XML 34 R23.htm IDEA: XBRL DOCUMENT v3.7.0.1
Loans Receivable, Net (Tables)
 6 Months Ended
Jun. 30, 2017
Receivables [Abstract]  
Components of Loans Receivable, Net
Loans receivable, net at June 30, 2017 and December 31, 2016 consisted of the following (in thousands):
 
June 30, 2017
 
December 31, 2016
Commercial:
 
 
 
Commercial and industrial
$
193,625

 
$
152,569

Commercial real estate – owner occupied
556,180

 
534,214

Commercial real estate – investor
1,120,942

 
1,132,075

Total commercial
1,870,747

 
1,818,858

Consumer:
 
 
 
Residential mortgage
1,665,862

 
1,647,154

Residential construction
78,339

 
65,319

Home equity loans and lines
282,402

 
288,991

Other consumer
1,267

 
1,564

Total consumer
2,027,870

 
2,003,028

 
3,898,617

 
3,821,886

Purchased credit impaired (“PCI”) loans
4,969

 
7,575

Total Loans
3,903,586

 
3,829,461

Loans in process
(22,589
)
 
(14,249
)
Deferred origination costs, net
4,365

 
3,414

Allowance for loan losses
(16,557
)
 
(15,183
)
Total loans, net
$
3,868,805

 
$
3,803,443
Analysis of Allowance for Loan Losses
An analysis of the allowance for loan losses for the three and six months ended June 30, 2017 and 2016 is as follows (in thousands):
 
Three Months Ended
June 30,
 
Six Months Ended
June 30,
 
2017
 
2016
 
2017
 
2016
Balance at beginning of period
$
16,151

 
$
16,214

 
$
15,183

 
$
16,722

Provision charged to operations
1,165

 
662

 
1,865

 
1,225

Charge-offs
(1,299
)
 
(223
)
 
(1,504
)
 
(1,395
)
Recoveries
540

 
25

 
1,013

 
126

Balance at end of period
$
16,557

 
$
16,678

 
$
16,557

 
$
16,678
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 and six months ended June 30, 2017 and 2016 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 June 30, 2017 and December 31, 2016, excluding PCI loans (in thousands):

 
Residential
Real Estate
 
Commercial
Real Estate –
Owner
Occupied
 
Commercial
Real Estate –
Investor
 
Consumer
 
Commercial
and Industrial
 
Unallocated
 
Total
For the three months ended June 30, 2017
 
 
 
 
 
 
 
 
 
 
 
 
 
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance at beginning of period
$
1,569

 
$
3,449

 
$
7,361

 
$
1,136

 
$
2,080

 
$
556

 
$
16,151

Provision (benefit) charged to operations
639

 
(342
)
 
1,090

 
(244
)
 
160

 
(138
)
 
1,165

Charge-offs
(1,152
)
 
(23
)
 
(84
)
 
(40
)
 
—

 
—

 
(1,299
)
Recoveries
436

 
13

 
—

 
78

 
13

 
—

 
540

Balance at end of period
$
1,492

 
$
3,097

 
$
8,367

 
$
930

 
$
2,253

 
$
418

 
$
16,557

For the three months ended June 30, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance at beginning of period
$
6,555

 
$
2,363

 
$
4,302

 
$
1,081

 
$
1,380

 
$
533

 
$
16,214

Provision (benefit) charged to operations
(480
)
 
390

 
410

 
70

 
(127
)
 
399

 
662

Charge-offs
(74
)
 
(42
)
 
—

 
(63
)
 
(44
)
 
—

 
(223
)
Recoveries
5

 
—

 
1

 
19

 
—

 
—

 
25

Balance at end of period
$
6,006

 
$
2,711

 
$
4,713

 
$
1,107

 
$
1,209

 
$
932

 
$
16,678

For the six months ended June 30, 2017
 
 
 
 
 
 
 
 
 
 
 
 
 
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance at beginning of period
$
2,245

 
$
2,999

 
$
6,361

 
$
1,110

 
$
2,037

 
$
431

 
$
15,183

Provision (benefit) charged to operations
12

 
48

 
2,083

 
(224
)
 
(41
)
 
(13
)
 
1,865

Charge-offs
(1,201
)
 
(73
)
 
(84
)
 
(58
)
 
(88
)
 
—

 
(1,504
)
Recoveries
436

 
123

 
7

 
102

 
345

 
—

 
1,013

Balance at end of period
$
1,492

 
$
3,097

 
$
8,367

 
$
930

 
$
2,253

 
$
418

 
$
16,557

For the six months ended June 30, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance at beginning of period
$
6,590

 
$
2,292

 
$
4,873

 
$
1,095

 
$
1,639

 
$
233

 
$
16,722

Provision (benefit) charged to operations
(491
)
 
1,429

 
(170
)
 
30

 
(272
)
 
699

 
1,225

Charge-offs
(152
)
 
(1,010
)
 
—

 
(66
)
 
(167
)
 
—

 
(1,395
)
Recoveries
59

 
—

 
10

 
48

 
9

 
—

 
126

Balance at end of period
$
6,006

 
$
2,711

 
$
4,713

 
$
1,107

 
$
1,209

 
$
932

 
$
16,678

June 30, 2017
 
 
 
 
 
 
 
 
 
 
 
 
 
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending allowance balance attributed to loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
—

 
$
—

 
$
616

 
$
—

 
$
—

 
$
—

 
$
616

Collectively evaluated for impairment
1,492

 
3,097

 
7,751

 
930

 
2,253

 
418

 
15,941

Total ending allowance balance
$
1,492

 
$
3,097

 
$
8,367

 
$
930

 
$
2,253

 
$
418

 
$
16,557

Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans individually evaluated for impairment
$
13,098

 
$
10,896

 
$
13,861

 
$
2,512

 
$
923

 
$
—

 
$
41,290

Loans collectively evaluated for impairment
1,731,103

 
545,284

 
1,107,081

 
281,157

 
192,702

 
—

 
3,857,327

Total ending loan balance
$
1,744,201

 
$
556,180

 
$
1,120,942

 
$
283,669

 
$
193,625

 
$
—

 
$
3,898,617

 
Residential
Real Estate
 
Commercial
Real Estate –
Owner
Occupied
 
Commercial
Real Estate –
Investor
 
Consumer
 
Commercial
and Industrial
 
Unallocated
 
Total
December 31, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending allowance balance attributed to loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
266

 
$
—

 
$
119

 
$
125

 
$
—

 
$
—

 
$
510

Collectively evaluated for impairment
1,979

 
2,999

 
6,242

 
985

 
2,037

 
431

 
14,673

Total ending allowance balance
$
2,245

 
$
2,999

 
$
6,361

 
$
1,110

 
$
2,037

 
$
431

 
$
15,183

Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans individually evaluated for impairment
$
13,306

 
$
11,123

 
$
3,789

 
$
2,556

 
$
268

 
$
—

 
$
31,042

Loans collectively evaluated for impairment
1,699,167

 
523,091

 
1,128,286

 
287,999

 
152,301

 
—

 
3,790,844

Total ending loan balance
$
1,712,473

 
$
534,214

 
$
1,132,075

 
$
290,555

 
$
152,569

 
$
—

 
$
3,821,886
Summary of Impaired Loans Excluding PCI Loans
A summary of impaired loans at June 30, 2017, and December 31, 2016, is as follows, excluding PCI loans (in thousands):
 
 
June 30, 2017
 
December 31, 2016
Impaired loans with no allocated allowance for loan losses
$
36,729

 
$
25,228

Impaired loans with allocated allowance for loan losses
4,561

 
5,814

 
$
41,290

 
$
31,042

Amount of the allowance for loan losses allocated
$
616

 
$
510
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 June 30, 2017, and December 31, 2016 and for the three and six months ended June 30, 2017 and 2016, is as follows, excluding PCI loans (in thousands):
 
 
Unpaid
Principal
Balance
 
Recorded
Investment
 
Allowance
for Loan
Losses
Allocated
As of June 30, 2017
 
 
 
 
 
With no related allowance recorded:
 
 
 
 
 
Residential real estate
$
13,619

 
$
13,098

 
$
—

Commercial real estate – owner occupied
11,578

 
10,896

 
—

Commercial real estate – investor
10,266

 
9,300

 
 
Consumer
2,995

 
2,512

 
—

Commercial and industrial
955

 
923

 
—

 
$
39,413

 
$
36,729

 
$
—

With an allowance recorded:
 
 
 
 
 
Residential real estate
$
—

 
$
—

 
$
—

Commercial real estate – owner occupied
—

 
—

 
—

Commercial real estate – investor
4,563

 
4,561

 
616

Consumer
—

 
—

 
—

Commercial and industrial
—

 
—

 
—

 
$
4,563

 
$
4,561

 
$
616

As of December 31, 2016
 
 
 
 
 
With no related allowance recorded:
 
 
 
 
 
Residential real estate
$
9,848

 
$
9,694

 
$
—

Commercial real estate – owner occupied
11,886

 
11,123

 
—

Commercial real estate – investor
2,239

 
1,897

 
—

Consumer
2,559

 
2,246

 
—

Commercial and industrial
300

 
268

 
—

 
$
26,832

 
$
25,228

 
$
—

With an allowance recorded:
 
 
 
 
 
Residential real estate
$
3,998

 
$
3,612

 
$
266

Commercial real estate – owner occupied
—

 
—

 
—

Commercial real estate – investor
2,011

 
1,892

 
119

Consumer
581

 
310

 
125

Commercial and industrial
—

 
—

 
—

 
$
6,590

 
$
5,814

 
$
510

 
Three Months Ended June 30,
 
2017
 
2016
 
Average
Recorded
Investment
 
Interest
Income
Recognized
 
Average
Recorded
Investment
 
Interest
Income
Recognized
With no related allowance recorded:
 
 
 
 
 
 
 
Residential real estate
$
10,929

 
$
187

 
$
12,852

 
$
135

Commercial real estate – owner occupied
10,830

 
24

 
15,711

 
154

Commercial real estate – investor
5,655

 
221

 
282

 
5

Consumer
2,375

 
42

 
1,948

 
29

Commercial and industrial
596

 
19

 
270

 
—

 
$
30,385

 
$
493

 
$
31,063

 
$
323

With an allowance recorded:
 
 
 
 
 
 
 
Residential real estate
$
2,156

 
$
—

 
$
635

 
$
9

Commercial real estate – owner occupied
—

 
—

 
1,637

 
—

Commercial real estate – investor
5,249

 
13

 
726

 
—

Consumer
142

 
—

 
115

 
—

Commercial and industrial
—

 
—

 
—

 
—

 
$
7,547

 
$
13

 
$
3,113

 
$
9

 
Six months ended June 30,
 
2017
 
2016
 
Average
Recorded
Investment
 
Interest
Income
Recognized
 
Average
Recorded
Investment
 
Interest
Income
Recognized
With no related allowance recorded:
 
 
 
 
 
 
 
Residential real estate
$
10,517

 
$
273

 
$
12,948

 
$
258

Commercial real estate – owner occupied
10,927

 
185

 
15,778

 
287

Commercial real estate – investor
4,402

 
247

 
314

 
7

Consumer
2,332

 
70

 
2,059

 
58

Commercial and industrial
486

 
24

 
270

 
—

 
$
28,664

 
$
799

 
$
31,369

 
$
610

With an allowance recorded:
 
 
 
 
 
 
 
Residential real estate
$
2,641

 
$
62

 
$
636

 
$
15

Commercial real estate – owner occupied
—

 
—

 
1,624

 
—

Commercial real estate – investor
4,130

 
68

 
684

 
—

Consumer
198

 
6

 
100

 
3

Commercial and industrial
—

 
—

 
—

 
—

 
$
6,969

 
$
136

 
$
3,044

 
$
18
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 June 30, 2017 and December 31, 2016, excluding PCI loans (in thousands):
 
June 30, 2017
 
December 31, 2016
Residential real estate
$
7,936

 
$
8,126

Commercial real estate – owner occupied
943

 
2,414

Commercial real estate – investor
5,608

 
521

Consumer
1,706

 
2,064

Commercial and industrial
68

 
441

 
$
16,261

 
$
13,566
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 June 30, 2017 and December 31, 2016 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
June 30, 2017
 
 
 
 
 
 
 
 
 
 
 
Residential real estate
$
8,685

 
$
1,970

 
$
6,730

 
$
17,385

 
$
1,726,816

 
$
1,744,201

Commercial real estate – owner occupied
682

 
4,898

 
849

 
6,429

 
549,751

 
556,180

Commercial real estate – investor
2,732

 
4,506

 
5,522

 
12,760

 
1,108,182

 
1,120,942

Consumer
1,756

 
497

 
1,178

 
3,431

 
280,238

 
283,669

Commercial and industrial
165

 
275

 
228

 
668

 
192,957

 
193,625

 
$
14,020

 
$
12,146

 
$
14,507

 
$
40,673

 
$
3,857,944

 
$
3,898,617

December 31, 2016
 
 
 
 
 
 
 
 
 
 
 
Residential real estate
$
9,532

 
$
3,038

 
$
7,159

 
$
19,729

 
$
1,692,744

 
$
1,712,473

Commercial real estate – owner occupied
3,962

 
1,032

 
890

 
5,884

 
528,330

 
534,214

Commercial real estate – investor
—

 
—

 
521

 
521

 
1,131,554

 
1,132,075

Consumer
1,519

 
436

 
1,963

 
3,918

 
286,637

 
290,555

Commercial and industrial
5,548

 
181

 
384

 
6,113

 
146,456

 
152,569

 
$
20,561

 
$
4,687

 
$
10,917

 
$
36,165

 
$
3,785,721

 
$
3,821,886
Risk Category of Loans by Loan Portfolio Segment Excluding PCI Loans
As of June 30, 2017 and December 31, 2016, 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
June 30, 2017
 
 
 
 
 
 
 
 
 
Commercial real estate – owner occupied
$
534,237

 
$
4,419

 
$
17,524

 
$
—

 
$
556,180

Commercial real estate – investor
1,087,710

 
10,749

 
22,483

 
—

 
1,120,942

Commercial and industrial
187,021

 
3,547

 
3,057

 
—

 
193,625

 
$
1,808,968

 
$
18,715

 
$
43,064

 
$
—

 
$
1,870,747

December 31, 2016
 
 
 
 
 
 
 
 
 
Commercial real estate – owner occupied
$
501,652

 
$
7,680

 
$
24,882

 
$
—

 
$
534,214

Commercial real estate – investor
1,106,747

 
713

 
24,615

 
—

 
1,132,075

Commercial and industrial
150,474

 
757

 
1,338

 
—

 
152,569

 
$
1,758,873

 
$
9,150

 
$
50,835

 
$
—

 
$
1,818,858
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 June 30, 2017 and December 31, 2016, excluding PCI loans (in thousands):
 
Residential Real Estate
 
Residential
 
Consumer
June 30, 2017
 
 
 
Performing
$
1,736,265

 
$
281,963

Non-performing
7,936

 
1,706

 
$
1,744,201

 
$
283,669

December 31, 2016
 
 
 
Performing
$
1,704,347

 
$
288,491

Non-performing
8,126

 
2,064

 
$
1,712,473

 
$
290,555
Troubled Debt Restructurings
The following table presents information about troubled debt restructurings which occurred during the three and six months ended June 30, 2017 and 2016, and troubled debt restructurings modified within the previous year and which defaulted during the three and six months ended June 30, 2017 and 2016, (dollars in thousands):
 
Number of Loans
 
Pre-modification
Recorded Investment
 
Post-modification
Recorded Investment
Three Months Ended June 30, 2017
 
 
 
 
 
Troubled Debt Restructurings:
 
 
 
 
 
Residential real estate
2

 
$
658

 
$
658

Commercial real estate - owner occupied
1

 
966

 
966

Commercial real estate - investor
2

 
5,036

 
5,011

Commercial and industrial
1

 
665

 
665

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

  
None

 
Number of Loans
 
Pre-modification
Recorded Investment
 
Post-modification
Recorded Investment
Six months ended June 30, 2017
 
 
 
 
 
Troubled Debt Restructurings:
 
 
 
 
 
Residential real estate
4

 
$
1,026

 
$
999

Commercial real estate - owner occupied
3

 
2,609

 
2,609

Commercial real estate – investor
3

 
5,662

 
5,784

Commercial and industrial
1

 
665

 
665

 
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 June 30, 2016
 
 
 
 
 
Troubled Debt Restructurings:
 
 
 
 
 
Residential real estate
1

 
$
29

 
$
29

Consumer
2

 
63

 
63

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

  
None

 
Number of Loans
 
Pre-modification
Recorded Investment
 
Post-modification
Recorded Investment
Six months ended June 30, 2016
 
 
 
 
 
Troubled Debt Restructurings:
 
 
 
 
 
Residential real estate
2

 
$
219

 
$
218

Commercial real estate – investor
1

 
256

 
270

Consumer
2

 
63

 
63

 
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 Ocean Shore at December 1, 2016, Cape at May 2, 2016, and Colonial American at July 31, 2015 (in thousands):
 
Ocean Shore
December 1, 2016
 
Cape
May 2, 2016
 
Colonial American
July 31, 2015
Contractually required principal and interest
$
7,385

 
$
21,345

 
$
3,263

Contractual cash flows not expected to be collected (non-accretable discount)
(4,666
)
 
(12,387
)
 
(1,854
)
Expected cash flows to be collected at acquisition
2,719

 
8,958

 
1,409

Interest component of expected cash flows (accretable yield)
(401
)
 
(576
)
 
(109
)
Fair value of acquired loans
$
2,318

 
$
8,382

 
$
1,300

The following table summarizes the changes in accretable yield for PCI loans during the three and six months ended June 30, 2017 and 2016 (in thousands):
 
Three Months Ended June 30, 2017
 
Six months ended June 30, 2017
 
Three Months Ended June 30, 2016
 
Six Months Ended June 30, 2016
Beginning balance
$
693

 
$
749

 
$
66

 
$
75

Acquisition
—

 
—

 
1,040

 
1,040

Accretion
(152
)
 
(314
)
 
(95
)
 
(104
)
Reclassification from non-accretable difference
924

 
1,030

 
—

 
—

Ending balance
$
1,465

 
$
1,465

 
$
1,011

 
$
1,011