XML 34 R24.htm IDEA: XBRL DOCUMENT v3.19.1
Loans Receivable, Net (Tables)
3 Months Ended
Mar. 31, 2019
Receivables [Abstract]  
Components of Loans Receivable, Net
Loans receivable, net at March 31, 2019 and December 31, 2018 consisted of the following (in thousands):
 
March 31, 2019
 
December 31, 2018
Commercial:
 
 
 
Commercial and industrial
$
380,347

 
$
304,994

Commercial real estate – owner occupied
801,290

 
740,375

Commercial real estate – investor
2,149,891

 
2,015,210

Total commercial
3,331,528

 
3,060,579

Consumer:
 
 
 
Residential real estate
2,162,322

 
2,044,286

Home equity loans and lines
351,181

 
353,386

Other consumer
116,838

 
121,561

Total consumer
2,630,341

 
2,519,233

 
5,961,869

 
5,579,812

Purchased credit impaired (“PCI”) loans
16,306

 
8,901

Total Loans
5,978,175

 
5,588,713

Deferred origination costs, net
7,360

 
7,086

Allowance for loan losses
(16,705
)
 
(16,577
)
Total loans, net
$
5,968,830

 
$
5,579,222

Analysis of Allowance for Loan Losses
An analysis of the allowance for loan losses for the three months ended March 31, 2019 and 2018 is as follows (in thousands):
 
Three Months Ended
March 31,
 
2019
 
2018
Balance at beginning of period
$
16,577

 
$
15,721

Provision charged to operations
620

 
1,371

Charge-offs
(868
)
 
(533
)
Recoveries
376

 
258

Balance at end of period
$
16,705

 
$
16,817

Allowance for Loan Losses and Recorded Investment in Loans by Portfolio Segment and Based on Impairment Method Excluding PCI Loans
The following table presents an analysis of the allowance for loan losses for the three months ended March 31, 2019 and 2018 and the balance in the allowance for loan losses and the recorded investment in loans by portfolio segment and based on impairment method as of March 31, 2019 and December 31, 2018, excluding PCI loans (in thousands):

 
Commercial
and 
Industrial
 
Commercial
Real Estate –
Owner
Occupied
 
Commercial
Real Estate –
Investor
 
Residential
Real Estate
 
Consumer
 
Unallocated
 
Total
For the three months ended March 31, 2019
 
 
 
 
 
 
 
 
 
 
 
 
 
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance at beginning of period
$
1,609

 
$
2,277

 
$
8,770

 
$
2,413

 
$
486

 
$
1,022

 
$
16,577

Provision (benefit) charged to operations
(19
)
 
1,550

 
(802
)
 
(23
)
 
(110
)
 
24

 
620

Charge-offs

 
(389
)
 
(21
)
 
(427
)
 
(31
)
 

 
(868
)
Recoveries
57

 

 
295

 
2

 
22

 

 
376

Balance at end of period
$
1,647

 
$
3,438

 
$
8,242

 
$
1,965

 
$
367

 
$
1,046

 
$
16,705

For the three months ended March 31, 2018
 
 
 
 
 
 
 
 
 
 
 
 
 
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance at beginning of period
$
1,801

 
$
3,175

 
$
7,952

 
$
1,804

 
$
614

 
$
375

 
$
15,721

Provision (benefit) charged to operations
470

 
(307
)
 
879

 
493

 
(1
)
 
(163
)
 
1,371

Charge-offs
(44
)
 

 
(123
)
 
(244
)
 
(122
)
 

 
(533
)
Recoveries
24

 
3

 
130

 
85

 
16

 

 
258

Balance at end of period
$
2,251

 
$
2,871

 
$
8,838

 
$
2,138

 
$
507

 
$
212

 
$
16,817

March 31, 2019
 
 
 
 
 
 
 
 
 
 
 
 
 
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending allowance balance attributed to loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$

 
$
604

 
$

 
$

 
$

 
$

 
$
604

Collectively evaluated for impairment
1,647

 
2,834

 
8,242

 
1,965

 
367

 
1,046

 
16,101

Total ending allowance balance
$
1,647

 
$
3,438

 
$
8,242

 
$
1,965

 
$
367

 
$
1,046

 
$
16,705

Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans individually evaluated for impairment
$
250

 
$
7,411

 
$
13,595

 
$
10,028

 
$
3,167

 
$

 
$
34,451

Loans collectively evaluated for impairment
380,097

 
793,879

 
2,136,296

 
2,152,294

 
464,852

 

 
5,927,418

Total ending loan balance
$
380,347

 
$
801,290

 
$
2,149,891

 
$
2,162,322

 
$
468,019

 
$

 
$
5,961,869


December 31, 2018
 
 
 
 
 
 
 
 
 
 
 
 
 
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending allowance balance attributed to loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$

 
$

 
$

 
$

 
$

 
$

 
$

Collectively evaluated for impairment
1,609

 
2,277

 
8,770

 
2,413

 
486

 
1,022

 
16,577

Total ending allowance balance
$
1,609

 
$
2,277

 
$
8,770

 
$
2,413

 
$
486

 
$
1,022

 
$
16,577

Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans individually evaluated for impairment
$
1,626

 
$
5,395

 
$
9,738

 
$
10,064

 
$
2,974

 
$

 
$
29,797

Loans collectively evaluated for impairment
303,368

 
734,980

 
2,005,472

 
2,034,222

 
471,973

 

 
5,550,015

Total ending loan balance
$
304,994

 
$
740,375

 
$
2,015,210

 
$
2,044,286

 
$
474,947

 
$

 
$
5,579,812

Summary of Impaired Loans Excluding PCI Loans
A summary of impaired loans at March 31, 2019, and December 31, 2018, is as follows, excluding PCI loans (in thousands):
 
 
March 31, 2019
 
December 31, 2018
Impaired loans with no allocated allowance for loan losses
$
29,951

 
$
29,797

Impaired loans with allocated allowance for loan losses
4,500

 

 
$
34,451

 
$
29,797

Amount of the allowance for loan losses allocated
$
604

 
$

Summary of Loans Individually Evaluated for Impairment by Loan Portfolio Segment Excluding PCI Loans
The summary of loans individually evaluated for impairment by loan portfolio segment as of March 31, 2019, and December 31, 2018 and for the three months ended March 31, 2019 and 2018, is as follows, excluding PCI loans (in thousands):
 
 
Unpaid
Principal
Balance
 
Recorded
Investment
 
Allowance
for Loan
Losses
Allocated
As of March 31, 2019
 
 
 
 
 
With no related allowance recorded:
 
 
 
 
 
Commercial and industrial
$
272

 
$
250

 
$

Commercial real estate – owner occupied
2,951

 
2,911

 

Commercial real estate – investor
15,680

 
13,595

 

Residential real estate
10,411

 
10,028

 

Consumer
3,500

 
3,167

 

 
$
32,814

 
$
29,951

 
$

With an allowance recorded:
 
 
 
 
 
Commercial and industrial
$

 
$

 
$

Commercial real estate – owner occupied
4,500

 
4,500

 
604

Commercial real estate – investor

 

 

Residential real estate

 

 

Consumer

 

 

 
$
4,500

 
$
4,500

 
$
604

As of December 31, 2018
 
 
 
 
 
With no related allowance recorded:
 
 
 
 
 
Commercial and industrial
$
1,750

 
$
1,626

 
$

Commercial real estate – owner occupied
5,413

 
5,395

 

Commercial real estate – investor
12,633

 
9,738

 

Residential real estate
10,441

 
10,064

 

Consumer
3,301

 
2,974

 

 
$
33,538

 
$
29,797

 
$

With an allowance recorded:
 
 
 
 
 
Commercial and industrial
$

 
$

 
$

Commercial real estate – owner occupied

 

 

Commercial real estate – investor

 

 

Residential real estate

 

 

Consumer

 

 

 
$

 
$

 
$

 
Three Months Ended March 31,
 
2019
 
2018
 
Average
Recorded
Investment
 
Interest
Income
Recognized
 
Average
Recorded
Investment
 
Interest
Income
Recognized
With no related allowance recorded:
 
 
 
 
 
 
 
Commercial and industrial
$
938

 
$
3

 
$
830

 
$
16

Commercial real estate – owner occupied
4,153

 
42

 
12,471

 
115

Commercial real estate – investor
11,667

 
136

 
16,328

 
154

Residential real estate
10,046

 
131

 
11,006

 
125

Consumer
3,071

 
46

 
2,477

 
37

 
$
29,875

 
$
358

 
$
43,112

 
$
447

With an allowance recorded:
 
 
 
 
 
 
 
Commercial and industrial
$

 
$

 
$
736

 
$

Commercial real estate – owner occupied
2,250

 
36

 

 

Commercial real estate – investor

 

 
1,677

 

Residential real estate

 

 

 

Consumer

 

 

 

 
$
2,250

 
$
36

 
$
2,413

 
$

 
Recorded Investment in Non-Accrual Loans by Loan Portfolio Segment Excluding PCI Loans
The following table presents the recorded investment in non-accrual loans by loan portfolio segment as of March 31, 2019 and December 31, 2018, excluding PCI loans (in thousands):
 
March 31, 2019
 
December 31, 2018
Commercial and industrial
$
240

 
$
1,587

Commercial real estate – owner occupied
4,565

 
501

Commercial real estate – investor
4,115

 
5,024

Residential real estate
8,611

 
7,389

Consumer
3,364

 
2,914

 
$
20,895

 
$
17,415

Aging of Recorded Investment in Past Due Loans Excluding PCI Loans
The following table presents the aging of the recorded investment in past due loans as of March 31, 2019 and December 31, 2018 by loan portfolio segment, excluding PCI loans (in thousands):
 
30-59
Days
Past Due
 
60-89
Days
Past Due
 
Greater
than
90 Days
Past Due
 
Total
Past Due
 
Loans Not
Past Due
 
Total
March 31, 2019
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
$
1,231

 
$

 
$
34

 
$
1,265

 
$
379,082

 
$
380,347

Commercial real estate – owner occupied
3,275

 
1,785

 
1,215

 
6,275

 
795,015

 
801,290

Commercial real estate – investor
624

 
2,553

 
4,085

 
7,262

 
2,142,629

 
2,149,891

Residential real estate
9,631

 
3,268

 
5,213

 
18,112

 
2,144,210

 
2,162,322

Consumer
1,272

 
514

 
2,932

 
4,718

 
463,301

 
468,019

 
$
16,033

 
$
8,120

 
$
13,479

 
$
37,632

 
$
5,924,237

 
$
5,961,869

December 31, 2018
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
$

 
$

 
$

 
$

 
$
304,994

 
$
304,994

Commercial real estate – owner occupied
5,104

 
236

 
197

 
5,537

 
734,838

 
740,375

Commercial real estate – investor
3,979

 
2,503

 
2,461

 
8,943

 
2,006,267

 
2,015,210

Residential real estate
10,199

 
4,979

 
4,451

 
19,629

 
2,024,657

 
2,044,286

Consumer
2,200

 
955

 
2,464

 
5,619

 
469,328

 
474,947

 
$
21,482

 
$
8,673

 
$
9,573

 
$
39,728

 
$
5,540,084

 
$
5,579,812

Risk Category of Loans by Loan Portfolio Segment Excluding PCI Loans
As of March 31, 2019 and December 31, 2018, and based on the most recent analysis performed, the risk category of loans by loan portfolio segment follows, excluding PCI loans (in thousands) is as follows: 
 
Pass
 
Special
Mention
 
Substandard
 
Doubtful
 
Total
March 31, 2019
 
 
 
 
 
 
 
 
 
Commercial and industrial
$
369,701

 
$
4,589

 
$
6,057

 
$

 
$
380,347

Commercial real estate – owner occupied
775,723

 
6,514

 
19,053

 

 
801,290

Commercial real estate – investor
2,103,459

 
22,542

 
23,890

 

 
2,149,891

 
$
3,248,883

 
$
33,645

 
$
49,000

 
$

 
$
3,331,528

December 31, 2018
 
 
 
 
 
 
 
 
 
Commercial and industrial
$
291,265

 
$
2,777

 
$
10,952

 
$

 
$
304,994

Commercial real estate – owner occupied
706,825

 
3,000

 
30,550

 

 
740,375

Commercial real estate – investor
1,966,495

 
23,727

 
24,988

 

 
2,015,210

 
$
2,964,585

 
$
29,504

 
$
66,490

 
$

 
$
3,060,579

Recorded Investment in Residential and Consumer Loans Based on Payment Activity Excluding PCI Loans
The following table presents the recorded investment in residential and consumer loans based on payment activity as of March 31, 2019 and December 31, 2018, excluding PCI loans (in thousands):
 
Residential
 
Consumer
March 31, 2019
 
 
 
Performing
$
2,153,711

 
$
464,655

Non-performing
8,611

 
3,364

 
$
2,162,322

 
$
468,019

December 31, 2018
 
 
 
Performing
$
2,036,897

 
$
472,033

Non-performing
7,389

 
2,914

 
$
2,044,286

 
$
474,947

Troubled Debt Restructurings
The following table presents information about troubled debt restructurings which occurred during the three months ended March 31, 2019 and 2018, and troubled debt restructurings modified within the previous year and which defaulted during the three months ended March 31, 2019 and 2018 (dollars in thousands):
 
Number of Loans
 
Pre-modification
Recorded Investment
 
Post-modification
Recorded Investment
Three months ended March 31, 2019
 
 
 
 
 
Troubled Debt Restructurings:
 
 
 
 
 
Residential real estate
3

 
589

 
621

 
Number of Loans
  
Recorded Investment
Troubled Debt Restructurings
 
 
 
Which Subsequently Defaulted:
None

 
None

 
 

 
Number of Loans
 
Pre-modification
Recorded Investment
 
Post-modification
Recorded Investment
Three Months Ended March 31, 2018
 
 
 
 
 
Troubled Debt Restructurings:
 
 
 
 
 
Commercial and industrial
1

 
$
237

 
$
243

Commercial real estate – investor
1

 
179

 
180

Residential real estate
2

 
257

 
270

 
Number of Loans
  
Recorded Investment
Troubled Debt Restructurings
 
  
 
Which Subsequently Defaulted:
None

  
None

 
 
Certain Loans Acquired in Transfer Not Accounted for as Debt Securities Acquired During Period
The following table presents information regarding the estimates of the contractually required payments, the cash flows expected to be collected and the estimated fair value of the PCI loans acquired from Capital Bank at January 31, 2019 (in thousands):
 
Capital
January 31, 2019
Contractually required principal and interest
$
10,468

Contractual cash flows not expected to be collected (non-accretable discount)
(1,940
)
Expected cash flows to be collected at acquisition
8,528

Interest component of expected cash flows (accretable yield)
(1,171
)
Fair value of acquired loans
$
7,357

The following table summarizes the changes in accretable yield for PCI loans during the three months ended March 31, 2019 and 2018 (in thousands):
 
Three Months Ended
March 31,
 
2019
 
2018
Beginning balance
$
3,630

 
$
161

Acquisition
1,171

 
3,535

Accretion
(653
)
 
(222
)
Reclassification from non-accretable difference
45

 
18

Ending balance
$
4,193

 
$
3,492