XML 37 R27.htm IDEA: XBRL DOCUMENT v3.10.0.1
Allowance for Loan Losses (Tables)
6 Months Ended
Jun. 30, 2018
Receivables [Abstract]  
Schedule of Age Analysis of Past Due Loans Segregated by Class of Loans
The following tables present the age analysis of past due loans segregated by class of loans as of the dates presented:
 
June 30, 2018
(dollars in thousands)
Current

 
30-59 Days
Past Due

 
60-89 Days
Past Due

 
Non - performing

 
Total Past
Due Loans

 
Total Loans

Commercial real estate
$
2,781,239

 
$
2,473

 
$
312

 
$
4,617

 
$
7,402

 
$
2,788,641

Commercial and industrial
1,450,174

 
432

 
119

 
4,853

 
5,404

 
1,455,578

Commercial construction
297,849

 
68

 

 
1,870

 
1,938

 
299,787

Residential mortgage
689,751

 
1,445

 
1,132

 
6,112

 
8,689

 
698,440

Home equity
465,261

 
1,906

 
584

 
3,871

 
6,361

 
471,622

Installment and other consumer
66,371

 
172

 
46

 
49

 
267

 
66,638

Consumer construction
5,412

 

 

 

 

 
5,412

Loans held for sale
3,801

 

 

 

 

 
3,801

Total
$
5,759,858

 
$
6,496

 
$
2,193

 
$
21,372

 
$
30,061

 
$
5,789,919


 
December 31, 2017
(dollars in thousands)
Current

 
30-59 Days
Past Due

 
60-89 Days
Past Due

 
Non - performing

 
Total Past
Due Loans

 
Total Loans

Commercial real estate
$
2,681,395

 
$
997

 
$
134

 
$
3,468

 
$
4,599

 
$
2,685,994

Commercial and industrial
1,426,754

 
420

 
446

 
5,646

 
6,512

 
1,433,266

Commercial construction
377,968

 
2,473

 
20

 
3,873

 
6,366

 
384,334

Residential mortgage
687,195

 
2,975

 
1,439

 
7,165

 
11,579

 
698,774

Home equity
480,956

 
2,065

 
590

 
3,715

 
6,370

 
487,326

Installment and other consumer
66,770

 
193

 
170

 
71

 
434

 
67,204

Consumer construction
4,551

 

 

 

 

 
4,551

Loans held for sale
4,485

 

 

 

 

 
4,485

Total
$
5,730,074

 
$
9,123

 
$
2,799

 
$
23,938

 
$
35,860

 
$
5,765,934

Schedule of Recorded Investment in Commercial Loan Classes by Internally Assigned Risk Ratings
The following tables present the recorded investment in commercial loan classes by internally assigned risk ratings as of the dates presented:
 
June 30, 2018
(dollars in thousands)
Commercial
Real Estate
% of
Total
 
Commercial
and Industrial
% of
Total
 
Commercial
Construction
% of
Total
 
Total
% of
Total
Pass
$
2,636,581

94.5
%
 
$
1,337,331

91.9
%
 
$
272,433

90.9
%
 
$
4,246,345

93.4
%
Special mention
74,169

2.7
%
 
50,142

3.4
%
 
8,566

2.8
%
 
132,877

3.0
%
Substandard
77,891

2.8
%
 
68,105

4.7
%
 
18,788

6.3
%
 
164,784

3.6
%
Total
$
2,788,641

100.0
%
 
$
1,455,578

100.0
%
 
$
299,787

100.0
%
 
$
4,544,006

100.0
%
 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2017
(dollars in thousands)
Commercial
Real Estate
% of
Total
 
Commercial
and Industrial
% of
Total
 
Commercial
Construction
% of
Total
 
Total
% of
Total
Pass
$
2,588,847

96.4
%
 
$
1,345,810

93.9
%
 
$
368,105

95.8
%
 
$
4,302,762

95.5
%
Special mention
66,436

2.5
%
 
54,320

3.8
%
 
9,345

2.4
%
 
130,101

2.9
%
Substandard
30,711

1.1
%
 
33,136

2.3
%
 
6,884

1.8
%
 
70,731

1.6
%
Total
$
2,685,994

100.0
%
 
$
1,433,266

100.0
%
 
$
384,334

100.0
%
 
$
4,503,594

100.0
%
Schedule of Recorded Investment in Consumer Loan Classes by Performing and Nonperforming Status
The following tables present the recorded investment in consumer loan classes by performing and nonperforming status as of the dates presented:
 
June 30, 2018
(dollars in thousands)
Residential
Mortgage
% of
Total
 
Home
Equity
% of
Total
 
Installment
and Other
Consumer
% of
Total
 
Consumer
Construction
% of
Total
 
Total
% of
Total
Performing
$
692,328

99.1
%
 
$
467,751

99.2
%
 
$
66,589

99.9
%
 
$
5,412

100.0
%
 
$
1,232,080

99.2
%
Nonperforming
6,112

0.9
%
 
3,871

0.8
%
 
49

0.1
%
 

%
 
10,032

0.8
%
Total
$
698,440

100.0
%
 
$
471,622

100.0
%
 
$
66,638

100.0
%
 
$
5,412

100.0
%
 
$
1,242,112

100.0
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2017
(dollars in thousands)
Residential
Mortgage
% of
Total
 
Home
Equity
% of
Total
 
Installment
and Other
Consumer
% of
Total
 
Consumer
Construction
% of
Total
 
Total
% of
Total
Performing
$
691,609

99.0
%
 
$
483,611

99.2
%
 
$
67,133

99.9
%
 
$
4,551

100.0
%
 
$
1,246,904

99.1
%
Nonperforming
7,165

1.0
%
 
3,715

0.8
%
 
71

0.1
%
 

%
 
10,951

0.9
%
Total
$
698,774

100.0
%
 
$
487,326

100.0
%
 
$
67,204

100.0
%
 
$
4,551

100.0
%
 
$
1,257,855

100.0
%
Schedule of Investments in Loans Considered to be Impaired and Related Information on Impaired Loans
 
 
 
 
 
 
 
 
 
Six Months Ended
 
June 30, 2018
 
June 30, 2017
(dollars in thousands)
Average
Recorded
Investment
 
Interest
Income
Recognized
 
Average
Recorded
Investment
 
Interest
Income
Recognized
With a related allowance recorded:
 
 
 
 
 
 
 
Commercial real estate
$

 
$

 
$

 
$

Commercial and industrial

 

 
628

 
11

Commercial construction

 

 

 

Consumer real estate

 

 
25

 
1

Other consumer
40

 
2

 
27

 
1

Total with a Related Allowance Recorded
40

 
2

 
680

 
13

Without a related allowance recorded:
 
 
 
 
 
 
 
Commercial real estate
3,712

 
85

 
7,028

 
70

Commercial and industrial
7,796

 
218

 
16,382

 
124

Commercial construction
3,445

 
73

 
4,267

 
79

Consumer real estate
10,128

 
253

 
11,514

 
255

Other consumer
11

 

 
12

 

Total without a Related Allowance Recorded
25,092

 
629

 
39,203

 
528

Total:
 
 
 
 
 
 
 
Commercial real estate
3,712

 
85

 
7,028

 
70

Commercial and industrial
7,796

 
218

 
17,010

 
135

Commercial construction
3,445

 
73

 
4,267

 
79

Consumer real estate
10,128

 
253

 
11,539

 
256

Other consumer
51

 
2

 
39

 
1

Total
$
25,132

 
$
631

 
$
39,883

 
$
541

The following table summarizes average recorded investment in and interest income recognized on loans considered to be impaired for the periods presented:
 
Three Months Ended
 
June 30, 2018
 
June 30, 2017
(dollars in thousands)
Average
Recorded
Investment
 
Interest
Income
Recognized
 
Average
Recorded
Investment
 
Interest
Income
Recognized
With a related allowance recorded:
 
 
 
 
 
 
 
Commercial real estate
$

 
$

 
$

 
$

Commercial and industrial

 

 
813

 
6

Commercial construction

 

 

 

Consumer real estate

 

 
24

 
1

Other consumer
38

 
1

 
26

 

Total with a Related Allowance Recorded
38

 
1

 
863

 
7

Without a related allowance recorded:
 
 
 
 
 
 
 
Commercial real estate
3,609

 
54

 
6,934

 
35

Commercial and industrial
8,060

 
210

 
17,625

 
95

Commercial construction
3,443

 
33

 
4,262

 
42

Consumer real estate
9,483

 
118

 
11,280

 
125

Other consumer
10

 

 
11

 
1

Total without a Related Allowance Recorded
24,605

 
415

 
40,112

 
298

Total:
 
 
 
 
 
 
 
Commercial real estate
3,609

 
54

 
6,934

 
35

Commercial and industrial
8,060

 
210

 
18,438

 
101

Commercial construction
3,443

 
33

 
4,262

 
42

Consumer real estate
9,483

 
118

 
11,304

 
126

Other consumer
48

 
1

 
37

 
1

Total
$
24,643

 
$
416

 
$
40,975

 
$
305

 
 
 
 
 
 
 
 
 
Six Months Ended
 
June 30, 2018
 
June 30, 2017
(dollars in thousands)
Average
Recorded
Investment
 
Interest
Income
Recognized
 
Average
Recorded
Investment
 
Interest
Income
Recognized
With a related allowance recorded:
 
 
 
 
 
 
 
Commercial real estate
$

 
$

 
$

 
$

Commercial and industrial

 

 
628

 
11

Commercial construction

 

 

 

Consumer real estate

 

 
25

 
1

Other consumer
40

 
2

 
27

 
1

Total with a Related Allowance Recorded
40

 
2

 
680

 
13

Without a related allowance recorded:
 
 
 
 
 
 
 
Commercial real estate
3,712

 
85

 
7,028

 
70

Commercial and industrial
7,796

 
218

 
16,382

 
124

Commercial construction
3,445

 
73

 
4,267

 
79

Consumer real estate
10,128

 
253

 
11,514

 
255

Other consumer
11

 

 
12

 

Total without a Related Allowance Recorded
25,092

 
629

 
39,203

 
528

Total:
 
 
 
 
 
 
 
Commercial real estate
3,712

 
85

 
7,028

 
70

Commercial and industrial
7,796

 
218

 
17,010

 
135

Commercial construction
3,445

 
73

 
4,267

 
79

Consumer real estate
10,128

 
253

 
11,539

 
256

Other consumer
51

 
2

 
39

 
1

Total
$
25,132

 
$
631

 
$
39,883

 
$
541


The following tables summarize investments in loans considered to be impaired and related information on those impaired loans as of the dates presented:
 
June 30, 2018
 
December 31, 2017
(dollars in thousands)
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Allowance
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Allowance
With a related allowance recorded:
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate
$

 
$

 
$

 
$

 
$

 
$

Commercial and industrial

 

 

 
1,735

 
1,787

 
29

Commercial construction

 

 

 

 

 

Consumer real estate

 

 

 
21

 
21

 
21

Other consumer
35

 
35

 
35

 
27

 
27

 
27

Total with a Related Allowance Recorded
35

 
35

 
35

 
1,783

 
1,835

 
77

Without a related allowance recorded:
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate
3,555

 
3,828

 

 
3,546

 
3,811

 

Commercial and industrial
17,539

 
19,281

 

 
5,549

 
7,980

 

Commercial construction
3,441

 
4,950

 

 
5,464

 
8,132

 

Consumer real estate
9,186

 
10,132

 

 
10,467

 
11,357

 

Other consumer
9

 
13

 

 
14

 
22

 

Total without a Related Allowance Recorded
33,730

 
38,204

 

 
25,040

 
31,302

 

Total:
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate
3,555

 
3,828

 

 
3,546

 
3,811

 

Commercial and industrial
17,539

 
19,281

 

 
7,284

 
9,767

 
29

Commercial construction
3,441

 
4,950

 

 
5,464

 
8,132

 

Consumer real estate
9,186

 
10,132

 

 
10,488

 
11,378

 
21

Other consumer
44

 
48

 
35

 
41

 
49

 
27

Total
$
33,765

 
$
38,239

 
$
35

 
$
26,823

 
$
33,137

 
$
77

Schedule of Summary of Allowance for Loan Losses
The following tables detail activity in the ALLL for the periods presented:
 
Three Months Ended June 30, 2018
(dollars in thousands)
Commercial
Real Estate
 
Commercial and
Industrial
 
Commercial
Construction
 
Consumer
Real Estate
 
Other
Consumer
 
Total
Loans
Balance at beginning of period
$
30,963

 
$
10,472

 
$
10,721

 
$
5,418

 
$
1,472

 
$
59,046

Charge-offs
(237
)
 
(7,392
)
 
(321
)
 
(268
)
 
(414
)
 
(8,632
)
Recoveries
185

 
362

 
1

 
85

 
125

 
758

Net (Charge-offs)/ Recoveries
(52
)
 
(7,030
)
 
(320
)
 
(183
)
 
(289
)
 
(7,874
)
Provision for loan losses
321

 
7,432

 
1,275

 
6

 
311

 
9,345

Balance at End of Period
$
31,232

 
$
10,874

 
$
11,676

 
$
5,241

 
$
1,494

 
$
60,517

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended June 30, 2017
(dollars in thousands)
Commercial
Real Estate
 
Commercial and
Industrial
 
Commercial
Construction
 
Consumer
Real Estate
 
Other
Consumer
 
Total
Loans
Balance at beginning of period
$
20,570

 
$
13,244

 
$
14,102

 
$
5,956

 
$
1,944

 
$
55,816

Charge-offs
(1,673
)
 
(2,682
)
 

 
(1,097
)
 
(370
)
 
(5,822
)
Recoveries
155

 
69

 
113

 
76

 
75

 
488

Net (Charge-offs)/ Recoveries
(1,518
)
 
(2,613
)
 
113

 
(1,021
)
 
(295
)
 
(5,334
)
Provision for loan losses
5,306

 
(1,375
)
 
(271
)
 
868

 
341

 
4,869

Balance at End of Period
$
24,358

 
$
9,256

 
$
13,944

 
$
5,803

 
$
1,990

 
$
55,351

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Six Months Ended June 30, 2018
(dollars in thousands)
Commercial
Real Estate
 
Commercial and
Industrial
 
Commercial
Construction
 
Consumer
Real Estate
 
Other
Consumer
 
Total
Loans
Balance at beginning of period
$
27,235

 
$
8,966

 
$
13,167

 
$
5,479

 
$
1,543

 
$
56,390

Charge-offs
(232
)
 
(8,222
)
 
(321
)
 
(429
)
 
(872
)
 
(10,076
)
Recoveries
228

 
480

 
1,130

 
323

 
225

 
2,386

Net (Charge-offs)/Recoveries
(4
)
 
(7,742
)
 
809

 
(106
)
 
(647
)
 
(7,690
)
Provision for loan losses
4,001

 
9,650

 
(2,300
)
 
(132
)
 
598

 
11,817

Balance at End of Period
$
31,232

 
$
10,874

 
$
11,676

 
$
5,241

 
$
1,494

 
$
60,517

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Six Months Ended June 30, 2017
(dollars in thousands)
Commercial
Real Estate
 
Commercial and
Industrial
 
Commercial
Construction
 
Consumer
Real Estate
 
Other
Consumer
 
Total
Loans
Balance at beginning of period
$
19,976

 
$
10,810

 
$
13,999

 
$
6,095

 
$
1,895

 
$
52,775

Charge-offs
(2,063
)
 
(3,396
)
 
(644
)
 
(1,856
)
 
(804
)
 
(8,763
)
Recoveries
233

 
255

 
369

 
179

 
251

 
1,287

Net (Charge-offs)/Recoveries
(1,830
)
 
(3,141
)
 
(275
)
 
(1,677
)
 
(553
)
 
(7,476
)
Provision for loan losses
6,212

 
1,587

 
220

 
1,385

 
648

 
10,052

Balance at End of Period
$
24,358

 
$
9,256

 
$
13,944

 
$
5,803

 
$
1,990

 
$
55,351

Schedule of Summary of Allowance for Loan Losses and Recorded Investments
The following tables present the ALLL and recorded investments in loans by category as of the periods presented:
 
June 30, 2018
 
Allowance for Loan Losses
 
Portfolio Loans
(dollars in thousands)
Individually
Evaluated for
Impairment

 
Collectively
Evaluated for
Impairment

 
Total

 
Individually
Evaluated for
Impairment

 
Collectively
Evaluated for
Impairment

 
Total

Commercial real estate
$

 
$
31,232

 
$
31,232

 
$
3,555

 
$
2,785,086

 
$
2,788,641

Commercial and industrial

 
10,874

 
10,874

 
17,539

 
1,438,039

 
1,455,578

Commercial construction

 
11,676

 
11,676

 
3,441

 
296,346

 
299,787

Consumer real estate

 
5,241

 
5,241

 
9,186

 
1,166,288

 
1,175,474

Other consumer
35

 
1,459

 
1,494

 
44

 
66,594

 
66,638

Total
$
35

 
$
60,482

 
$
60,517

 
$
33,765

 
$
5,752,353

 
$
5,786,118

 
 
December 31, 2017
 
Allowance for Loan Losses
 
Portfolio Loans
(dollars in thousands)
Individually
Evaluated for
Impairment

 
Collectively
Evaluated for
Impairment

 
Total

 
Individually
Evaluated for
Impairment

 
Collectively
Evaluated for
Impairment

 
Total

Commercial real estate
$

 
$
27,235

 
$
27,235

 
$
3,546

 
$
2,682,448

 
$
2,685,994

Commercial and industrial
29

 
8,937

 
8,966

 
7,284

 
1,425,982

 
1,433,266

Commercial construction

 
13,167

 
13,167

 
5,464

 
378,870

 
384,334

Consumer real estate
21

 
5,458

 
5,479

 
10,488

 
1,180,163

 
1,190,651

Other consumer
27

 
1,516

 
1,543

 
41

 
67,163

 
67,204

Total
$
77

 
$
56,313

 
$
56,390

 
$
26,823

 
$
5,734,626

 
$
5,761,449