XML 60 R40.htm IDEA: XBRL DOCUMENT v3.8.0.1
Loans (Tables)
12 Months Ended
Dec. 31, 2017
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 segment (net of unearned income):
 
 
December 31, 2017
 
December 31, 2016
 
 
Loans, excluding PCI loans
 
PCI Loans
 
Total
 
Loans, excluding PCI loans
 
PCI Loans
 
Total
 
 
(in thousands)
Commercial business
 
$
3,377,324

 
$
12,628

 
$
3,389,952

 
$
2,551,054

 
$
20,185

 
$
2,571,239

Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
188,396

 
12,395

 
200,791

 
170,331

 
17,862

 
188,193

Commercial and multifamily residential
 
3,825,739

 
75,594

 
3,901,333

 
2,719,830

 
89,231

 
2,809,061

Total real estate
 
4,014,135

 
87,989

 
4,102,124

 
2,890,161

 
107,093

 
2,997,254

Real estate construction:
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
200,518

 
177

 
200,695

 
121,887

 
832

 
122,719

Commercial and multifamily residential
 
371,931

 
607

 
372,538

 
209,118

 
1,565

 
210,683

Total real estate construction
 
572,449

 
784

 
573,233

 
331,005

 
2,397

 
333,402

Consumer
 
334,190

 
11,269

 
345,459

 
329,261

 
15,985

 
345,246

Less: Net unearned income
 
(52,111
)
 

 
(52,111
)
 
(33,718
)
 

 
(33,718
)
Total loans, net of unearned income
 
8,245,987

 
112,670

 
8,358,657

 
6,067,763

 
145,660

 
6,213,423

Less: Allowance for loan and lease losses
 
(68,739
)
 
(6,907
)
 
(75,646
)
 
(59,528
)
 
(10,515
)
 
(70,043
)
Total loans, net
 
$
8,177,248

 
$
105,763

 
$
8,283,011

 
$
6,008,235

 
$
135,145

 
$
6,143,380

Loans held for sale
 
$
5,766

 
$

 
$
5,766

 
$
5,846

 
$

 
$
5,846

Analysis of Nonaccrual Loans
The following is an analysis of nonaccrual loans as of December 31, 2017 and 2016:
 
 
December 31, 2017
 
December 31, 2016
 
 
Recorded
Investment
Nonaccrual
Loans
 
Unpaid Principal
Balance
Nonaccrual
Loans
 
Recorded
Investment
Nonaccrual
Loans
 
Unpaid Principal
Balance
Nonaccrual
Loans
 
 
(in thousands)
Commercial business:
 
 
 
 
 
 
 
 
Secured
 
$
45,410

 
$
56,865

 
$
11,524

 
$
21,503

Unsecured
 
50

 
49

 
31

 
303

Real estate:
 
 
 
 
 
 
 
 
One-to-four family residential
 
785

 
1,182

 
568

 
1,302

Commercial and multifamily residential:
 
 
 
 
 
 
 
 
Commercial land
 
2,628

 
2,623

 
934

 
922

Income property
 
4,284

 
5,410

 
4,005

 
4,247

Owner occupied
 
7,029

 
7,270

 
6,248

 
9,030

Real estate construction:
 
 
 
 
 
 
 
 
One-to-four family residential:
 
 
 
 
 
 
 
 
Land and acquisition
 
25

 
26

 
14

 
102

Residential construction
 
1,829

 
1,828

 
549

 
549

Consumer
 
4,149

 
4,633

 
3,883

 
4,331

Total
 
$
66,189

 
$
79,886

 
$
27,756

 
$
42,289

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, 2017 and 2016:
 
 
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, 2017
 
(in thousands)
Commercial business:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Secured
 
$
3,185,321

 
$
2,530

 
$
2,400

 
$

 
$
4,930

 
$
45,410

 
$
3,235,661

Unsecured
 
123,524

 
100

 
501

 

 
601

 
50

 
124,175

Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
184,256

 
1,111

 
402

 

 
1,513

 
785

 
186,554

Commercial and multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial land
 
292,680

 
92

 

 
581

 
673

 
2,628

 
295,981

Income property
 
1,898,655

 
2,426

 
971

 

 
3,397

 
4,284

 
1,906,336

Owner occupied
 
1,590,004

 
2,485

 
468

 

 
2,953

 
7,029

 
1,599,986

Real estate construction:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Land and acquisition
 
9,882

 

 

 

 

 
25

 
9,907

Residential construction
 
187,862

 

 

 

 

 
1,829

 
189,691

Commercial and multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Income property
 
293,028

 

 

 

 

 

 
293,028

Owner occupied
 
72,443

 

 

 

 

 

 
72,443

Consumer
 
325,928

 
1,446

 
702

 

 
2,148

 
4,149

 
332,225

Total
 
$
8,163,583

 
$
10,190

 
$
5,444

 
$
581

 
$
16,215

 
$
66,189

 
$
8,245,987

 
 
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, 2016
 
(in thousands)
Commercial business:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Secured
 
$
2,439,250

 
$
806

 
$
10

 
$

 
$
816

 
$
11,524

 
$
2,451,590

Unsecured
 
94,118

 
287

 
301

 

 
588

 
31

 
94,737

Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
164,416

 
2,448

 
500

 

 
2,948

 
568

 
167,932

Commercial and multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial land
 
269,816

 
64

 

 

 
64

 
934

 
270,814

Income property
 
1,365,150

 
480

 
111

 

 
591

 
4,005

 
1,369,746

Owner occupied
 
1,052,078

 
1,652

 

 

 
1,652

 
6,248

 
1,059,978

Real estate construction:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Land and acquisition
 
11,542

 

 

 

 

 
14

 
11,556

Residential construction
 
109,080

 

 

 

 

 
549

 
109,629

Commercial and multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Income property
 
103,779

 

 

 

 

 

 
103,779

Owner occupied
 
103,480

 

 

 

 

 

 
103,480

Consumer
 
318,369

 
2,035

 
235

 

 
2,270

 
3,883

 
324,522

Total
 
$
6,031,078

 
$
7,772

 
$
1,157

 
$

 
$
8,929

 
$
27,756

 
$
6,067,763

Impaired Financing Receivables
The following is an analysis of the impaired loans (see Note 1) as of December 31, 2017 and 2016:
 
 
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, 2017
 
(in thousands)
Commercial business:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Secured
 
$
3,195,649

 
$
40,012

 
$
3,808

 
$
3,937

 
$
1,867

 
$
36,204

 
$
42,314

Unsecured
 
124,150

 
25

 
25

 
24

 
3

 

 

Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
185,659

 
895

 
867

 
1,408

 
103

 
28

 
337

Commercial and multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial land
 
293,694

 
2,287

 

 

 

 
2,287

 
2,282

Income property
 
1,901,313

 
5,023

 
2,768

 
3,328

 
185

 
2,255

 
2,601

Owner occupied
 
1,591,298

 
8,688

 
77

 
80

 
3

 
8,611

 
10,077

Real estate construction:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Land and acquisition
 
9,907

 

 

 

 

 

 

Residential construction
 
188,481

 
1,210

 

 

 

 
1,210

 
1,210

Commercial and multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Income property
 
293,028

 

 

 

 

 

 

Owner occupied
 
68,393

 
4,050

 

 

 

 
4,050

 
4,050

Consumer
 
325,210

 
7,015

 
5,303

 
5,568

 
199

 
1,712

 
1,864

Total
 
$
8,176,782

 
$
69,205

 
$
12,848

 
$
14,345

 
$
2,360

 
$
56,357

 
$
64,735

 
 
 
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, 2016
 
(in thousands)
Commercial business:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Secured
 
$
2,442,772

 
$
8,818

 
$
2,414

 
$
2,484

 
$
664

 
$
6,404

 
$
12,831

Unsecured
 
94,737

 

 

 

 

 

 

Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
167,403

 
529

 
435

 
693

 
12

 
94

 
291

Commercial and multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial land
 
270,106

 
708

 

 

 

 
708

 
687

Income property
 
1,365,321

 
4,425

 
540

 
544

 
27

 
3,885

 
4,148

Owner occupied
 
1,054,564

 
5,414

 

 

 

 
5,414

 
8,102

Real estate construction:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Land and acquisition
 
11,542

 
14

 
14

 
102

 
1

 

 

Residential construction
 
109,293

 
336

 

 

 

 
336

 
336

Commercial and multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Income property
 
103,779

 

 

 

 

 

 

Owner occupied
 
103,480

 

 

 

 

 

 

Consumer
 
319,307

 
5,215

 
4,464

 
4,558

 
57

 
751

 
833

Total
 
$
6,042,304

 
$
25,459

 
$
7,867

 
$
8,381

 
$
761

 
$
17,592

 
$
27,228


The following table provides additional information on impaired loans for the years ended December 31, 2017, 2016 and 2015:
 
 
Year Ended December 31, 2017
 
Year Ended December 31, 2016
 
Year Ended December 31, 2015
 
 
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
 
$
20,282

 
$
60

 
$
9,368

 
$
79

 
$
7,987

 
$
84

Unsecured
 
5

 

 

 

 

 

Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
730

 
49

 
743

 
10

 
2,848

 
47

Commercial & multifamily residential
 
 
 
 
 
 
 
 
 
 
 
 
Commercial land
 
2,079

 

 
425

 

 
94

 

Income property
 
4,314

 
51

 
2,492

 
26

 
2,913

 
36

Owner occupied
 
5,335

 
445

 
5,084

 

 
7,052

 
26

Real estate construction:
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
 
 
 
 
 
 
 
 
 
 
 
Land and acquisition
 
3

 

 
199

 

 
641

 
5

Residential construction
 
309

 

 
472

 

 
648

 

Commercial & multifamily residential
 
 
 
 
 
 
 
 
 
 
 
 
Owner occupied
 
1,620

 
203

 

 

 

 

Consumer
 
5,973

 
163

 
2,710

 
122

 
189

 
4

Total
 
$
40,650

 
$
971

 
$
21,493

 
$
237

 
$
22,372

 
$
202

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, 2017, 2016 and 2015:
 
 
Year Ended December 31, 2017
 
Year Ended December 31, 2016
 
Year Ended December 31, 2015
 
 
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
 
10

 
$
5,655

 
$
5,655

 
9

 
$
2,131

 
$
2,131

 
5

 
$
3,724

 
$
3,706

Unsecured
 
1

 
26

 
26

 

 

 

 

 

 

Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
3

 
583

 
583

 
3

 
203

 
203

 
1

 
30

 
30

Commercial and multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial land
 
1

 
687

 
687

 

 

 

 

 

 

Income property
 
1

 
1,152

 
1,152

 

 

 

 

 

 

Owner occupied
 
1

 
78

 
78

 
1

 
250

 
250

 

 

 

Commercial and multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Owner occupied
 
1

 
4,050

 
4,050

 

 

 

 

 

 

Consumer
 
42

 
5,891

 
5,891

 
41

 
5,095

 
5,093

 
1

 
54

 
54

Total
 
60

 
$
18,122

 
$
18,122

 
54

 
$
7,679

 
$
7,677

 
7

 
$
3,808

 
$
3,790

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, 2017 and 2016:
 
 
December 31, 2017
 
December 31, 2016
 
 
(in thousands)
Commercial business
 
$
13,753

 
$
21,606

Real estate:
 
 
 
 
One-to-four family residential
 
14,610

 
20,643

Commercial and multifamily residential
 
79,211

 
94,795

Total real estate
 
93,821

 
115,438

Real estate construction:
 
 
 
 
One-to-four family residential
 
177

 
832

Commercial and multifamily residential
 
595

 
1,726

Total real estate construction
 
772

 
2,558

Consumer
 
12,412

 
17,649

Subtotal of purchased credit impaired loans
 
120,758

 
157,251

Less:
 
 
 
 
Valuation discount resulting from acquisition accounting
 
8,088

 
11,591

Allowance for loan losses
 
6,907

 
10,515

PCI loans, net of valuation discounts and allowance for loan losses
 
$
105,763

 
$
135,145

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, 2017, 2016, and 2015:
 
 
Years Ended December 31,
 
 
2017
 
2016
 
2015
 
 
(in thousands)
Balance at beginning of period
 
$
45,191

 
$
58,981

 
$
73,849

Accretion
 
(12,357
)
 
(16,266
)
 
(21,919
)
Disposals
 
(158
)
 
(148
)
 
(1,681
)
Reclassifications from (to) nonaccretable difference
 
(1,500
)
 
2,624

 
8,732

Balance at end of period
 
$
31,176

 
$
45,191

 
$
58,981