 
8,617

 
9,951

 
28,267

 
6,055,440

 
6,083,707

Total
 
$
23,027

 
$
8,909

 
$
11,526

 
$
43,462

 
$
6,887,045

 
$
6,930,507

December 31, 2017
 
 
 
 
 
 
 
 
 
 
 
 
NTM loans:
 
 
 
 
 
 
 
 
 
 
 
 
Single family residential mortgage
 
$
9,060

 
$
1,879

 
$
1,171

 
$
12,110

 
$
791,245

 
$
803,355

Other consumer
 

 

 

 

 
3,578

 
3,578

Total NTM loans
 
9,060

 
1,879

 
1,171

 
12,110

 
794,823

 
806,933

Traditional loans and leases:
 
 
 
 
 
 
 
 
 
 
 
 
Commercial:
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
136

 
3,595

 
948

 
4,679

 
1,697,272

 
1,701,951

Commercial real estate
 

 

 

 

 
717,415

 
717,415

Multifamily
 

 

 

 

 
1,816,141

 
1,816,141

SBA
 
3,578

 

 
1,319

 
4,897

 
73,802

 
78,699

Construction
 

 

 

 

 
182,960

 
182,960

Lease financing
 

 

 

 

 
13

 
13

Consumer:
 
 
 
 
 
 
 
 
 
 
 
 
Single family residential mortgage
 
6,862

 
3,370

 
6,012

 
16,244

 
1,236,050

 
1,252,294

Other consumer
 
3,194

 
413

 
92

 
3,699

 
99,302

 
103,001

Total traditional loans and leases
 
13,770

 
7,378

 
8,371

 
29,519

 
5,822,955

 
5,852,474

Total
 
$
22,830

 
$
9,257

 
$
9,542

 
$
41,629

 
$
6,617,778

 
$
6,659,407



Composition of Nonaccrual Loans and Leases
The following table presents non-accrual loans and leases, and loans past due 90 days or more and still accruing as of the dates indicated:
 
 
March 31, 2018
 
December 31, 2017
($ in thousands)
 
NTM Loans
 
Traditional Loans and Leases
 
Total
 
NTM Loans
 
Traditional Loans and Leases
 
Total
Non-accrual loans and leases (1)
 
 
 
 
 
 
 
 
 
 
 
 
Commercial:
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
$

 
$
5,239

 
$
5,239

 
$

 
$
3,723

 
$
3,723

SBA
 

 
1,171

 
1,171

 

 
1,781

 
1,781

Consumer:
 
 
 
 
 
 
 
 
 
 
 
 
Single family residential mortgage
 
1,575

 
12,763

 
14,338

 
1,171

 
8,176

 
9,347

Other consumer
 

 
472

 
472

 

 
4,531

 
4,531

Total non-accrual loans and leases
 
$
1,575

 
$
19,645

 
$
21,220

 
$
1,171

 
$
18,211

 
$
19,382

Loans past due 90 days or more and still accruing
 
$

 
$

 
$

 
$

 
$

 
$


(1) The Company maintained ALLL individually evaluated for impairment for these loans of $1.6 million and $1.1 million at March 31, 2018 and December 31, 2017, respectively
Troubled Debt Restructurings
TDR loans consist of the following as of the dates indicated:
 
 
March 31, 2018
 
December 31, 2017
($ in thousands)
 
NTM Loans
 
Traditional Loans
 
Total
 
NTM Loans
 
Traditional Loans
 
Total
Commercial:
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
$

 
$
2,795

 
$
2,795

 
$

 
$
2,675

 
$
2,675

Consumer:
 
 
 
 
 
 
 
 
 
 
 
 
Single family residential mortgage
 
2,691

 
2,639

 
5,330

 
2,699

 
2,653

 
5,352

Other consumer
 
294

 

 
294

 
294

 

 
294

Total
 
$
2,985

 
$
5,434

 
$
8,419

 
$
2,993

 
$
5,328

 
$
8,321

The following table summarizes the pre-modification and post-modification balances of the new TDRs for the three months ended March 31, 2018 and 2017:
 
 
Three Months Ended March 31,
 
 
2018
 
2017
($ in thousands)
 
Number of Loans
 
Pre-Modification Outstanding Recorded Investment
 
Post-Modification Outstanding Recorded Investment
 
Number of Loans
 
Pre-Modification Outstanding Recorded Investment
 
Post-Modification Outstanding Recorded Investment
Commercial:
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
2

 
$
171

 
$
163

 

 
$

 
$

Consumer:
 
 
 
 
 
 
 
 
 
 
 
 
Single family residential mortgage
 

 

 

 
2

 
1,266

 
1,273

Total
 
2

 
$
171

 
$
163

 
2

 
$
1,266

 
$
1,273

The following table summarizes new TDRs by modification type for the three months ended March 31, 2018 and 2017:
 
 
Three Months Ended
 
 
Modification Type
 
 
Change in Principal Payments and Interest Rates
 
Change in Principal Payments
 
Change in Interest Rates
 
Bankruptcy Discharges
 
Total
($ in thousands)
 
Count
 
Amount
 
Count
 
Amount
 
Count
 
Amount
 
Count
 
Amount
 
Count
 
Amount
March 31, 2018
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 

 
$

 
2

 
$
163

 

 
$

 

 
$

 
2

 
$
163

Total
 

 
$

 
2

 
$
163

 

 
$

 

 

 
2

 
$
163

March 31, 2017
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Consumer:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Single family residential mortgage
 
1

 
$
130

 
1

 
$
1,143

 

 
$

 

 

 
2

 
$
1,273

Total
 
1

 
$
130

 
1

 
$
1,143

 

 
$

 

 

 
2

 
$
1,273


Risk Categories for Loans and Leases
The following table presents the risk categories for total loans and leases as of dates indicated:
($ in thousands)
 
Pass
 
Special Mention
 
Substandard
 
Doubtful
 
Total
March 31, 2018
 
 
 
 
 
 
 
 
 
 
NTM loans:
 
 
 
 
 
 
 
 
 
 
Single family residential mortgage
 
$
839,811

 
$
1,577

 
$
1,867

 
$

 
$
843,255

Other consumer
 
3,545

 

 

 

 
3,545

Total NTM loans
 
843,356

 
1,577

 
1,867

 

 
846,800

Traditional loans and leases:
 
 
 
 
 
 
 
 
 
 
Commercial:
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
1,585,874

 
7,019

 
45,666

 

 
1,638,559

Commercial real estate
 
768,952

 

 
4,241

 

 
773,193

Multifamily
 
1,942,456

 
536

 
1,090

 

 
1,944,082

SBA
 
72,273

 
1,831

 
4,638

 
280

 
79,022

Construction
 
200,766

 

 

 

 
200,766

Lease financing
 
3

 

 

 

 
3

Consumer:
 
 
 
 
 
 
 
 
 
 
Single family residential mortgage
 
1,343,107

 
2,234

 
12,762

 

 
1,358,103

Other consumer
 
89,169

 
320

 
490

 

 
89,979

Total traditional loans and leases
 
6,002,600

 
11,940

 
68,887

 
280

 
6,083,707

Total
 
$
6,845,956

 
$
13,517

 
$
70,754

 
$
280

 
$
6,930,507

December 31, 2017
 
 
 
 
 
 
 
 
 
 
NTM loans:
 
 
 
 
 
 
 
 
 
 
Single family residential mortgage
 
$
800,589

 
$
1,595

 
$
1,171

 
$

 
$
803,355

Other consumer
 
3,578

 

 

 

 
3,578

Total NTM loans
 
804,167

 
1,595

 
1,171

 

 
806,933

Traditional loans and leases:
 
 
 
 
 
 
 
 
 
 
Commercial:
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
1,651,628

 
33,376

 
16,947

 

 
1,701,951

Commercial real estate
 
713,131

 

 
4,284

 

 
717,415

Multifamily
 
1,815,601

 
540

 

 

 
1,816,141

SBA
 
72,417

 
1,555

 
4,621

 
106

 
78,699

Construction
 
182,960

 

 

 

 
182,960

Lease financing
 
13

 

 

 

 
13

Consumer:
 
 
 
 
 
 
 
 
 
 
Single family residential mortgage
 
1,240,866

 
2,282

 
9,146

 

 
1,252,294

Other consumer
 
98,030

 
422

 
4,549

 

 
103,001

Total traditional loans and leases
 
5,774,646

 
38,175

 
39,547

 
106

 
5,852,474

Total
 
$
6,578,813

 
$
39,770

 
$
40,718

 
$
106

 
$
6,659,407

Summary of Significant Activities
The following table presents loans and leases transferred from (to) loans held-for-sale by portfolio segment for the three months ended March 31, 2018 and 2017:
 
 
Three Months Ended March 31,
 
 
2018
 
2017
($ in thousands)
 
Transfers from Held-For-Sale
 
Transfers (to) Held-For-Sale
 
Transfers from Held-For-Sale
 
Transfers (to) Held-For-Sale
Commercial:
 
 
 
 
 
 
 
 
Multifamily
 
$

 
$

 
$

 
$
(6,583
)
Consumer:
 
 
 
 
 
 
 
 
Single family residential mortgage
 

 
(2,184
)
 

 
(236,510
)
Other consumer
 

 
(4,362
)
 

 

Total
 
$

 
$
(6,546
)
 
$

 
$
(243,093
)
Accretable Yield, or Income Expected to be Collected
The following table presents a summary of accretable yield, or income expected to be collected, for the periods indicated:
 
 
Three Months Ended March 31,
($ in thousands)
 
2018
 
2017
Balance at beginning of period
 
$

 
$
41,181

Accretion of income
 

 
(1,949
)
Changes in expected cash flows
 

 
(225
)
Disposals
 

 
(316
)
Balance at end of period
 
$

 
$
38,691