XML 57 R38.htm IDEA: XBRL DOCUMENT v3.3.1.900
LOANS RECEIVABLE AND ALLOWANCE FOR CREDIT LOSSES (Tables)
12 Months Ended
Dec. 31, 2015
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, 2015 and 2014:
 
($ in thousands)
 
December 31, 2015
 
December 31, 2014
 
Non-PCI Loans
 
PCI Loans (1)
 
Total (1)
 
Non-PCI Loans
 
PCI Loans (1)
 
Total (1)
CRE:
 
 
 
 
 
 
 
 
 
 
 
 
Income producing
 
$
6,937,199

 
$
541,275

 
$
7,478,474

 
$
5,568,046

 
$
688,013

 
$
6,256,059

Construction
 
436,776

 
1,895

 
438,671

 
319,843

 
12,444

 
332,287

Land
 
187,409

 
6,195

 
193,604

 
214,327

 
16,840

 
231,167

     Total CRE
 
7,561,384

 
549,365

 
8,110,749

 
6,102,216

 
717,297

 
6,819,513

C&I:
 
 
 
 
 
 
 
 
 
 
 
 
Commercial business
 
8,155,991

 
57,906

 
8,213,897

 
7,097,853

 
83,336

 
7,181,189

Trade finance
 
787,800

 
1,310

 
789,110

 
889,728

 
6,284

 
896,012

     Total C&I
 
8,943,791

 
59,216

 
9,003,007

 
7,987,581

 
89,620

 
8,077,201

Residential:
 
 
 
 
 
 
 
 
 
 
 
 
Single-family
 
2,877,286

 
189,633

 
3,066,919

 
3,647,262

 
219,519

 
3,866,781

Multifamily
 
1,374,718

 
148,277

 
1,522,995

 
1,184,017

 
265,891

 
1,449,908

     Total residential
 
4,252,004

 
337,910

 
4,589,914

 
4,831,279

 
485,410

 
5,316,689

Consumer
 
1,931,828

 
24,263

 
1,956,091

 
1,483,956

 
29,786

 
1,513,742

     Total loans
 
$
22,689,007

 
$
970,754

 
$
23,659,761

 
$
20,405,032

 
$
1,322,113

 
$
21,727,145

Unearned fees, premiums, and discounts, net
 
(16,013
)
 

 
(16,013
)
 
2,804

 

 
2,804

Allowance for loan losses
 
(264,600
)
 
(359
)
 
(264,959
)
 
(260,965
)
 
(714
)
 
(261,679
)
     Loans, net
 
$
22,408,394

 
$
970,395

 
$
23,378,789

 
$
20,146,871

 
$
1,321,399

 
$
21,468,270

 
(1)
Loans net of ASC 310-30 discount.
Summary of credit risk rating by portfolio segment
The following tables present the credit risk rating for non-PCI loans by portfolio segment as of December 31, 2015 and 2014:
 
($ in thousands)
 
Pass/Watch
 
Special
Mention
 
Substandard
 
Doubtful
 
Loss
 
Total Non-PCI Loans
December 31, 2015
 
 

 
 

 
 

 
 

 
 
 
 

CRE:
 
 

 
 

 
 

 
 

 
 
 
 

Income producing
 
$
6,672,951

 
$
59,309

 
$
204,939

 
$

 
$

 
$
6,937,199

Construction
 
435,112

 
1,194

 
470

 

 

 
436,776

Land
 
172,189

 

 
15,220

 

 

 
187,409

C&I:
 
 
 
 
 
 
 
 

 
 
 
 

Commercial business
 
7,794,735

 
201,280

 
135,449

 
24,527

 

 
8,155,991

Trade finance
 
750,144

 
13,812

 
23,844

 

 

 
787,800

Residential:
 
 
 
 
 
 
 
 

 
 
 
 

Single-family
 
2,841,722

 
8,134

 
27,430

 

 

 
2,877,286

Multifamily
 
1,317,550

 
2,918

 
54,250

 

 

 
1,374,718

Consumer
 
1,926,418

 
883

 
4,527

 

 

 
1,931,828

Total
 
$
21,910,821

 
$
287,530

 
$
466,129

 
$
24,527

 
$

 
$
22,689,007

 
 
($ in thousands)
 
Pass/Watch
 
Special
Mention
 
Substandard
 
Doubtful
 
Loss
 
Total Non-PCI Loans
December 31, 2014
 
 

 
 

 
 

 
 

 
 
 
 

CRE:
 
 

 
 

 
 

 
 

 
 
 
 

Income producing
 
$
5,243,640

 
$
54,673

 
$
269,733

 
$

 
$

 
$
5,568,046

Construction
 
310,259

 
11

 
9,573

 

 

 
319,843

Land
 
185,220

 
5,701

 
23,406

 

 

 
214,327

C&I:
 
 

 
 

 
 

 
 

 
 
 
 

Commercial business
 
6,836,914

 
130,319

 
130,032

 
533

 
55

 
7,097,853

Trade finance
 
845,889

 
13,031

 
30,808

 

 

 
889,728

Residential:
 
 

 
 

 
 

 
 

 
 
 
 

Single-family
 
3,627,491

 
3,143

 
16,628

 

 

 
3,647,262

Multifamily
 
1,095,982

 
5,124

 
82,911

 

 

 
1,184,017

Consumer
 
1,480,208

 
1,005

 
2,743

 

 

 
1,483,956

Total
 
$
19,625,603

 
$
213,007

 
$
565,834

 
$
533

 
$
55

 
$
20,405,032

 

The following tables present the credit risk rating for PCI loans by portfolio segment as of December 31, 2015 and 2014:
 
($ in thousands)
 
Pass/Watch
 
Special
Mention
 
Substandard
 
Doubtful
 
Loss
 
Total PCI Loans
December 31, 2015
 
 

 
 

 
 

 
 

 
 
 
 

CRE:
 
 

 
 

 
 

 
 

 
 
 
 

Income producing
 
$
440,100

 
$
4,987

 
$
96,188

 
$

 
$

 
$
541,275

Construction
 

 

 
1,895

 

 

 
1,895

Land
 
4,285

 

 
1,910

 

 

 
6,195

C&I:
 
 
 
 
 
 
 
 

 
 
 
 
Commercial business
 
52,212

 
819

 
4,875

 

 

 
57,906

Trade finance
 
1,310

 

 

 

 

 
1,310

Residential:
 
 
 
 
 
 
 
 

 
 
 
 

Single-family
 
184,092

 
1,293

 
4,248

 

 

 
189,633

Multifamily
 
130,770

 

 
17,507

 

 

 
148,277

Consumer
 
23,121

 
452

 
690

 

 

 
24,263

Total (1)
 
$
835,890

 
$
7,551

 
$
127,313

 
$

 
$

 
$
970,754

 
(1)
Loans net of ASC 310-30 discount.
 
($ in thousands)
 
Pass/Watch
 
Special
Mention
 
Substandard
 
Doubtful
 
Loss
 
Total PCI Loans
December 31, 2014
 
 

 
 

 
 

 
 

 
 
 
 

CRE:
 
 

 
 

 
 

 
 

 
 
 
 

Income producing
 
$
534,015

 
$
9,960

 
$
144,038

 
$

 
$

 
$
688,013

Construction
 
589

 
1,744

 
10,111

 

 

 
12,444

Land
 
7,012

 
5,391

 
4,437

 

 

 
16,840

C&I:
 
 

 
 

 
 

 
 

 
 
 
 

Commercial business
 
70,586

 
1,103

 
11,647

 

 

 
83,336

Trade finance
 
4,620

 

 
1,664

 

 

 
6,284

Residential:
 
 

 
 

 
 

 
 

 
 
 
 

Single-family
 
213,829

 
374

 
5,316

 

 

 
219,519

Multifamily
 
230,049

 

 
35,842

 

 

 
265,891

Consumer
 
29,026

 
116

 
644

 

 

 
29,786

Total (1)
 
$
1,089,726

 
$
18,688

 
$
213,699

 
$

 
$

 
$
1,322,113

 
(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, 2015 and 2014:
 
($ in thousands)
 
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
December 31, 2015
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

CRE:
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Income producing
 
$
3,465

 
$
25,256

 
$
28,721

 
$
11,359

 
$
17,870

 
$
29,229

 
$
6,879,249

 
$
6,937,199

Construction
 

 

 

 
14

 

 
14

 
436,762

 
436,776

Land
 
1,124

 

 
1,124

 
277

 
406

 
683

 
185,602

 
187,409

C&I:
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Commercial business
 
1,992

 
1,185

 
3,177

 
50,726

 
14,009

 
64,735

 
8,088,079

 
8,155,991

Trade finance
 

 

 

 

 

 

 
787,800

 
787,800

Residential:
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Single-family
 
7,657

 
2,927

 
10,584

 
92

 
8,634

 
8,726

 
2,857,976

 
2,877,286

Multifamily
 
6,320

 
981

 
7,301

 
6,486

 
9,758

 
16,244

 
1,351,173

 
1,374,718

Consumer
 
2,078

 
209

 
2,287

 
233

 
1,505

 
1,738

 
1,927,803

 
1,931,828

Total
 
$
22,636

 
$
30,558

 
$
53,194

 
$
69,187

 
$
52,182

 
$
121,369

 
$
22,514,444

 
$
22,689,007

 
 
($ in thousands)
 
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
December 31, 2014
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

CRE:
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Income producing
 
$
14,171

 
$
3,593

 
$
17,764

 
$
19,348

 
$
9,165

 
$
28,513

 
$
5,521,769

 
$
5,568,046

Construction
 

 

 

 
15

 
6,898

 
6,913

 
312,930

 
319,843

Land
 

 

 

 
221

 
2,502

 
2,723

 
211,604

 
214,327

C&I:
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Commercial business
 
3,187

 
4,361

 
7,548

 
6,623

 
21,813

 
28,436

 
7,061,869

 
7,097,853

Trade finance
 

 

 

 
73

 
292

 
365

 
889,363

 
889,728

Residential:
 
 

 
 

 
 

 
0

 
 

 
 

 
 

 
 

Single-family
 
6,381

 
1,294

 
7,675

 
2,861

 
5,764

 
8,625

 
3,630,962

 
3,647,262

Multifamily
 
4,425

 
507

 
4,932

 
12,460

 
8,359

 
20,819

 
1,158,266

 
1,184,017

Consumer
 
2,154

 
162

 
2,316

 
169

 
3,699

 
3,868

 
1,477,772

 
1,483,956

Total
 
$
30,318

 
$
9,917

 
$
40,235

 
$
41,770

 
$
58,492

 
$
100,262

 
$
20,264,535

 
$
20,405,032

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Summary of additions to non-PCI troubled debt restructurings
The following tables present the additions to non-PCI TDRs for the years ended December 31, 2015, 2014 and 2013:
 
($ 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)
CRE:
 
 

 
 

 
 

 
 

Income producing
 
3

 
$
1,802

 
$
1,705

 
$

Land
 
2

 
$
2,227

 
$
83

 
$
102

C&I:
 
 
 
 
 
 
 
 
Commercial business
 
18

 
$
42,816

 
$
34,124

 
$
6,726

Residential:
 
 
 
 
 
 
 
 
Single-family
 
1

 
$
281

 
$
279

 
$
2

 
 
 
 
Loans Modified as TDRs During the Year Ended December 31, 2014
($ in thousands)
 
Number
of
Loans
 
Pre-Modification
Outstanding
Recorded
Investment
 
Post-Modification
Outstanding
Recorded
Investment
(1)
 
Financial
Impact 
(2)
CRE:
 
 

 
 

 
 

 
 

Income producing
 
6

 
$
8,829

 
$
8,624

 
$
43

C&I:
 
 
 
 
 
 
 
 
Commercial business
 
13

 
$
4,379

 
$
3,089

 
$
2,205

Trade finance
 
1

 
$
190

 
$
73

 
$
14

Residential:
 
 
 
 
 
 
 
 
Single-family
 
9

 
$
11,454

 
$
8,269

 
$

Multifamily
 
6

 
$
5,471

 
$
3,705

 
$
7

Consumer
 
1

 
$
509

 
$
504

 
$

 
 
 
 
Loans Modified as TDRs During the Year Ended December 31, 2013
($ in thousands)
 
Number
of
Loans
 
Pre-Modification
Outstanding
Recorded
Investment
 
Post-Modification
Outstanding
Recorded
Investment
(1)
 
Financial
Impact 
(2)
CRE:
 
 
 
 
 
 
 
 
Income producing
 
6

 
$
26,021

 
$
17,456

 
$
219

C&I:
 
 
 
 
 
 
 
 
Commercial business
 
6

 
$
16,220

 
$
15,624

 
$
4,274

Residential:
 
 
 
 
 
 
 
 
Multifamily
 
1

 
$
1,093

 
$
1,071

 
$

Consumer
 
1

 
$
651

 
$
639

 
$

 
(1)
Includes subsequent payments after modification and reflects the balance as of December 31, 2015, 2014 and 2013.
(2)
The financial impact includes charge-offs and specific reserves recorded at the modification date.
The following table presents information for loans modified as TDRs within the previous 12 months that have subsequently defaulted during the years ended December 31, 2015, 2014 and 2013:
 
 
 
Loans Modified as TDRs that Subsequently Defaulted
During the Year Ended December 31,
 
 
2015
 
2014
 
2013
($ in thousands)
 
Number of
Loans
 
Recorded
Investment
 
Number of
Loans
 
Recorded
Investment
 
Number of
Loans
 
Recorded
Investment
C&I:
 
 

 
 

 
 

 
 

 
 
 
 
Commercial business
 

 
$

 
1

 
$
957

 
1

 
$
570

Residential:
 
 

 
 

 
 

 
 

 
 
 
 
Single-family
 
1

 
$
279

 

 
$

 

 
$

Consumer
 

 
$

 

 
$

 
1

 
$
639

 
 
 
 
 
 
 
 
 
 
 
 
 
The following tables summarize the non-PCI TDR modifications for the years ended December 31, 2015, 2014 and 2013 by modification type:
 
($ in thousands)
 
Modification Type
 
Principal (1)
 
Principal and Interest (2)
 
Interest Rate Reduction
 
A/B Note
 
Other
 
Total
December 31, 2015
 
 
 
 
 
 
 
 
 
 
 
 
CRE
 
$
521

 
$
791

 
$

 
$

 
$
476

 
$
1,788

C&I
 
16,325

 
17,799

 

 

 

 
$
34,124

Residential
 
279

 

 

 

 

 
$
279

Total
 
$
17,125

 
$
18,590

 
$

 
$

 
$
476

 
$
36,191

 
 
($ in thousands)
 
Modification Type
 
Principal (1)
 
Principal and Interest (2)
 
Interest Rate Reduction
 
A/B Note
 
Other
 
Total
December 31, 2014
 
 
 
 
 
 
 
 
 
 
 
 
CRE
 
$
691

 
$
5,100

 
$
2,165

 
$

 
$
668

 
$
8,624

C&I
 
2,677

 
73

 
94

 

 
318

 
3,162

Residential
 
9,756

 
1,471

 

 

 
747

 
11,974

Consumer
 

 

 

 

 
504

 
504

Total
 
$
13,124

 
$
6,644

 
$
2,259

 
$

 
$
2,237

 
$
24,264

 
 
($ in thousands)
 
Modification Type
 
Principal (1)
 
Principal and Interest (2)
 
Interest Rate Reduction
 
A/B Note
 
Other
 
Total
December 31, 2013
 
 
 
 
 
 
 
 
 
 
 
 
CRE
 
$
15,923

 
$
540

 
$

 
$
884

 
$
109

 
$
17,456

C&I
 
15,488

 
136

 

 

 

 
15,624

Residential
 

 

 

 
1,071

 

 
1,071

Consumer
 

 

 

 

 
639

 
$
639

Total
 
$
31,411

 
$
676

 
$

 
$
1,955

 
$
748

 
$
34,790

 
(1)
Principal modification 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)
Principal and interest modification includes principal and interest deferments or reductions.
Summary of non-PCI impaired loans
The following tables present the non-PCI impaired loans as of December 31, 2015 and 2014:
 
($ in thousands)
 
Unpaid
Principal
Balance
 
Recorded
Investment
With No
Allowance
 
Recorded
Investment
With
Allowance
 
Total
Recorded
Investment
 
Related
Allowance
December 31, 2015
 
 

 
 

 
 

 
 

 
 

CRE:
 
 

 
 

 
 

 
 

 
 

Income producing
 
$
47,043

 
$
24,347

 
$
15,720

 
$
40,067

 
$
3,148

Construction
 
66

 

 
14

 
14

 
1

Land
 
1,537

 
632

 
683

 
1,315

 
118

C&I:
 
 

 
 

 
 

 
 

 
 

Commercial business
 
81,720

 
31,045

 
40,111

 
71,156

 
15,993

Trade finance
 
10,675

 

 
10,675

 
10,675

 
95

Residential:
 
 

 
 

 
 

 
 

 
 

Single-family
 
16,486

 
4,401

 
10,611

 
15,012

 
584

Multifamily
 
25,634

 
16,944

 
6,783

 
23,727

 
339

Consumer
 
1,240

 

 
1,240

 
1,240

 
60

Total
 
$
184,401

 
$
77,369

 
$
85,837

 
$
163,206

 
$
20,338

 
 
($ in thousands)
 
Unpaid
Principal
Balance
 
Recorded
Investment
With No
Allowance
 
Recorded
Investment
With
Allowance
 
Total
Recorded
Investment
 
Related
Allowance
December 31, 2014
 
 

 
 

 
 

 
 

 
 

CRE:
 
 

 
 

 
 

 
 

 
 

Income producing
 
$
58,900

 
$
35,495

 
$
15,646

 
$
51,141

 
$
1,581

Construction
 
6,913

 
6,913

 

 
6,913

 

Land
 
13,291

 
2,838

 
5,622

 
8,460

 
1,906

C&I:
 
 

 
 

 
 

 
 
 
 

Commercial business
 
44,569

 
12,723

 
25,717

 
38,440

 
15,174

Trade finance
 
12,967

 
6,431

 
274

 
6,705

 
28

Residential:
 
 

 
 

 
 

 
 
 
 

Single-family
 
18,908

 
6,003

 
11,398

 
17,401

 
461

Multifamily
 
37,649

 
21,523

 
12,890

 
34,413

 
313

Consumer
 
1,259

 
1,151

 
108

 
1,259

 
1

Total
 
$
194,456

 
$
93,077

 
$
71,655

 
$
164,732

 
$
19,464

 
Schedule of average recorded investment and amount of interest income on non-PCI impaired loans
The following table presents the average recorded investment and the amount of interest income recognized on non-PCI impaired loans for the years ended December 31, 2015, 2014 and 2013:
 
 
 
 
 
($ in thousands)
 
Year Ended December 31,
 
2015
 
2014
 
2013
 
Average
Recorded
Investment
 
Recognized
Interest
Income (1)
 
Average
Recorded
Investment
 
Recognized
Interest
Income (1)
 
Average
Recorded
Investment
 
Recognized
Interest
Income (1)
CRE:
 
 

 
 

 
 

 
 

 
 
 
 
Income producing
 
$
44,043

 
$
536

 
$
54,544

 
$
1,249

 
$
71,856

 
$
2,480

Construction
 
14

 

 
6,888

 

 
6,888

 

Land
 
2,708

 
39

 
8,633

 
298

 
12,453

 
496

C&I:
 
 
 
 
 
 

 
 

 
 
 
 
Commercial business
 
73,513

 
315

 
36,528

 
833

 
38,294

 
735

Trade finance
 
11,402

 
223

 
336

 
15

 
1,603

 
11

Residential:
 
 
 
 
 
 
 
 
 
 
 
 
Single-family
 
15,347

 
242

 
16,413

 
342

 
15,322

 
154

Multifamily
 
24,001

 
312

 
37,128

 
830

 
35,799

 
850

Consumer
 
1,251

 
47

 
1,259

 
47

 
3,225

 
4

Total impaired non-PCI loans
 
$
172,279

 
$
1,714

 
$
161,729

 
$
3,614

 
$
185,440

 
$
4,730

 
 
 
 
 
(1)
Includes interest recognized on accruing non-PCI TDRs. Interest payments received on nonaccrual non-PCI loans are reflected as a reduction of principal and not as interest income.
Summary of the activity in the allowance for credit losses
The following table presents a summary of the activity in the allowance for unfunded credit reserves for the years ended December 31, 2015, 2014 and 2013:
 
($ in thousands)
 
Year Ended December 31,
 
2015
 
2014
 
2013
Beginning balance
 
$
12,712

 
$
11,282

 
$
9,437

Provision for unfunded credit reserves
 
7,648

 
1,575

 
2,157

Charge-offs
 

 
145

 
312

Ending balance
 
$
20,360

 
$
12,712

 
$
11,282

 
 
 
 
 
 
 
The following tables present a summary of the activity in the allowance for loan losses by portfolio segment for the years ended December 31, 2015, 2014 and 2013:
 
($ in thousands)
 
Non-PCI Loans
 
 
 
 
 
CRE
 
C&I
 
Residential
 
Consumer
 
Total
 
PCI Loans
 
Total
Year Ended December 31, 2015
 
 

 
 

 
 

 
 

 
 

 
 

 
 

Beginning balance
 
$
72,263

 
$
134,598

 
$
43,856

 
$
10,248

 
$
260,965

 
$
714

 
$
261,679

Provision for (reversal of) loan losses
 
3,338

 
11,640

 
(7,499
)
 
(555
)
 
6,924

 
(355
)
 
6,569

Charge-offs
 
(1,545
)
 
(20,423
)
 
(1,686
)
 
(600
)
 
(24,254
)
 

 
(24,254
)
Recoveries
 
7,135

 
8,782

 
4,621

 
427

 
20,965

 

 
20,965

Net recoveries (charge-offs)
 
5,590

 
(11,641
)
 
2,935

 
(173
)
 
(3,289
)
 

 
(3,289
)
Ending balance
 
$
81,191

 
$
134,597

 
$
39,292

 
$
9,520

 
$
264,600

 
$
359

 
$
264,959

 
 
($ in thousands)
 
Non-PCI Loans
 
 
 
 
 
CRE
 
C&I
 
Residential
 
Consumer
 
Total
 
PCI Loans
 
Total
Year Ended December 31, 2014
 
 

 
 

 
 

 
 

 
 

 
 

 
 

Beginning balance
 
$
70,154

 
$
115,184

 
$
50,716

 
$
11,352

 
$
247,406

 
$
2,269

 
$
249,675

Provision for (reversal of) loan losses
 
3,264

 
49,200

 
(8,167
)
 
4,318

 
48,615

 
(1,032
)
 
47,583

Charge-offs
 
(3,137
)
 
(39,984
)
 
(1,103
)
 
(5,871
)
 
(50,095
)
 
(523
)
 
(50,618
)
Recoveries
 
1,982

 
10,198

 
2,410

 
449

 
15,039

 

 
15,039

Net (charge-offs) recoveries
 
(1,155
)
 
(29,786
)
 
1,307

 
(5,422
)
 
(35,056
)
 
(523
)
 
(35,579
)
Ending balance
 
$
72,263

 
$
134,598

 
$
43,856

 
$
10,248

 
$
260,965

 
$
714

 
$
261,679

 
 
($ in thousands)
 
Non-PCI Loans
 
 
 
 
 
CRE
 
C&I
 
Residential
 
Consumer
 
Total
 
PCI Loans
 
Total
Year Ended December 31, 2013
 
 

 
 

 
 

 
 

 
 

 
 

 
 

Beginning balance
 
$
72,385

 
$
107,719

 
$
49,436

 
$
4,995

 
$
234,535

 
$

 
$
234,535

(Reversal of) provision for loan losses
 
(3,287
)
 
11,534

 
2,473

 
7,218

 
17,938

 
2,269

 
20,207

Charge-offs
 
(3,737
)
 
(8,461
)
 
(3,197
)
 
(2,385
)
 
(17,780
)
 

 
(17,780
)
Recoveries
 
4,793

 
4,392

 
2,004

 
1,524

 
12,713

 

 
12,713

Net recoveries (charge-offs)
 
1,056

 
(4,069
)
 
(1,193
)
 
(861
)
 
(5,067
)
 

 
(5,067
)
Ending balance
 
$
70,154

 
$
115,184

 
$
50,716

 
$
11,352

 
$
247,406

 
$
2,269

 
$
249,675

 
Allowance for loan losses and recorded investment in total loans receivable by portfolio segment, disaggregated by impairment methodology
The following tables present the Company’s allowance for loan losses and recorded investments in loans by portfolio segment as of December 31, 2015 and 2014 and disaggregated by the Company’s impairment methodology:
 
($ in thousands)
 
CRE
 
C&I
 
Residential
 
Consumer
 
Total
As of December 31, 2015
 
 

 
 

 
 

 
 

 
 

Allowance for loan losses
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
 
$
3,267

 
$
16,088

 
$
923

 
$
60

 
$
20,338

Collectively evaluated for impairment
 
77,924

 
118,509

 
38,369

 
9,460

 
244,262

Acquired with deteriorated credit quality 
 
347

 
9

 
3

 

 
359

Ending balance
 
$
81,538

 
$
134,606

 
$
39,295

 
$
9,520

 
$
264,959

 
 
 
 
 
 
 
 
 
 
 
Recorded investment in loans
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
 
$
41,396

 
$
81,831

 
$
38,739

 
$
1,240

 
$
163,206

Collectively evaluated for impairment
 
7,519,988

 
8,861,960

 
4,213,265

 
1,930,588

 
22,525,801

Acquired with deteriorated credit quality (1)
 
549,365

 
59,216

 
337,910

 
24,263

 
970,754

Ending balance (1)
 
$
8,110,749

 
$
9,003,007

 
$
4,589,914

 
$
1,956,091

 
$
23,659,761

 
(1)
Loans net of ASC 310-30 discount.
 
($ in thousands)
 
CRE
 
C&I
 
Residential
 
Consumer
 
Total
As of December 31, 2014
 
 

 
 

 
 

 
 

 
 

Allowance for loan losses
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
 
$
3,487

 
$
15,202

 
$
774

 
$
1

 
$
19,464

Collectively evaluated for impairment
 
68,776

 
119,396

 
43,082

 
10,247

 
241,501

Acquired with deteriorated credit quality
 
714

 

 

 

 
714

Ending balance
 
$
72,977

 
$
134,598

 
$
43,856

 
$
10,248

 
$
261,679

 
 
 
 
 
 
 
 
 
 
 
Recorded investment in loans
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
 
$
66,514

 
$
45,145

 
$
51,814

 
$
1,259

 
$
164,732

Collectively evaluated for impairment
 
6,035,702

 
7,942,436

 
4,779,465

 
1,482,697

 
20,240,300

Acquired with deteriorated credit quality (1)
 
717,297

 
89,620

 
485,410

 
29,786

 
1,322,113

Ending balance (1)
 
$
6,819,513

 
$
8,077,201

 
$
5,316,689

 
$
1,513,742

 
$
21,727,145

 
(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 the accretable yield for the PCI loans for the years ended December 31, 2015, 2014 and 2013:
 
($ in thousands)
 
Year Ended December 31,
 
2015
 
2014
 
2013
Beginning balance
 
$
311,688

 
$
461,545

 
$
556,986

Addition
 

 
6,745

 

Accretion
 
(107,442
)
 
(219,169
)
 
(347,010
)
Changes in expected cash flows
 
10,661

 
62,567

 
251,569

Ending balance
 
$
214,907

 
$
311,688

 
$
461,545

 
Summary of the FDIC indemnification asset/net payable to the FDIC
The following table presents a summary of the FDIC indemnification asset/net payable to the FDIC for the years ended December 31, 2015, 2014 and 2013:
 
 
 
($ in thousands)
 
Year Ended December 31,
 
2015
 
2014
 
2013
Beginning balance
 
$
(96,106
)
 
$
74,708

 
$
316,313

Amortization
 
(3,906
)
 
(101,638
)
 
(99,055
)
Reductions (1)
 
(10,307
)
 
(33,595
)
 
(95,536
)
FDIC repayment (2)
 
110,319

 
(35,581
)
 
(47,014
)
Ending balance
 
$

 
$
(96,106
)
 
$
74,708

 
 
 
(1)
Reductions relate to charge-offs, partial prepayments, loan payoffs and loan sales which result in a corresponding reduction of the indemnification asset.
(2)
Represents the change in the calculated estimate the Company will be required to pay the FDIC at the end of the FDIC shared-loss agreements, due to lower thresholds of losses, with the exception of