XML 34 R24.htm IDEA: XBRL DOCUMENT v3.19.2
Loans Receivable, Net (Tables)
 6 Months Ended
Jun. 30, 2019
Receivables [Abstract]  
Components of Loans Receivable, Net
Loans receivable, net at June 30, 2019 and December 31, 2018 consisted of the following (in thousands):
 
June 30, 2019
 
December 31, 2018
Commercial:
 
 
 
Commercial and industrial
$
391,588

 
$
304,994

Commercial real estate – owner occupied
770,730

 
740,375

Commercial real estate – investor
2,131,762

 
2,015,210

Total commercial
3,294,080

 
3,060,579

Consumer:
 
 
 
Residential real estate
2,193,489

 
2,044,286

Home equity loans and lines
341,869

 
353,386

Other consumer
109,015

 
121,561

Total consumer
2,644,373

 
2,519,233

 
5,938,453

 
5,579,812

Purchased credit impaired (“PCI”) loans
13,432

 
8,901

Total Loans
5,951,885

 
5,588,713

Deferred origination costs, net
8,180

 
7,086

Allowance for loan losses
(16,135
)
 
(16,577
)
Total loans, net
$
5,943,930

 
$
5,579,222
Analysis of Allowance for Loan Losses
An analysis of the allowance for loan losses for the three and six months ended June 30, 2019 and 2018 is as follows (in thousands):
 
Three Months Ended
June 30,
 
Six Months Ended
June 30,
 
2019
 
2018
 
2019
 
2018
Balance at beginning of period
$
16,705

 
$
16,817

 
$
16,577

 
$
15,721

Provision charged to operations
356

 
706

 
976

 
2,077

Charge-offs
(1,138
)
 
(1,284
)
 
(2,006
)
 
(1,817
)
Recoveries
212

 
452

 
588

 
710

Balance at end of period
$
16,135

 
$
16,691

 
$
16,135

 
$
16,691
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, 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 June 30, 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 June 30, 2019
 
 
 
 
 
 
 
 
 
 
 
 
 
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance at beginning of period
$
1,647

 
$
3,438

 
$
8,242

 
$
1,965

 
$
367

 
$
1,046

 
$
16,705

Provision (benefit) charged to operations
(34
)
 
(439
)
 
117

 
729

 
285

 
(302
)
 
356

Charge-offs
—

 
(132
)
 
(65
)
 
(768
)
 
(173
)
 
—

 
(1,138
)
Recoveries
26

 
1

 
112

 
40

 
33

 
—

 
212

Balance at end of period
$
1,639

 
$
2,868

 
$
8,406

 
$
1,966

 
$
512

 
$
744

 
$
16,135

For the three months ended June 30, 2018
 
 
 
 
 
 
 
 
 
 
 
 
 
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance at beginning of period
$
2,251

 
$
2,871

 
$
8,838

 
$
2,138

 
$
507

 
$
212

 
$
16,817

Provision (benefit) charged to operations
(186
)
 
(616
)
 
1,166

 
8

 
(15
)
 
349

 
706

Charge-offs
(13
)
 
(90
)
 
(978
)
 
(157
)
 
(46
)
 
—

 
(1,284
)
Recoveries
28

 
175

 
32

 
137

 
80

 
—

 
452

Balance at end of period
$
2,080

 
$
2,340

 
$
9,058

 
$
2,126

 
$
526

 
$
561

 
$
16,691

For the six months ended June 30, 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
(53
)
 
1,112

 
(685
)
 
705

 
175

 
(278
)
 
976

Charge-offs
—

 
(522
)
 
(86
)
 
(1,193
)
 
(205
)
 
—

 
(2,006
)
Recoveries
83

 
1

 
407

 
41

 
56

 
—

 
588

Balance at end of period
$
1,639

 
$
2,868

 
$
8,406

 
$
1,966

 
$
512

 
$
744

 
$
16,135

For the six months ended June 30, 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
283

 
(923
)
 
2,045

 
501

 
(15
)
 
186

 
2,077

Charge-offs
(56
)
 
(90
)
 
(1,101
)
 
(401
)
 
(169
)
 
—

 
(1,817
)
Recoveries
52

 
178

 
162

 
222

 
96

 
—

 
710

Balance at end of period
$
2,080

 
$
2,340

 
$
9,058

 
$
2,126

 
$
526

 
$
561

 
$
16,691

June 30, 2019
 
 
 
 
 
 
 
 
 
 
 
 
 
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending allowance balance attributed to loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
—

 
$
565

 
$
—

 
$
—

 
$
—

 
$
—

 
$
565

Collectively evaluated for impairment
1,639

 
2,303

 
8,406

 
1,966

 
512

 
744

 
15,570

Total ending allowance balance
$
1,639

 
$
2,868

 
$
8,406

 
$
1,966

 
$
512

 
$
744

 
$
16,135

Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans individually evaluated for impairment
$
248

 
$
6,598

 
$
8,169

 
$
10,179

 
$
3,373

 
$
—

 
$
28,567

Loans collectively evaluated for impairment
391,340

 
764,132

 
2,123,593

 
2,183,310

 
447,511

 
—

 
5,909,886

Total ending loan balance
$
391,588

 
$
770,730

 
$
2,131,762

 
$
2,193,489

 
$
450,884

 
$
—

 
$
5,938,453


 
Commercial
and 
Industrial
 
Commercial
Real Estate –
Owner
Occupied
 
Commercial
Real Estate –
Investor
 
Residential
Real Estate
 
Consumer
 
Unallocated
 
Total
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 June 30, 2019, and December 31, 2018, is as follows, excluding PCI loans (in thousands):
 
 
June 30, 2019
 
December 31, 2018
Impaired loans with no allocated allowance for loan losses
$
26,674

 
$
29,797

Impaired loans with allocated allowance for loan losses
1,893

 
—

 
$
28,567

 
$
29,797

Amount of the allowance for loan losses allocated
$
565

 
$
—
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, 2019, and December 31, 2018 and for the three and six months ended June 30, 2019 and 2018, is as follows, excluding PCI loans (in thousands):
 
 
Unpaid
Principal
Balance
 
Recorded
Investment
 
Allowance
for Loan
Losses
Allocated
As of June 30, 2019
 
 
 
 
 
With no related allowance recorded:
 
 
 
 
 
Commercial and industrial
$
270

 
$
248

 
$
—

Commercial real estate – owner occupied
4,781

 
4,705

 
—

Commercial real estate – investor
9,848

 
8,169

 
—

Residential real estate
10,551

 
10,179

 
—

Consumer
3,711

 
3,373

 
—

 
$
29,161

 
$
26,674

 
$
—

With an allowance recorded:
 
 
 
 
 
Commercial and industrial
$
—

 
$
—

 
$
—

Commercial real estate – owner occupied
1,918

 
1,893

 
565

Commercial real estate – investor
—

 
—

 
—

Residential real estate
—

 
—

 
—

Consumer
—

 
—

 
—

 
$
1,918

 
$
1,893

 
$
565

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 June 30,
 
2019
 
2018
 
Average
Recorded
Investment
 
Interest
Income
Recognized
 
Average
Recorded
Investment
 
Interest
Income
Recognized
With no related allowance recorded:
 
 
 
 
 
 
 
Commercial and industrial
$
249

 
$
1

 
$
512

 
$
—

Commercial real estate – owner occupied
3,808

 
80

 
7,666

 
36

Commercial real estate – investor
10,882

 
22

 
13,177

 
48

Residential real estate
10,104

 
140

 
11,217

 
112

Consumer
3,270

 
48

 
2,682

 
46

 
$
28,313

 
$
291

 
$
35,254

 
$
242

With an allowance recorded:
 
 
 
 
 
 
 
Commercial and industrial
$
—

 
$
—

 
$
1,472

 
$
—

Commercial real estate – owner occupied
3,197

 
—

 
—

 
—

Commercial real estate – investor
—

 
—

 
1,677

 
—

Residential real estate
—

 
—

 
—

 
—

Consumer
—

 
—

 
—

 
—

 
$
3,197

 
$
—

 
$
3,149

 
$
—

 
Six Months Ended June 30,
 
2019
 
2018
 
Average
Recorded
Investment
 
Interest
Income
Recognized
 
Average
Recorded
Investment
 
Interest
Income
Recognized
With no related allowance recorded:
 
 
 
 
 
 
 
Commercial and industrial
$
708

 
$
4

 
$
629

 
$
16

Commercial real estate – owner occupied
4,337

 
122

 
10,155

 
151

Commercial real estate – investor
10,501

 
158

 
14,759

 
202

Residential real estate
10,090

 
271

 
11,013

 
237

Consumer
3,171

 
94

 
2,609

 
83

 
$
28,807

 
$
649

 
$
39,165

 
$
689

With an allowance recorded:
 
 
 
 
 
 
 
Commercial and industrial
$
—

 
$
—

 
$
981

 
$
—

Commercial real estate – owner occupied
—

 
—

 
—

 
—

Commercial real estate – investor
2,131

 
36

 
1,118

 
—

Residential real estate
—

 
—

 
—

 
—

Consumer
—

 
—

 
—

 
—

 
$
2,131

 
$
36

 
$
2,099

 
$
—
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, 2019 and December 31, 2018, excluding PCI loans (in thousands):
 
June 30, 2019
 
December 31, 2018
Commercial and industrial
$
207

 
$
1,587

Commercial real estate – owner occupied
4,818

 
501

Commercial real estate – investor
4,050

 
5,024

Residential real estate
5,747

 
7,389

Consumer
2,974

 
2,914

 
$
17,796

 
$
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 June 30, 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
June 30, 2019
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
$
1,000

 
$
—

 
$
207

 
$
1,207

 
$
390,381

 
$
391,588

Commercial real estate – owner occupied
2,686

 
1,978

 
1,577

 
6,241

 
764,489

 
770,730

Commercial real estate – investor
4,579

 
530

 
4,024

 
9,133

 
2,122,629

 
2,131,762

Residential real estate
6,919

 
2,549

 
2,367

 
11,835

 
2,181,654

 
2,193,489

Consumer
841

 
301

 
2,583

 
3,725

 
447,159

 
450,884

 
$
16,025

 
$
5,358

 
$
10,758

 
$
32,141

 
$
5,906,312

 
$
5,938,453

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 June 30, 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
June 30, 2019
 
 
 
 
 
 
 
 
 
Commercial and industrial
$
372,954

 
$
4,553

 
$
14,081

 
$
—

 
$
391,588

Commercial real estate – owner occupied
740,212

 
7,171

 
23,347

 
—

 
770,730

Commercial real estate – investor
2,083,762

 
31,588

 
16,412

 
—

 
2,131,762

 
$
3,196,928

 
$
43,312

 
$
53,840

 
$
—

 
$
3,294,080

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 June 30, 2019 and December 31, 2018, excluding PCI loans (in thousands):
 
Residential
 
Consumer
June 30, 2019
 
 
 
Performing
$
2,187,742

 
$
447,910

Non-performing
5,747

 
2,974

 
$
2,193,489

 
$
450,884

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 and six months ended June 30, 2019 and 2018, and troubled debt restructurings modified within the previous year and which defaulted during the three and six months ended June 30, 2019 and 2018 (dollars in thousands):
 
Number of Loans
 
Pre-modification
Recorded Investment
 
Post-modification
Recorded Investment
Three months ended June 30, 2019
 
 
 
 
 
Troubled Debt Restructurings:
 
 
 
 
 
Consumer
4

 
$
442

 
$
462

Residential real estate
2

 
332

 
351

 
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, 2019
 
 
 
 
 
Troubled Debt Restructurings:
 
 
 
 
 
Consumer
4

 
$
442

 
$
462

Residential real estate
5

 
921

 
972

 
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, 2018
 
 
 
 
 
Troubled Debt Restructurings:
 
 
 
 
 
Commercial and industrial
1

 
$
259

 
$
259

Commercial real estate – investor
1

 
1,045

 
1,045

 
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, 2018
 
 
 
 
 
Troubled Debt Restructurings:
 
 
 
 
 
Commercial and industrial
2

 
$
496

 
$
502

Commercial real estate – investor
2

 
1,224

 
1,225

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
$
6,877

Contractual cash flows not expected to be collected (non-accretable discount)
(769
)
Expected cash flows to be collected at acquisition
6,108

Interest component of expected cash flows (accretable yield)
(691
)
Fair value of acquired loans
$
5,417

The following table summarizes the changes in accretable yield for PCI loans during the three and six months ended June 30, 2019 and 2018 (in thousands):
 
Three Months Ended
June 30,
 
Six Months Ended
June 30,
 
2019
 
2018
 
2019
 
2018
Beginning balance
$
4,193

 
$
3,492

 
$
3,630

 
$
161

Acquisition
—

 
—

 
691

 
3,535

Accretion
(531
)
 
(869
)
 
(1,184
)
 
(1,091
)
Reclassification from non-accretable difference
(479
)
 
566

 
46

 
584

Ending balance
$
3,183

 
$
3,189

 
$
3,183

 
$
3,189