XML 52 R36.htm IDEA: XBRL DOCUMENT v3.8.0.1
Loans Receivable and Allowance for Credit Losses (Tables)
12 Months Ended
Dec. 31, 2017
Loans and Leases Receivable Disclosure [Abstract]  
Schedule of the composition of Non-PCI and PCI loans
The following table presents the composition of the Company’s non-PCI and PCI loans as of December 31, 2017 and 2016:
 
($ in thousands)
 
December 31, 2017
 
December 31, 2016
 
Non-PCI
Loans
(1)
 
PCI
    Loans (2)
 
Total (1)(2)
 
Non-PCI
Loans (1)
 
PCI
Loans
(2)
 
Total (1)(2)
Commercial lending:
 
 
 
 
 
 
 
 
 
 
 
 
C&I
 
$
10,685,436

 
$
11,795

 
$
10,697,231

 
$
9,602,176

 
$
38,387

 
$
9,640,563

CRE
 
8,659,209

 
277,688

 
8,936,897

 
7,667,661

 
348,448

 
8,016,109

Multifamily residential
 
1,855,128

 
61,048

 
1,916,176

 
1,490,285

 
95,654

 
1,585,939

Construction and land
 
659,326

 
371

 
659,697

 
672,836

 
1,918

 
674,754

Total commercial lending
 
21,859,099

 
350,902

 
22,210,001

 
19,432,958

 
484,407

 
19,917,365

Consumer lending:
 
 
 
 
 
 
 
 
 
 
 
 
Single-family residential
 
4,528,911

 
117,378

 
4,646,289

 
3,370,669

 
139,110

 
3,509,779

HELOCs
 
1,768,917

 
14,007

 
1,782,924

 
1,741,852

 
18,924

 
1,760,776

Other consumer
 
336,504

 

 
336,504

 
315,215

 
4

 
315,219

Total consumer lending
 
6,634,332

 
131,385

 
6,765,717

 
5,427,736

 
158,038

 
5,585,774

Total loans held-for-investment
 
$
28,493,431

 
$
482,287

 
$
28,975,718

 
$
24,860,694

 
$
642,445

 
$
25,503,139

Allowance for loan losses
 
(287,070
)
 
(58
)
 
(287,128
)
 
(260,402
)
 
(118
)
 
(260,520
)
Loans held-for-investment, net
 
$
28,206,361

 
$
482,229

 
$
28,688,590

 
$
24,600,292

 
$
642,327

 
$
25,242,619

 
(1)
Includes net deferred loan fees, unearned fees, unamortized premiums and unaccreted discounts of $(34.0) million and $1.2 million as of December 31, 2017 and 2016, respectively.
(2)
Includes ASC 310-30 discount of $35.3 million and $49.4 million as of December 31, 2017 and 2016, respectively.
Summary of credit risk rating for non-PCI and PCI loans by portfolio segment
The following tables present the credit risk ratings for non-PCI loans by portfolio segment as of December 31, 2017 and 2016:
 
($ in thousands)
 
December 31, 2017
 
Pass/Watch
 
Special
Mention
 
Substandard
 
Doubtful
 
Loss
 
Total Non-
PCI Loans
Commercial lending:
 
 
 
 
 
 
 
 
 
 
 
 
C&I
 
$
10,369,516

 
$
114,769

 
$
180,269

 
$
20,882

 
$

 
$
10,685,436

CRE
 
8,484,635

 
65,616

 
108,958

 

 

 
8,659,209

Multifamily residential
 
1,839,958

 

 
15,170

 

 

 
1,855,128

Construction and land
 
614,441

 
4,590

 
40,295

 

 

 
659,326

Total commercial lending
 
21,308,550

 
184,975

 
344,692

 
20,882

 

 
21,859,099

Consumer lending:
 
 
 
 
 
 
 
 
 
 
 
 
Single-family residential
 
4,490,672

 
16,504

 
21,735

 

 

 
4,528,911

HELOCs
 
1,744,903

 
11,900

 
12,114

 

 

 
1,768,917

Other consumer
 
333,895

 
111

 
2,498

 

 

 
336,504

Total consumer lending
 
6,569,470

 
28,515

 
36,347

 

 

 
6,634,332

Total
 
$
27,878,020

 
$
213,490

 
$
381,039

 
$
20,882

 
$

 
$
28,493,431

 
 
($ in thousands)
 
December 31, 2016
 
Pass/Watch
 
Special
Mention
 
Substandard
 
Doubtful
 
Loss
 
Total Non-
PCI Loans
Commercial lending:
 
 
 
 
 
 
 
 
 
 
 
 
C&I
 
$
9,194,701

 
$
164,711

 
$
237,599

 
$
5,157

 
$
8

 
$
9,602,176

CRE
 
7,476,804

 
29,005

 
161,852

 

 

 
7,667,661

Multifamily residential
 
1,462,522

 
2,268

 
25,495

 

 

 
1,490,285

Construction and land
 
659,536

 

 
13,290

 
10

 

 
672,836

Total commercial lending
 
18,793,563

 
195,984

 
438,236

 
5,167

 
8

 
19,432,958

Consumer lending:
 
 
 
 
 
 
 
 
 
 
 
 
Single-family residential
 
3,341,015

 
10,179

 
19,475

 

 

 
3,370,669

HELOCs
 
1,728,254

 
6,717

 
6,881

 

 

 
1,741,852

Other consumer
 
315,151

 
47

 
17

 

 

 
315,215

Total consumer lending
 
5,384,420

 
16,943

 
26,373

 

 

 
5,427,736

Total
 
$
24,177,983

 
$
212,927

 
$
464,609

 
$
5,167

 
$
8

 
$
24,860,694

 

The following tables present the credit risk ratings for PCI loans by portfolio segment as of December 31, 2017 and 2016:
 
($ in thousands)
 
December 31, 2017
 
Pass/Watch
 
Special
Mention
 
Substandard
 
Doubtful
 
Loss
 
Total PCI
Loans
Commercial lending:
 
 
 
 
 
 
 
 
 
 
 
 
C&I
 
$
10,712

 
$
57

 
$
1,026

 
$

 
$

 
$
11,795

CRE
 
238,605

 
531

 
38,552

 

 

 
277,688

Multifamily residential
 
56,720

 

 
4,328

 

 

 
61,048

Construction and land
 
44

 

 
327

 

 

 
371

Total commercial lending
 
306,081

 
588

 
44,233

 

 

 
350,902

Consumer lending:
 
 
 
 
 
 
 
 
 
 
 
 
Single-family residential
 
113,905

 
1,543

 
1,930

 

 

 
117,378

HELOCs
 
12,642

 

 
1,365

 

 

 
14,007

Other consumer
 

 

 

 

 

 

Total consumer lending
 
126,547

 
1,543

 
3,295

 

 

 
131,385

Total (1)
 
$
432,628

 
$
2,131

 
$
47,528

 
$

 
$

 
$
482,287

 
 
($ in thousands)
 
December 31, 2016
 
Pass/Watch
 
Special
Mention
 
Substandard
 
Doubtful
 
Loss
 
Total PCI
Loans
Commercial lending:
 
 
 
 
 
 
 
 
 
 
 
 
C&I
 
$
33,885

 
$
772

 
$
3,730

 
$

 
$

 
$
38,387

CRE
 
293,529

 
3,239

 
51,680

 

 

 
348,448

Multifamily residential
 
86,190

 

 
9,464

 

 

 
95,654

Construction and land
 
1,562

 

 
356

 

 

 
1,918

Total commercial lending
 
415,166

 
4,011

 
65,230

 

 

 
484,407

Consumer lending:
 
 
 
 
 
 
 
 
 
 
 
 
Single-family residential
 
136,245

 
1,239

 
1,626

 

 

 
139,110

HELOCs
 
17,429

 
316

 
1,179

 

 

 
18,924

Other consumer
 
4

 

 

 

 

 
4

Total consumer lending
 
153,678

 
1,555

 
2,805

 

 

 
158,038

Total (1)
 
$
568,844

 
$
5,566

 
$
68,035

 
$

 
$

 
$
642,445

 
(1)
Loans net of ASC 310-30 discount.
Schedule of aging analysis on non-PCI loans
The following tables present the aging analysis on non-PCI loans as of December 31, 2017 and 2016:
 
($ in thousands)
 
December 31, 2017
 
Accruing
Loans
30-59 Days
Past Due
 
Accruing
Loans
60-89 Days
Past Due
 
Total
Accruing
Past Due
Loans
 
Nonaccrual
Loans Less
Than 90 
Days
Past Due
 
Nonaccrual
Loans
90 or More
Days 
Past Due
 
Total
Nonaccrual
Loans
 
Current
Accruing
Loans
 
Total Non-
PCI Loans
Commercial lending:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
C&I
 
$
30,964

 
$
82

 
$
31,046

 
$
27,408

 
$
41,805

 
$
69,213

 
$
10,585,177

 
$
10,685,436

CRE
 
3,414

 
466

 
3,880

 
5,430

 
21,556

 
26,986

 
8,628,343

 
8,659,209

Multifamily residential
 
4,846

 
14

 
4,860

 
1,418

 
299

 
1,717

 
1,848,551

 
1,855,128

Construction and land
 
758

 

 
758

 

 
3,973

 
3,973

 
654,595

 
659,326

Total commercial lending
 
39,982

 
562

 
40,544

 
34,256

 
67,633

 
101,889

 
21,716,666

 
21,859,099

Consumer lending:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Single-family residential
 
13,269

 
5,355

 
18,624

 
6

 
5,917

 
5,923

 
4,504,364

 
4,528,911

HELOCs
 
4,286

 
4,186

 
8,472

 
89

 
3,917

 
4,006

 
1,756,439

 
1,768,917

Other consumer
 
14

 
23

 
37

 

 
2,491

 
2,491

 
333,976

 
336,504

Total consumer lending
 
17,569

 
9,564

 
27,133

 
95

 
12,325

 
12,420

 
6,594,779

 
6,634,332

Total
 
$
57,551

 
$
10,126

 
$
67,677

 
$
34,351


$
79,958

 
$
114,309

 
$
28,311,445

 
$
28,493,431

 
 
($ in thousands)
 
December 31, 2016
 
Accruing
Loans
30-59 Days
Past Due
 
Accruing
Loans
60-89 Days
Past Due
 
Total
Accruing
Past Due
Loans
 
Nonaccrual
Loans Less
Than 90 
Days
Past Due
 
Nonaccrual
Loans
90 or More
Days 
Past Due
 
Total
Nonaccrual
Loans
 
Current
Accruing
Loans
 
Total Non-
PCI Loans
Commercial lending:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
C&I
 
$
45,052

 
$
2,279

 
$
47,331

 
$
60,519

 
$
20,737

 
$
81,256

 
$
9,473,589

 
$
9,602,176

CRE
 
6,233

 
14,080

 
20,313

 
14,872

 
12,035

 
26,907

 
7,620,441

 
7,667,661

Multifamily residential
 
3,951

 
374

 
4,325

 
2,790

 
194

 
2,984

 
1,482,976

 
1,490,285

Construction and land
 
4,994

 

 
4,994

 
433

 
4,893

 
5,326

 
662,516

 
672,836

Total commercial lending
 
60,230

 
16,733

 
76,963

 
78,614

 
37,859

 
116,473

 
19,239,522

 
19,432,958

Consumer lending:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Single-family residential
 
9,595

 
8,076

 
17,671

 

 
4,214

 
4,214

 
3,348,784

 
3,370,669

HELOCs
 
2,845

 
2,606

 
5,451

 
165

 
1,965

 
2,130

 
1,734,271

 
1,741,852

Other consumer
 
482

 
622

 
1,104

 

 

 

 
314,111

 
315,215

Total consumer lending
 
12,922

 
11,304

 
24,226

 
165

 
6,179

 
6,344

 
5,397,166

 
5,427,736

Total
 
$
73,152

 
$
28,037

 
$
101,189

 
$
78,779

 
$
44,038

 
$
122,817

 
$
24,636,688

 
$
24,860,694

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

Summary of additions and modifications to non-PCI troubled debt restructurings
The following tables present the additions to non-PCI TDRs for the years ended December 31, 2017, 2016 and 2015:
 
($ in thousands)
 
Loans Modified as TDRs During the Year Ended December 31, 2017
 
Number
of
Loans
 
Pre-Modification
Outstanding
Recorded
Investment
 
Post-Modification
Outstanding
Recorded
Investment
(1)
 
Financial
Impact 
(2)
Commercial lending:
 
 
 
 
 
 
 
 
C&I
 
16

 
$
43,884

 
$
37,900

 
$
11,520

CRE
 
4

 
$
2,675

 
$
2,627

 
$
157

Multifamily residential
 
1

 
$
3,655

 
$
2,969

 
$

Consumer lending:
 
 
 
 
 
 
 
 
HELOCs
 
1

 
$
152

 
$
155

 
$

 
 
($ in thousands)
 
Loans Modified as TDRs During the Year Ended December 31, 2016
 
Number
of
Loans
 
Pre-Modification
Outstanding
Recorded
Investment
 
Post-Modification
Outstanding
Recorded
Investment
(1)
 
Financial
Impact 
(2)
Commercial lending:
 
 
 
 
 
 
 
 
C&I
 
18

 
$
65,991

 
$
40,405

 
$
20,574

CRE
 
6

 
$
19,275

 
$
18,824

 
$
701

Construction and land
 
1

 
$
5,522

 
$
4,883

 
$

Consumer lending:
 
 
 
 
 
 
 
 
Single-family residential
 
3

 
$
1,291

 
$
1,268

 
$

HELOCs
 
3

 
$
491

 
$
382

 
$
1

 
 
 
 
 
 
 
 
 
 
($ in thousands)
 
Loans Modified as TDRs During the Year Ended December 31, 2015
 
Number
of
Loans
 
Pre-Modification
Outstanding
Recorded
Investment
 
Post-Modification
Outstanding
Recorded
Investment
(1)
 
Financial
Impact 
(2)
Commercial lending:
 
 
 
 
 
 
 
 
C&I
 
18

 
$
42,816

 
$
34,165

 
$
6,726

CRE
 
3

 
$
1,802

 
$
1,727

 
$

Construction and land
 
2

 
$
2,227

 
$
83

 
$
102

Consumer lending:
 
 
 
 
 
 
 
 
Single-family residential
 
1

 
$
281

 
$
279

 
$
2

 
(1)
Includes subsequent payments after modification and reflects the balance as of December 31, 2017, 2016 and 2015.
(2)
The financial impact includes charge-offs and specific reserves recorded at the modification date.

The following tables present the non-PCI TDR modifications for the years ended December 31, 2017, 2016 and 2015 by modification type:
 
($ in thousands)
 
Modification Type During the Year Ended December 31, 2017
 
Principal (1)
 
Principal
and
  Interest (2)
 
Interest
Rate
Reduction
 
Interest
Deferments
 
Other
 
Total
Commercial lending:
 
 
 
 
 
 
 
 
 
 
 
 
C&I
 
$
13,568

 
$
7,848

 
$

 
$

 
$
16,484

 
$
37,900

CRE
 
2,627

 

 

 

 

 
2,627

Multifamily residential
 
2,969

 

 

 

 

 
2,969

Total commercial lending
 
19,164

 
7,848

 

 

 
16,484

 
43,496

Consumer lending:
 
 
 
 
 
 
 
 
 
 
 
 
HELOCs
 

 
155

 

 

 

 
155

Total consumer lending
 

 
155

 

 

 

 
155

Total
 
$
19,164

 
$
8,003

 
$

 
$

 
$
16,484

 
$
43,651

 
 
($ in thousands)
 
Modification Type During the Year Ended December 31, 2016
 
Principal (1)
 
Principal
and
Interest (2)
 
Interest
Rate
Reduction
 
Interest
Deferments
 
Other
 
Total
Commercial lending:
 
 
 
 
 
 
 
 
 
 
 
 
C&I
 
$
34,499

 
$

 
$
5,876

 
$
30

 
$

 
$
40,405

CRE
 
17,750

 

 

 

 
1,074

 
18,824

Construction and land
 
4,883

 

 

 

 

 
4,883

Total commercial lending
 
57,132

 

 
5,876

 
30

 
1,074

 
64,112

Consumer lending:
 
 
 
 
 
 
 
 
 
 
 
 
Single-family residential
 
264

 

 
797

 
207

 

 
1,268

HELOCs
 
333

 

 
49

 

 

 
382

Total consumer lending
 
597

 

 
846

 
207

 

 
1,650

Total
 
$
57,729

 
$

 
$
6,722

 
$
237

 
$
1,074

 
$
65,762

 
 
 
 
 
 
 
 
 
 
 
 
 
 
($ in thousands)
 
Modification Type During the Year Ended December 31, 2015
 
Principal (1)
 
Principal
and
Interest
(2)
 
Interest
Rate
Reduction
 
Interest
Deferments
 
Other
 
Total
Commercial lending:
 
 
 
 
 
 
 
 
 
 
 
 
C&I
 
$
16,364

 
$
17,801

 
$

 
$

 
$

 
$
34,165

CRE
 
548

 
787

 

 

 
392

 
1,727

Construction and land
 

 

 

 

 
83

 
83

Total commercial lending
 
16,912

 
18,588

 

 

 
475

 
35,975

Consumer lending:
 
 
 
 
 
 
 
 
 
 
 
 
Single-family residential
 
279

 

 

 

 

 
279

Total consumer lending
 
279

 

 

 

 

 
279

Total
 
$
17,191

 
$
18,588

 
$

 
$

 
$
475

 
$
36,254

 
(1)
Includes forbearance payments, term extensions and principal deferments that modify the terms of the loan from principal and interest payments to interest payments only.
(2)
Includes principal and interest deferments or reductions.
The following table presents information on loans modified as TDRs within the previous 12 months that have subsequently defaulted during the years ended December 31, 2017, 2016 and 2015, and were still in default at the respective period end:
 
($ in thousands)
 
Loans Modified as TDRs that Subsequently Defaulted
During the Year Ended December 31,
 
2017
 
2016
 
2015
 
Number of
Loans
 
Recorded
Investment
 
Number of
Loans
 
Recorded
Investment
 
Number of
Loans
 
Recorded
Investment
Commercial lending:
 
 
 
 
 
 
 
 
 
 
 
 
C&I
 
3

 
$
8,659

 

 
$

 

 
$

CRE
 

 
$

 
2

 
$
3,150

 

 
$

Construction and land
 

 
$

 
1

 
$
4,883

 

 
$

Consumer lending:
 
 
 
 
 
 
 
 
 
 
 
 
Single-family residential
 

 
$

 

 
$

 
1

 
$
279

 
 
 
 
 
 
 
 
 
 
 
 
 
Summary of non-PCI impaired loans
The following tables present information on non-PCI impaired loans as of December 31, 2017 and 2016:
 
($ in thousands)
 
December 31, 2017
 
Unpaid
Principal
Balance
 
Recorded
Investment
With No
Allowance
 
Recorded
Investment
With
Allowance
 
Total
Recorded
Investment
 
Related
Allowance
Commercial lending:
 
 
 
 
 
 
 
 
 
 
C&I
 
$
98,889

 
$
36,086

 
$
62,599

 
$
98,685

 
$
16,094

CRE
 
35,550

 
28,699

 
6,857

 
35,556

 
684

Multifamily residential
 
10,625

 
8,019

 
2,617

 
10,636

 
88

Construction and land
 
3,973

 
3,973

 

 
3,973

 

Total commercial lending
 
149,037

 
76,777

 
72,073

 
148,850

 
16,866

Consumer lending:
 
 
 
 
 
 
 
 
 
 
Single-family residential
 
14,287

 

 
14,338

 
14,338

 
534

HELOCs
 
5,201

 
2,287

 
2,921

 
5,208

 
4

Other consumer
 
2,491

 

 
2,491

 
2,491

 
2,491

Total consumer lending
 
21,979

 
2,287

 
19,750

 
22,037

 
3,029

Total non-PCI impaired loans
 
$
171,016

 
$
79,064

 
$
91,823

 
$
170,887

 
$
19,895

 
 
($ in thousands)
 
December 31, 2016
 
Unpaid
Principal
Balance
 
Recorded
Investment
With No
Allowance
 
Recorded
Investment
With
Allowance
 
Total
Recorded
Investment
 
Related
Allowance
Commercial lending:
 
 
 
 
 
 
 
 
 
 
C&I
 
$
167,466

 
$
78,316

 
$
47,303

 
$
125,619

 
$
10,477

CRE
 
50,718

 
32,507

 
14,001

 
46,508

 
1,263

Multifamily residential
 
11,181

 
5,684

 
4,357

 
10,041

 
180

Construction and land
 
6,457

 
5,427

 
443

 
5,870

 
63

Total commercial lending
 
235,822

 
121,934

 
66,104

 
188,038

 
11,983

Consumer lending:
 
 
 
 
 
 
 
 
 
 
Single-family residential
 
15,435

 

 
14,335

 
14,335

 
687

HELOCs
 
4,016

 

 
3,682

 
3,682

 
31

Total consumer lending
 
19,451

 

 
18,017

 
18,017

 
718

Total non-PCI impaired loans
 
$
255,273

 
$
121,934

 
$
84,121

 
$
206,055

 
$
12,701

 
Schedule of average recorded investment and amount of interest income on non-PCI impaired loans
The following table presents the average recorded investment and interest income recognized on non-PCI impaired loans for the years ended December 31, 2017, 2016 and 2015:
 
 
 
 
 
($ in thousands)
 
Year Ended December 31,
 
2017
 
2016
 
2015
 
Average
Recorded
Investment
 
Recognized
Interest
   Income (1)
 
Average
Recorded
Investment
 
Recognized
Interest
Income 
(1)
 
Average
Recorded
Investment
 
Recognized
Interest
   Income (1)
Commercial lending:
 
 
 
 
 
 
 
 
 
 
 
 
C&I
 
$
110,662

 
$
1,517

 
$
148,986

 
$
2,612

 
$
85,290

 
$
538

CRE
 
36,003

 
578

 
47,064

 
1,253

 
43,598

 
536

Multifamily residential
 
11,455

 
422

 
15,763

 
302

 
24,024

 
312

Construction and land
 
4,382

 

 
6,388

 
34

 
2,740

 
39

Total commercial lending
 
162,502

 
2,517

 
218,201

 
4,201

 
155,652

 
1,425

Consumer lending:
 
 
 
 
 
 
 
 
 
 
 
 
Single-family residential
 
14,994

 
417

 
14,323

 
447

 
15,365

 
242

HELOCs
 
5,494

 
55

 
3,703

 
63

 
1,252

 
47

Other consumer
 
2,142

 

 

 

 

 

Total consumer lending
 
22,630

 
472

 
18,026

 
510

 
16,617

 
289

Total non-PCI impaired loans
 
$
185,132

 
$
2,989

 
$
236,227

 
$
4,711

 
$
172,269

 
$
1,714

 
 
 
 
 
(1)
Includes interest recognized on accruing non-PCI TDRs. Interest payments received on nonaccrual non-PCI loans are reflected as a reduction to principal, not as interest income.
Summary of the activity in the allowance for credit losses
The following table presents a summary of activities in the allowance for unfunded credit reserves for the years ended December 31, 2017, 2016 and 2015:
 
($ in thousands)
 
Year Ended December 31,
 
2017
 
2016
 
2015
Allowance for unfunded credit reserves, beginning of period
 
$
16,121

 
$
20,360

 
$
12,712

(Reversal of) provision for unfunded credit reserves
 
(2,803
)
 
(4,239
)
 
7,648

Allowance for unfunded credit reserves, end of period
 
$
13,318

 
$
16,121

 
$
20,360

 
 
 
 
 
 
 

The following table presents a summary of activities in the allowance for loan losses by portfolio segment for the years ended December 31, 2017, 2016 and 2015:
 
($ in thousands)
 
Year Ended December 31,
 
2017
 
2016
 
2015
Non-PCI Loans
 
 
 
 
 
 
Allowance for non-PCI loans, beginning of period
 
$
260,402

 
$
264,600

 
$
260,965

Provision for loan losses on non-PCI loans
 
49,129

 
31,959

 
6,924

Gross charge-offs:
 
 
 
 
 
 
Commercial lending:
 
 
 
 
 
 
C&I
 
(38,118
)
 
(47,739
)
 
(20,423
)
CRE
 

 
(464
)
 
(1,052
)
Multifamily residential
 
(635
)
 
(29
)
 
(1,650
)
Construction and land
 
(149
)
 
(117
)
 
(493
)
Consumer lending:
 
 
 
 
 
 
Single-family residential
 
(1
)
 
(137
)
 
(36
)
HELOCs
 
(55
)
 
(9
)
 
(98
)
Other consumer
 
(17
)
 
(13
)
 
(502
)
Total gross charge-offs
 
(38,975
)
 
(48,508
)
 
(24,254
)
Gross recoveries:
 
 
 
 
 
 
Commercial lending:
 
 
 
 
 
 
C&I
 
12,065

 
8,453

 
8,782

CRE
 
2,111

 
1,488

 
2,488

Multifamily residential
 
1,357

 
1,476

 
4,298

Construction and land
 
259

 
203

 
4,647

Consumer lending:
 
 
 
 
 
 
Single-family residential
 
546

 
401

 
323

HELOCs
 
24

 
7

 
54

Other consumer
 
152

 
323

 
373

Total gross recoveries
 
16,514

 
12,351

 
20,965

Net charge-offs
 
(22,461
)
 
(36,157
)
 
(3,289
)
Allowance for non-PCI loans, end of period
 
287,070

 
260,402

 
264,600

 
 
 
 
 
 
 
PCI Loans
 
 
 
 
 
 
Allowance for PCI loans, beginning of period
 
118

 
359

 
714

Reversal of loan losses on PCI loans
 
(60
)
 
(241
)
 
(355
)
Allowance for PCI loans, end of period
 
58

 
118

 
359

Allowance for loan losses
 
$
287,128

 
$
260,520

 
$
264,959

 
 
 
 
 
 
 
Allowance for loan losses and recorded investments by portfolio segment and impairment methodology
The following tables present the Company’s allowance for loan losses and recorded investments by portfolio segment and impairment methodology as of December 31, 2017 and 2016:
 
($ in thousands)
 
December 31, 2017
 
Commercial Lending
 
Consumer Lending
 
 
 
C&I
 
CRE
 
Multifamily
Residential
 
Construction
and Land
 
Single-Family
Residential
 
HELOCs
 
Other
Consumer
 
Total
Allowance for loan losses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
 
$
16,094

 
$
684

 
$
88

 
$

 
$
534

 
$
4

 
$
2,491

 
$
19,895

Collectively evaluated for impairment
 
146,964

 
40,495

 
19,021

 
26,881

 
25,828

 
7,350

 
636

 
267,175

Acquired with deteriorated credit quality
 

 
58

 

 

 

 

 

 
58

Total
 
$
163,058

 
$
41,237

 
$
19,109

 
$
26,881

 
$
26,362

 
$
7,354

 
$
3,127

 
$
287,128

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Recorded investment in loans
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
 
$
98,685

 
$
35,556

 
$
10,636

 
$
3,973

 
$
14,338

 
$
5,208

 
$
2,491

 
$
170,887

Collectively evaluated for impairment
 
10,586,751

 
8,623,653

 
1,844,492

 
655,353

 
4,514,573

 
1,763,709

 
334,013

 
28,322,544

Acquired with deteriorated credit quality (1)
 
11,795

 
277,688

 
61,048

 
371

 
117,378

 
14,007

 

 
482,287

Total (1)
 
$
10,697,231

 
$
8,936,897

 
$
1,916,176

 
$
659,697

 
$
4,646,289

 
$
1,782,924

 
$
336,504

 
$
28,975,718

 
 
($ in thousands)
 
December 31, 2016
 
Commercial Lending
 
Consumer Lending
 
 
 
C&I
 
CRE
 
Multifamily
Residential
 
Construction
and Land
 
Single-Family
Residential
 
HELOCs
 
Other
Consumer
 
Total
Allowance for loan losses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
 
$
10,477

 
$
1,263

 
$
180

 
$
63

 
$
687

 
$
31

 
$

 
$
12,701

Collectively evaluated for impairment
 
131,689

 
46,552

 
17,363

 
24,926

 
19,103

 
7,475

 
593

 
247,701

Acquired with deteriorated credit quality
 
1

 
112

 

 

 
5

 

 

 
118

Total
 
$
142,167

 
$
47,927

 
$
17,543

 
$
24,989

 
$
19,795

 
$
7,506

 
$
593

 
$
260,520

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Recorded investment in loans
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
 
$
125,619

 
$
46,508

 
$
10,041

 
$
5,870

 
$
14,335

 
$
3,682

 
$

 
$
206,055

Collectively evaluated for impairment
 
9,476,557

 
7,621,153

 
1,480,244

 
666,966

 
3,356,334

 
1,738,170

 
315,215

 
24,654,639

Acquired with deteriorated credit quality (1)
 
38,387

 
348,448

 
95,654

 
1,918

 
139,110

 
18,924

 
4

 
642,445

Total (1)
 
$
9,640,563

 
$
8,016,109

 
$
1,585,939

 
$
674,754

 
$
3,509,779

 
$
1,760,776

 
$
315,219

 
$
25,503,139

 
(1)
Loans net of ASC 310-30 discount
Summary of changes in the accretable yield for the PCI loans
The following table presents the changes in accretable yield for PCI loans for the years ended December 31, 2017, 2016 and 2015:
 
($ in thousands)
 
Year Ended December 31,
 
2017
 
2016
 
2015
Accretable yield for PCI loans, beginning of period
 
$
136,247

 
$
214,907

 
$
311,688

Accretion
 
(42,487
)
 
(68,708
)
 
(107,442
)
Changes in expected cash flows
 
8,217

 
(9,952
)
 
10,661

Accretable yield for PCI loans, end of period
 
$
101,977

 
$
136,247

 
$
214,907

 
Schedule of loans held-for-investment
The following tables present information about the sales, purchases and securitization of loans, and reclassification of loans held-for-investment to/from loans held-for-sale during the years ended December 31, 2017, 2016 and 2015:
 
 
($ in thousands)
 
Year Ended December 31, 2017
 
Commercial Lending
 
Consumer Lending
 
 
 
 
C&I
 
CRE
 
Multifamily
Residential
 
Construction
and Land
 
Single-Family
Residential
 
HELOCs
 
Other
Consumer
 
Total
Loans transferred from held-for-investment to held-for-sale
 
$
476,644

 
$
52,217

 
$
531

 
$
1,609

 
$
249

 
$

 
$
3,706

 
$
534,956

(1) 
Loans of DCB branches transferred from held-for-investment to held-for-sale (included in Branch assets held-for-sale)
 
$
17,590

 
$
36,783

 
$
12,448

 
$
241

 
$
6,416

 
$
4,309

 
$
345

 
$
78,132

(1) 
Sales
 
$
476,644

 
$
52,217

 
$
531

 
$
1,609

 
$
21,058

 
$

 
$
25,905

 
$
577,964

(2)(3)(4) 
Purchases
 
$
503,359

 
$

 
$
2,311

 
$

 
$
29,060

 
$

 
$

 
$
534,730

(6) 
 
 
 
 
($ in thousands)
 
Year Ended December 31, 2016
 
Commercial Lending
 
Consumer Lending
 
 
 
 
C&I
 
CRE
 
Multifamily
Residential
 
Construction
and Land
 
Single-Family
Residential
 
HELOCs
 
Other
Consumer
 
Total
Loans transferred from held-for-investment to held-for-sale
 
$
434,137

 
$
110,927

 
$
269,791

 
$
4,245

 
$

 
$

 
$

 
$
819,100

(1) 
Loans transferred from held-for-sale to held-for-investment
 
$

 
$

 
$
(4,943
)
 
$

 
$

 
$

 
$

 
$
(4,943
)
 
Sales
 
$
434,137

 
$
110,927

 
$
61,268

 
$
4,245

 
$
18,092

 
$

 
$

 
$
628,669

(2)(3)(4) 
Securitization of loans held-for-investment
 
$

 
$

 
$
201,675

 
$

 
$

 
$

 
$

 
$
201,675

(5) 
Purchases
 
$
646,793

 
$

 
$
5,658

 
$

 
$
488,577

 
$

 
$

 
$
1,141,028

(6)(7) 
 
 
 
 
($ in thousands)
 
Year Ended December 31, 2015
 
Commercial Lending
 
Consumer Lending
 
 
 
 
C&I
 
CRE
 
Multifamily
Residential
 
Construction
and Land
 
Single-Family
Residential
 
HELOCs
 
Other
Consumer
 
Total
Loans transferred from held-for-investment to held-for-sale
 
$
779,854

 
$
227

 
$

 
$
4,754

 
$
962,538

 
$
248

 
$

 
$
1,747,621

(1) 
Loans transferred from held-for-sale to held-for-investment
 
$

 
$

 
$

 
$

 
$
(53,376
)
 
$

 
$

 
$
(53,376
)
 
Sales
 
$
779,682

 
$
227

 
$

 
$
4,754

 
$
907,373

 
$
248

 
$
9,913

 
$
1,702,197

(2)(3)(4) 
Purchases
 
$
233,090

 
$

 
$
11,046

 
$

 
$
38,271

 
$

 
$

 
$
282,407

(6) 
 
 
(1)
The Company recorded $473 thousand, $1.9 million and $5.1 million in write-downs to the allowance for loan losses related to loans transferred from held-for-investment to held-for-sale for the years ended December 31, 2017, 2016 and 2015, respectively.
(2)
Includes originated loans sold of $178.2 million, $369.6 million and $1.04 billion for the years ended December 31, 2017, 2016 and 2015, respectively. Originated loans sold were primarily comprised of C&I, CRE and single-family residential loans for the year ended December 31, 2017, C&I, CRE and multifamily residential loans for the year ended December 31, 2016, and single-family residential and C&I loans for the year ended December 31, 2015.
(3)
Includes purchased loans sold in the secondary market of $399.8 million, $259.1 million and $661.9 million for the years ended December 31, 2017, 2016 and 2015, respectively.
(4)
Net gains on sales of loans, excluding the lower of cost or fair value adjustments, were $8.9 million, $10.6 million and $27.8 million for the years ended December 31, 2017, 2016 and 2015, respectively. The lower of cost or fair value adjustments of $61 thousand, $5.6 million and $3.0 million for the years ended December 31, 2017, 2016 and 2015, respectively, were recorded in Net gains on sales of loans on the Consolidated Statement of Income.
(5)
Represents multifamily residential loans securitized during the first quarter of 2016 that resulted in net gains of $1.1 million, $641 thousand in mortgage servicing rights and $160.1 million of held-to-maturity investment security.
(6)
C&I loan purchases for each of the years ended December 31, 2017, 2016 and 2015 mainly represent C&I syndicated loans.
(7)
The higher loan purchases for the year ended December 31, 2016 was mainly due to $488.3 million of single-family residential loans purchased for Community Reinvestment Act (“CRA”) purposes.