XML 55 R39.htm IDEA: XBRL DOCUMENT v3.3.1.900
Loans (Tables)
12 Months Ended
Dec. 31, 2015
Financing Receivable, Recorded Investment [Line Items]  
Analysis of Loan Portfolio by Major Types of Loans
The following is an analysis of the loan portfolio by major types of loans (net of unearned income):
 
 
December 31, 2015
 
December 31, 2014
 
 
Loans, excluding PCI loans
 
PCI Loans
 
Total
 
Loans, excluding PCI loans
 
PCI Loans
 
Total
 
 
(in thousands)
Commercial business
 
$
2,362,575

 
$
34,848

 
$
2,397,423

 
$
2,119,565

 
$
44,505

 
$
2,164,070

Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
176,295

 
23,938

 
200,233

 
175,571

 
26,993

 
202,564

Commercial and multifamily residential
 
2,491,736

 
99,389

 
2,591,125

 
2,363,541

 
128,769

 
2,492,310

Total real estate
 
2,668,031

 
123,327

 
2,791,358

 
2,539,112

 
155,762

 
2,694,874

Real estate construction:
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
135,874

 
2,278

 
138,152

 
116,866

 
4,021

 
120,887

Commercial and multifamily residential
 
167,413

 
1,630

 
169,043

 
134,443

 
2,321

 
136,764

Total real estate construction
 
303,287

 
3,908

 
307,195

 
251,309

 
6,342

 
257,651

Consumer
 
342,601

 
18,823

 
361,424

 
364,182

 
23,975

 
388,157

Less: Net unearned income
 
(42,373
)
 

 
(42,373
)
 
(59,374
)
 

 
(59,374
)
Total loans, net of unearned income
 
5,634,121

 
180,906

 
5,815,027

 
5,214,794

 
230,584

 
5,445,378

Less: Allowance for loan and lease losses
 
(54,446
)
 
(13,726
)
 
(68,172
)
 
(53,233
)
 
(16,336
)
 
(69,569
)
Total loans, net
 
$
5,579,675

 
$
167,180

 
$
5,746,855

 
$
5,161,561

 
$
214,248

 
$
5,375,809

Loans held for sale
 
$
4,509

 
$

 
$
4,509

 
$
1,116

 
$

 
$
1,116

Analysis of Nonaccrual Loans
The following is an analysis of nonaccrual loans as of December 31, 2015 and 2014:
 
 
 
December 31, 2015
 
December 31, 2014
 
 
Recorded
Investment
Nonaccrual
Loans
 
Unpaid Principal
Balance
Nonaccrual
Loans
 
Recorded
Investment
Nonaccrual
Loans
 
Unpaid Principal
Balance
Nonaccrual
Loans
 
 
(in thousands)
Commercial business:
 
 
 
 
 
 
 
 
Secured
 
$
9,395

 
$
15,688

 
$
16,552

 
$
21,453

Unsecured
 
42

 
256

 
247

 
269

Real estate:
 
 
 
 
 
 
 
 
One-to-four family residential
 
820

 
1,866

 
2,822

 
5,680

Commercial and multifamily residential:
 
 
 
 
 
 
 
 
Commercial land
 
349

 
332

 
821

 
1,113

Income property
 
2,843

 
3,124

 
3,200

 
5,521

Owner occupied
 
6,321

 
8,943

 
3,826

 
5,837

Real estate construction:
 
 
 
 
 
 
 
 
One-to-four family residential:
 
 
 
 
 
 
 
 
Land and acquisition
 
362

 
385

 
95

 
112

Residential construction
 
566

 
679

 
370

 
370

Commercial and multifamily residential:
 
 
 
 
 
 
 
 
Owner occupied
 

 

 
480

 
489

Consumer
 
766

 
990

 
2,939

 
3,930

Total
 
$
21,464

 
$
32,263

 
$
31,352

 
$
44,774

Loans, Excluding Purchased Credit Impaired Loans [Member]  
Financing Receivable, Recorded Investment [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, 2015 and 2014:
 
 
 
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, 2015
 
(in thousands)
Commercial business:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Secured
 
$
2,241,069

 
$
11,611

 
$
617

 
$

 
$
12,228

 
$
9,395

 
$
2,262,692

Unsecured
 
94,867

 
39

 

 

 
39

 
42

 
94,948

Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
170,913

 
1,637

 
66

 

 
1,703

 
820

 
173,436

Commercial and multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial land
 
212,740

 
69

 

 

 
69

 
349

 
213,158

Income property
 
1,305,502

 
1,750

 
684

 

 
2,434

 
2,843

 
1,310,779

Owner occupied
 
939,396

 
599

 

 

 
599

 
6,321

 
946,316

Real estate construction:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Land and acquisition
 
14,388

 

 

 

 

 
362

 
14,750

Residential construction
 
119,809

 

 

 

 

 
566

 
120,375

Commercial and multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Income property
 
83,634

 

 

 

 

 

 
83,634

Owner occupied
 
81,671

 

 

 

 

 

 
81,671

Consumer
 
328,219

 
2,597

 
780

 

 
3,377

 
766

 
332,362

Total
 
$
5,592,208

 
$
18,302

 
$
2,147

 
$

 
$
20,449

 
$
21,464

 
$
5,634,121

 
 
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, 2014
 
(in thousands)
Commercial business:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Secured
 
$
2,004,418

 
$
5,137

 
$
6,149

 
$
1,372

 
$
12,658

 
$
16,552

 
$
2,033,628

Unsecured
 
79,661

 
185

 

 

 
185

 
247

 
80,093

Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
167,197

 
1,700

 
45

 

 
1,745

 
2,822

 
171,764

Commercial and multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial land
 
187,470

 
1,454

 
34

 

 
1,488

 
821

 
189,779

Income property
 
1,294,982

 
3,031

 
786

 

 
3,817

 
3,200

 
1,301,999

Owner occupied
 
839,689

 
937

 
289

 

 
1,226

 
3,826

 
844,741

Real estate construction:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Land and acquisition
 
15,462

 
953

 

 

 
953

 
95

 
16,510

Residential construction
 
97,821

 
326

 

 
4

 
330

 
370

 
98,521

Commercial and multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Income property
 
73,783

 

 

 

 

 

 
73,783

Owner occupied
 
57,470

 

 
994

 

 
994

 
480

 
58,944

Consumer
 
341,032

 
933

 
118

 
10

 
1,061

 
2,939

 
345,032

Total
 
$
5,158,985

 
$
14,656

 
$
8,415

 
$
1,386

 
$
24,457

 
$
31,352

 
$
5,214,794

Impaired Financing Receivables
The following is an analysis of the impaired loans (see Note 1) as of December 31, 2015 and 2014: 
 
 
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, 2015
 
(in thousands)
Commercial business:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Secured
 
$
2,257,168

 
$
5,524

 
$
690

 
$
718

 
$
321

 
$
4,834

 
$
6,455

Unsecured
 
94,948

 

 

 

 

 

 

Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
172,150

 
1,286

 
314

 
339

 
314

 
972

 
1,397

Commercial and multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial land
 
213,158

 

 

 

 

 

 

Income property
 
1,308,673

 
2,106

 

 

 

 
2,106

 
2,311

Owner occupied
 
940,261

 
6,055

 

 

 

 
6,055

 
8,528

Real estate construction:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Land and acquisition
 
14,283

 
467

 

 

 

 
467

 
490

Residential construction
 
119,813

 
562

 
335

 
335

 
3

 
227

 
227

Commercial and multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Income property
 
83,634

 

 

 

 

 

 

Owner occupied
 
81,671

 

 

 

 

 

 

Consumer
 
332,282

 
80

 
15

 
15

 
15

 
65

 
139

Total
 
$
5,618,041

 
$
16,080

 
$
1,354

 
$
1,407

 
$
653

 
$
14,726

 
$
19,547

 
 
 
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, 2014
 
(in thousands)
Commercial business:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Secured
 
$
2,023,104

 
$
10,524

 
$
99

 
$
99

 
$
25

 
$
10,425

 
$
12,410

Unsecured
 
80,091

 
2

 
2

 
2

 
2

 

 

Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
169,619

 
2,145

 
424

 
465

 
120

 
1,721

 
2,370

Commercial and multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial land
 
189,779

 

 

 

 

 

 

Income property
 
1,295,650

 
6,349

 

 

 

 
6,349

 
10,720

Owner occupied
 
835,895

 
8,846

 
582

 
582

 
27

 
8,264

 
12,732

Real estate construction:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Land and acquisition
 
16,401

 
109

 
109

 
109

 
67

 

 

Residential construction
 
98,521

 

 

 

 

 

 

Commercial and multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Income property
 
73,783

 

 

 

 

 

 

Owner occupied
 
58,944

 

 

 

 

 

 

Consumer
 
344,908

 
124

 

 

 

 
124

 
201

Total
 
$
5,186,695

 
$
28,099

 
$
1,216

 
$
1,257

 
$
241

 
$
26,883

 
$
38,433



The following table provides additional information on impaired loans for the years ended December 31, 2015, 2014 and 2013:
 
 
Year Ended December 31, 2015
 
Year Ended December 31, 2014
 
Year Ended December 31, 2013
 
 
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
 
$
7,987

 
$
84

 
$
7,345

 
$
36

 
$
5,636

 
$
19

Unsecured
 

 

 
19

 
1

 
61

 
3

Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
2,848

 
47

 
2,094

 
49

 
1,665

 
63

Commercial & multifamily residential
 
 
 
 
 
 
 
 
 
 
 
 
Commercial land
 
94

 

 
82

 

 
1,691

 

Income property
 
2,913

 
36

 
6,782

 
270

 
8,910

 
238

Owner occupied
 
7,052

 
26

 
9,472

 
956

 
10,779

 
971

Real estate construction:
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
 
 
 
 
 
 
 
 
 
 
 
Land and acquisition
 
641

 
5

 
694

 
6

 
2,624

 
6

Residential construction
 
648

 

 

 

 
420

 

Consumer
 
189

 
4

 
147

 
9

 
253

 
6

Total
 
$
22,372

 
$
202

 
$
26,635

 
$
1,327

 
$
32,039

 
$
1,306


Analysis of loans classified as Troubled Debt Restructurings (“TDR”)
The following is an analysis of loans classified as troubled debt restructurings (“TDR”) for the years ended December 31, 2015, 2014 and 2013:
 
 
Year Ended December 31, 2015
 
Year Ended December 31, 2014
 
Year Ended December 31, 2013
 
 
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
 
5

 
$
3,724

 
$
3,706

 
4

 
$
759

 
$
759

 
2

 
$
190

 
$
190

Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
1

 
30

 
30

 
2

 
494

 
494

 
1

 
113

 
113

Commercial and multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial land
 

 

 

 

 

 

 
1

 
137

 
137

Income property
 

 

 

 
1

 
143

 
126

 
4

 
1,186

 
1,186

Owner occupied
 

 

 

 
1

 
1,496

 
1,496

 
1

 
172

 
172

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

 

 

 

 

 

 
1

 
117

 
117

Consumer
 
1

 
54

 
54

 

 

 

 
2

 
53

 
53

Total
 
7

 
$
3,808

 
$
3,790

 
8

 
$
2,892

 
$
2,875

 
12

 
$
1,968

 
$
1,968

Purchased Credit Impaired Loans [Member]  
Financing Receivable, Recorded Investment [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, 2015 and 2014:
 
 
December 31, 2015
 
December 31, 2014
 
 
(in thousands)
Commercial business
 
$
38,784

 
$
50,334

Real estate:
 
 
 
 
One-to-four family residential
 
27,195

 
31,981

Commercial and multifamily residential
 
106,308

 
140,398

Total real estate
 
133,503

 
172,379

Real estate construction:
 
 
 
 
One-to-four family residential
 
2,326

 
4,353

Commercial and multifamily residential
 
1,834

 
2,588

Total real estate construction
 
4,160

 
6,941

Consumer
 
20,903

 
26,814

Subtotal of purchased credit impaired loans
 
197,350

 
256,468

Less:
 
 
 
 
Valuation discount resulting from acquisition accounting
 
16,444

 
25,884

Allowance for loan losses
 
13,726

 
16,336

PCI loans, net of valuation discounts and allowance for loan losses
 
$
167,180

 
$
214,248

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, 2015, 2014, and 2013:
 
 
Years Ended December 31,
 
 
2015
 
2014
 
2013
 
 
(in thousands)
Balance at beginning of period
 
$
73,849

 
$
103,907

 
$
166,888

Accretion
 
(21,919
)
 
(36,066
)
 
(51,816
)
Disposals
 
(1,681
)
 
(3,386
)
 
(6,898
)
Reclassifications from (to) nonaccretable difference
 
8,732

 
9,394

 
(4,267
)
Balance at end of period
 
$
58,981

 
$
73,849

 
$
103,907