XML 23 R13.htm IDEA: XBRL DOCUMENT v3.4.0.3
Loans
3 Months Ended
Mar. 31, 2016
Receivables [Abstract]  
Loans
Loans
Loan portfolio segments are defined as the level at which an entity develops and documents a systematic methodology to determine its allowance. The Corporation has two loan portfolio segments (commercial loans and consumer loans) that it uses in determining the allowance. Both quantitative and qualitative factors are used by management at the loan portfolio segment level in determining the adequacy of the allowance for the Corporation. Classes of loans are a disaggregation of an entity’s loan portfolio segments. Classes of loans are defined as a group of loans which share similar initial measurement attributes, risk characteristics, and methods for monitoring and assessing credit risk. The Corporation has six classes of loans, which are set forth below.
Commercial — Loans and lines of credit to varying types of businesses, including municipalities, school districts and nonprofit organizations, for the purpose of supporting working capital, operational needs and term financing of equipment. Repayment of such loans is generally provided through operating cash flows of the business. Commercial loans are predominately secured by equipment, inventory, accounts receivable, personal guarantees of the owner and other sources of repayment, although the Corporation may also secure commercial loans with real estate.
Commercial real estate — Loans secured by real estate occupied by the borrower for ongoing operations, non-owner occupied real estate leased to one or more tenants and vacant land that has been acquired for investment or future land development.
Real estate construction and land development — Real estate construction loans represent secured loans for the construction of business properties. Real estate construction loans often convert to a commercial real estate loan at the completion of the construction period. Land development loans represent secured development loans made to borrowers for the purpose of infrastructure improvements to vacant land to create finished marketable residential and commercial lots/land. Most land development loans are originated with the intention that the loans will be paid through the sale of developed lots/land by the developers within twelve months of the completion date. Land development loans at March 31, 2016, December 31, 2015 and March 31, 2015 were primarily comprised of loans to develop residential properties.
Residential mortgage — Loans secured by one- to four-family residential properties, generally with fixed interest rates for periods of fifteen years or less. The loan-to-value ratio at the time of origination is generally 80% or less. Residential mortgage loans with a loan-to-value ratio of more than 80% generally require private mortgage insurance.
Consumer installment — Loans to consumers primarily for the purpose of acquiring automobiles, recreational vehicles and personal watercraft and comprised primarily of indirect loans purchased from dealers. These loans consist of relatively small amounts that are spread across many individual borrowers.
Home equity — Loans and lines of credit whereby consumers utilize equity in their personal residence, generally through a second mortgage, as collateral to secure the loan.
Commercial, commercial real estate, real estate construction and land development loans are referred to as the Corporation’s commercial loan portfolio, while residential mortgage, consumer installment and home equity loans are referred to as the Corporation’s consumer loan portfolio. A summary of loans follows:
 
 
March 31,
2016
 
December 31,
2015
 
March 31,
2015
 
 
(In thousands)
Commercial loan portfolio:
 
 
 
 
 
 
Commercial
 
$
1,922,259

 
$
1,905,879

 
$
1,356,169

Commercial real estate
 
2,143,051

 
2,112,162

 
1,616,923

Real estate construction and land development
 
242,899

 
232,076

 
108,839

Subtotal
 
4,308,209

 
4,250,117

 
3,081,931

Consumer loan portfolio:
 
 
 
 
 
 
Residential mortgage
 
1,461,120

 
1,429,636

 
1,117,445

Consumer installment
 
897,078

 
877,457

 
844,066

Home equity
 
700,478

 
713,937

 
659,432

Subtotal
 
3,058,676

 
3,021,030

 
2,620,943

Total loans
 
$
7,366,885

 
$
7,271,147

 
$
5,702,874


Credit Quality Monitoring
The Corporation maintains loan policies and credit underwriting standards as part of the process of managing credit risk. These standards include making loans generally only within the Corporation’s market areas. The Corporation’s lending markets generally consist of communities across the lower peninsula of Michigan, except for the southeastern portion of Michigan. The Corporation has no foreign loans.
The Corporation, through Chemical Bank, has a commercial loan portfolio approval process involving underwriting and individual and group loan approval authorities to consider credit quality and loss exposure at loan origination. The loans in the Corporation’s commercial loan portfolio are risk rated at origination based on the grading system set forth below. The approval authority of relationship managers is established based on experience levels, with credit decisions greater than $1.0 million requiring group loan authority approval, except for six executive and senior officers who have varying loan limits exceeding $1.5 million and up to $3.5 million. With respect to the group loan authorities, Chemical Bank has a loan committee, consisting of certain executive and senior officers, that meets weekly to consider loans ranging in amounts from $1.0 million to $10.0 million, depending on risk rating and credit action required. A directors’ loan committee of Chemical Bank, consisting of eight independent members of the board of directors of Chemical Bank, the chief executive officer of Chemical Bank and the senior credit officer of Chemical Bank, meets bi-weekly to consider loans in amounts over $10.0 million, and certain loans under $10.0 million depending on a loan’s risk rating and credit action required. Loans over $15.0 million require the approval of the board of directors of Chemical Bank.
The majority of the Corporation’s consumer loan portfolio is comprised of secured loans that are relatively small. The Corporation’s consumer loan portfolio has a centralized approval process which utilizes standardized underwriting criteria. The ongoing measurement of credit quality of the consumer loan portfolio is largely done on an exception basis. If payments are made on schedule, as agreed, then no further monitoring is performed. However, if delinquency occurs, the delinquent loans are turned over to the Corporation’s collection department for resolution, resulting in repossession or foreclosure if payments are not brought current. Credit quality for the entire consumer loan portfolio is measured by the periodic delinquency rate, nonaccrual amounts and actual losses incurred.
Loans in the commercial loan portfolio tend to be larger and more complex than those in the consumer loan portfolio, and therefore, are subject to more intensive monitoring. All loans in the commercial loan portfolio have an assigned relationship manager, and most borrowers provide periodic financial and operating information that allows the relationship managers to stay abreast of credit quality during the life of the loans. The risk ratings of loans in the commercial loan portfolio are reassessed at least annually, with loans below an acceptable risk rating reassessed more frequently and reviewed by various loan committees within the Corporation at least quarterly.
The Corporation maintains a centralized independent loan review function that monitors the approval process and ongoing asset quality of the loan portfolio, including the accuracy of loan grades. The Corporation also maintains an independent appraisal review function that participates in the review of all appraisals obtained by the Corporation for loans in the commercial loan portfolio. 
Credit Quality Indicators
Commercial Loan Portfolio
The Corporation uses a nine grade risk rating system to monitor the ongoing credit quality of its commercial loan portfolio. These loan grades rank the credit quality of a borrower by measuring liquidity, debt capacity, coverage and payment behavior as shown in the borrower’s financial statements. The loan grades also measure the quality of the borrower’s management and the repayment support offered by any guarantors. A summary of the Corporation’s loan grades (or characteristics of the loans within each grade) follows:
Risk Grades 1-5 (Acceptable Credit Quality) — All loans in risk grades 1 through 5 are considered to be acceptable credit risks by the Corporation and are grouped for purposes of allowance for loan loss considerations and financial reporting. The five grades essentially represent a ranking of loans that are all viewed to be of acceptable credit quality, taking into consideration the various factors mentioned above, but with varying degrees of financial strength, debt coverage, management and factors that could impact credit quality. Business credits within risk grades 1 through 5 range from Risk Grade 1: Prime Quality (factors include: excellent business credit; excellent debt capacity and coverage; outstanding management; strong guarantors; superior liquidity and net worth; favorable loan-to-value ratios; debt secured by cash or equivalents, or backed by the full faith and credit of the U.S. Government) to Risk Grade 5: Acceptable Quality With Care (factors include: acceptable business credit, but with added risk due to specific industry or internal situations).
Risk Grade 6 (Watch) — A business credit that is not acceptable within the Corporation’s loan origination criteria; cash flow may not be adequate or is continually inconsistent to service current debt; financial condition has deteriorated as company trends/management have become inconsistent; the company is slow in furnishing quality financial information; working capital needs of the company are reliant on short-term borrowings; personal guarantees are weak and/or with little or no liquidity; the net worth of the company has deteriorated after recent or continued losses; the loan requires constant monitoring and attention from the Corporation; payment delinquencies becoming more serious; if left uncorrected, these potential weaknesses may, at some future date, result in deterioration of repayment prospects.
Risk Grade 7 (Substandard — Accrual) — A business credit that is inadequately protected by the current financial net worth and paying capacity of the obligor or of the collateral pledged, if any; management has deteriorated or has become non-existent; quality financial information is not available; a high level of maintenance is required by the Corporation; cash flow can no longer support debt requirements; loan payments are continually and/or severely delinquent; negative net worth; personal guaranty has become insignificant; a credit that has a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. The Corporation still expects a full recovery of all contractual principal and interest payments; however, a possibility exists that the Corporation will sustain some loss if deficiencies are not corrected.
Risk Grade 8 (Substandard — Nonaccrual) — A business credit accounted for on a nonaccrual basis that has all the weaknesses inherent in a loan classified as risk grade 7 with the added characteristic that the weaknesses are so pronounced that, on the basis of current financial information, conditions and values, collection in full is highly questionable; a partial loss is possible and interest is no longer being accrued. This loan meets the definition of an impaired loan. The risk of loss requires analysis to determine whether a valuation allowance needs to be established.
Risk Grade 9 (Substandard — Doubtful) — A business credit that has all the weaknesses inherent in a loan classified as risk grade 8 and interest is no longer being accrued, but additional deficiencies make it highly probable that liquidation will not satisfy the majority of the obligation; the primary source of repayment is nonexistent and there is doubt as to the value of the secondary source of repayment; the possibility of loss is likely, but current pending factors could strengthen the credit. This loan meets the definition of an impaired loan. A loan charge-off is recorded when management deems an amount uncollectible; however, the Corporation will establish a valuation allowance for probable losses, if required.
The Corporation considers all loans graded 1 through 5 as acceptable credit risks and structures and manages such relationships accordingly. Periodic financial and operating data combined with regular loan officer interactions are deemed adequate to monitor borrower performance. Loans graded 6 and 7 are considered higher-risk credits than loans graded 1 through 5 and the frequency of loan officer contact and receipt of financial data is increased to stay abreast of borrower performance. Loans graded 8 and 9 are considered problematic and require special care. Further, loans graded 6 through 9 are managed and monitored regularly through a number of processes, procedures and committees, including oversight by a loan administration committee comprised of executive and senior management of the Corporation, and include highly structured reporting of financial and operating data, intensive loan officer intervention and strategies to exit, as well as potential management by the Corporation’s special assets group.
The following schedule presents the recorded investment of loans in the commercial loan portfolio by risk rating categories at March 31, 2016December 31, 2015 and March 31, 2015:
 
 
Commercial
 
Commercial Real Estate
 
Real Estate
Construction and Land Development
 
Total
 
 
(In thousands)
March 31, 2016
 
 
 
 
 
 
 
 
Originated Portfolio:
 
 
 
 
 
 
 
 
Risk Grades 1-5
 
$
1,466,094

 
$
1,409,991

 
$
196,982

 
$
3,073,067

Risk Grade 6
 
43,129

 
44,210

 
1,163

 
88,502

Risk Grade 7
 
35,437

 
20,250

 
977

 
56,664

Risk Grade 8
 
17,595

 
25,858

 
546

 
43,999

Risk Grade 9
 
1,669

 
1

 

 
1,670

Subtotal
 
1,563,924

 
1,500,310

 
199,668

 
3,263,902

Acquired Portfolio:
 
 
 
 
 
 
 
 
Risk Grades 1-5
 
319,672

 
590,151

 
39,260

 
949,083

Risk Grade 6
 
25,978

 
17,692

 
1,539

 
45,209

Risk Grade 7
 
11,103

 
30,679

 
1,273

 
43,055

Risk Grade 8
 
1,582

 
4,219

 
1,159

 
6,960

Risk Grade 9
 

 

 

 

Subtotal
 
358,335

 
642,741

 
43,231

 
1,044,307

Total
 
$
1,922,259

 
$
2,143,051

 
$
242,899

 
$
4,308,209

December 31, 2015
 
 
 
 
 
 
 
 
Originated Portfolio:
 
 
 
 
 
 
 
 
Risk Grades 1-5
 
$
1,418,301

 
$
1,341,202

 
$
183,323

 
$
2,942,826

Risk Grade 6
 
34,727

 
31,036

 
180

 
65,943

Risk Grade 7
 
39,933

 
26,658

 
1,123

 
67,714

Risk Grade 8
 
26,459

 
25,163

 
521

 
52,143

Risk Grade 9
 
2,095

 

 

 
2,095

Subtotal
 
1,521,515

 
1,424,059

 
185,147

 
3,130,721

Acquired Portfolio:
 
 
 
 
 
 
 
 
Risk Grades 1-5
 
340,782

 
629,430

 
41,683

 
1,011,895

Risk Grade 6
 
28,321

 
23,926

 
2,556

 
54,803

Risk Grade 7
 
11,607

 
29,975

 
1,537

 
43,119

Risk Grade 8
 
3,654

 
4,772

 
1,153

 
9,579

Risk Grade 9
 

 

 

 

Subtotal
 
384,364

 
688,103

 
46,929

 
1,119,396

Total
 
$
1,905,879

 
$
2,112,162

 
$
232,076

 
$
4,250,117

March 31, 2015
 
 
 
 
 
 
 
 
Originated Portfolio:
 
 
 
 
 
 
 
 
Risk Grades 1-5
 
$
1,176,021

 
$
1,175,373

 
$
96,497

 
$
2,447,891

Risk Grade 6
 
40,999

 
44,248

 
738

 
85,985

Risk Grade 7
 
28,983

 
27,961

 
1,997

 
58,941

Risk Grade 8
 
18,904

 
24,760

 
953

 
44,617

Risk Grade 9
 

 
6

 

 
6

Subtotal
 
1,264,907

 
1,272,348

 
100,185

 
2,637,440

Acquired Portfolio:
 
 
 
 
 
 
 
 
Risk Grades 1-5
 
71,422

 
318,113

 
6,724

 
396,259

Risk Grade 6
 
11,299

 
7,786

 
253

 
19,338

Risk Grade 7
 
6,509

 
12,735

 
140

 
19,384

Risk Grade 8
 
2,032

 
5,941

 
1,537

 
9,510

Risk Grade 9
 

 

 

 

Subtotal
 
91,262

 
344,575

 
8,654

 
444,491

Total
 
$
1,356,169

 
$
1,616,923

 
$
108,839

 
$
3,081,931


Consumer Loan Portfolio
The Corporation evaluates the credit quality of loans in the consumer loan portfolio based on the performing or nonperforming status of the loan. Loans in the consumer loan portfolio that are performing in accordance with original contractual terms and are less than 90 days past due and accruing interest are considered to be in a performing status, while those that are in nonaccrual status, contractually past due 90 days or more as to interest or principal payments or classified as a nonperforming TDR are considered to be in a nonperforming status. Nonaccrual TDRs in the consumer loan portfolio are included with nonaccrual loans, while other TDRs in the consumer loan portfolio are considered to be in a nonperforming status until they meet the Corporation’s definition of a performing TDR, at which time they are considered to be in a performing status.
The following schedule presents the recorded investment of loans in the consumer loan portfolio based on loans in a performing status and loans in a nonperforming status at March 31, 2016, December 31, 2015 and March 31, 2015:
 
 
Residential Mortgage
 
Consumer
Installment
 
Home Equity
 
Total
Consumer
 
 
(In thousands)
March 31, 2016
 
 
 
 
 
 
 
 
Originated Loans:
 
 
 
 
 
 
 
 
Performing
 
$
1,253,670

 
$
889,792

 
$
582,485

 
$
2,725,947

Nonperforming
 
8,498

 
360

 
3,007

 
11,865

Subtotal
 
1,262,168

 
890,152

 
585,492

 
2,737,812

Acquired Loans:
 
 
 
 
 
 
 
 
Performing
 
197,075

 
6,881

 
113,989

 
317,945

Nonperforming
 
1,877

 
45

 
997

 
2,919

Subtotal
 
198,952

 
6,926

 
114,986

 
320,864

Total
 
$
1,461,120

 
$
897,078

 
$
700,478

 
$
3,058,676

December 31, 2015
 
 
 
 
 
 
 
 
Originated Loans:
 
 
 
 
 
 
 
 
Performing
 
$
1,207,945

 
$
868,975

 
$
587,566

 
$
2,664,486

Nonperforming
 
9,030

 
451

 
3,246

 
12,727

Subtotal
 
1,216,975

 
869,426

 
590,812

 
2,677,213

Acquired Loans:
 
 
 
 
 
 
 
 
Performing
 
210,580

 
7,984

 
122,118

 
340,682

Nonperforming
 
2,081

 
47

 
1,007

 
3,135

Subtotal
 
212,661

 
8,031

 
123,125

 
343,817

Total
 
$
1,429,636

 
$
877,457

 
$
713,937

 
$
3,021,030

March 31, 2015
 
 
 
 
 
 
 
 
Originated Loans:
 
 
 
 
 
 
 
 
Performing
 
$
998,196

 
$
834,926

 
$
565,992

 
$
2,399,114

Nonperforming
 
9,376

 
433

 
2,299

 
12,108

Subtotal
 
1,007,572

 
835,359

 
568,291

 
2,411,222

Acquired Loans:
 
 
 
 
 
 
 
 
Performing
 
109,005

 
8,696

 
90,686

 
208,387

Nonperforming
 
868

 
11

 
455

 
1,334

Subtotal
 
109,873

 
8,707

 
91,141

 
209,721

Total
 
$
1,117,445

 
$
844,066

 
$
659,432

 
$
2,620,943


 
Nonperforming Loans
A summary of nonperforming loans follows:
 
 
March 31,
2016
 
December 31,
2015
 
March 31,
2015
 
 
(In thousands)
Nonaccrual loans:
 
 
 
 
 
 
Commercial
 
$
19,264

 
$
28,554

 
$
18,904

Commercial real estate
 
25,859

 
25,163

 
24,766

Real estate construction and land development
 
546

 
521

 
953

Residential mortgage
 
5,062

 
5,557

 
6,514

Consumer installment
 
360

 
451

 
433

Home equity
 
2,328

 
1,979

 
1,870

Total nonaccrual loans
 
53,419

 
62,225

 
53,440

Accruing loans contractually past due 90 days or more as to interest or principal payments:
 
 
 
 
 
 
Commercial
 
370

 
364

 
52

Commercial real estate
 

 
254

 
148

Residential mortgage
 
423

 
402

 
172

Home equity
 
679

 
1,267

 
429

Total accruing loans contractually past due 90 days or more as to interest or principal payments
 
1,472

 
2,287

 
801

Nonperforming TDRs:
 
 
 
 
 
 
Commercial loan portfolio
 
15,351

 
16,297

 
15,810

Consumer loan portfolio
 
3,013

 
3,071

 
2,690

Total nonperforming TDRs
 
18,364

 
19,368

 
18,500

Total nonperforming loans
 
$
73,255

 
$
83,880

 
$
72,741


The Corporation’s nonaccrual loans at March 31, 2016December 31, 2015 and March 31, 2015 included $32.5 million, $35.9 million and $37.3 million, respectively, of nonaccrual TDRs.
The Corporation had $2.3 million of residential mortgage loans that were in the process of foreclosure at March 31, 2016, compared to $2.9 million and $2.2 million at December 31, 2015 and March 31, 2015, respectively.
Impaired Loans
The following schedule presents impaired loans by classes of loans at March 31, 2016December 31, 2015 and March 31, 2015:
 
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Valuation
Allowance
 
 
(In thousands)
March 31, 2016
 
 
 
 
 
 
Impaired loans with a valuation allowance:
 
 
 
 
 
 
Commercial
 
$
4,944

 
$
4,949

 
$
1,926

Commercial real estate
 
3,558

 
4,016

 
810

Residential mortgage
 
21,003

 
21,003

 
180

Subtotal
 
29,505

 
29,968

 
2,916

Impaired loans with no related valuation allowance:
 
 
 
 
 
 
Commercial
 
35,353

 
45,042

 

Commercial real estate
 
54,097

 
67,744

 

Real estate construction and land development
 
2,164

 
3,104

 

Residential mortgage
 
6,939

 
7,793

 

Consumer installment
 
405

 
418

 

Home equity
 
3,325

 
3,617

 

Subtotal
 
102,283

 
127,718

 

Total impaired loans:
 
 
 
 
 
 
Commercial
 
40,297

 
49,991

 
1,926

Commercial real estate
 
57,655

 
71,760

 
810

Real estate construction and land development
 
2,164

 
3,104

 

Residential mortgage
 
27,942

 
28,796

 
180

Consumer installment
 
405

 
418

 

Home equity
 
3,325

 
3,617

 

Total
 
$
131,788

 
$
157,686

 
$
2,916

December 31, 2015
 
 
 
 
 
 
Impaired loans with a valuation allowance:
 
 
 
 
 
 
Commercial
 
$
18,898

 
$
19,426

 
$
5,700

Commercial real estate
 
4,448

 
4,688

 
497

Residential mortgage
 
21,037

 
21,037

 
192

Subtotal
 
44,383

 
45,151

 
6,389

Impaired loans with no related valuation allowance:
 
 
 
 
 
 
Commercial
 
31,039

 
37,703

 

Commercial real estate
 
53,518

 
69,130

 

Real estate construction and land development
 
2,136

 
3,108

 

Residential mortgage
 
7,638

 
8,644

 

Consumer installment
 
498

 
512

 

Home equity
 
2,986

 
3,270

 

Subtotal
 
97,815

 
122,367

 

Total impaired loans:
 
 
 
 
 
 
Commercial
 
49,937

 
57,129

 
5,700

Commercial real estate
 
57,966

 
73,818

 
497

Real estate construction and land development
 
2,136

 
3,108

 

Residential mortgage
 
28,675

 
29,681

 
192

Consumer installment
 
498

 
512

 

Home equity
 
2,986

 
3,270

 

Total
 
$
142,198

 
$
167,518

 
$
6,389

 
 
 
 
 
 
 
 
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Valuation
Allowance
 
 
(In thousands)
March 31, 2015
 
 
 
 
 
 
Impaired loans with a valuation allowance:
 
 
 
 
 
 
Commercial
 
$
3,433

 
$
3,527

 
$
1,119

Commercial real estate
 
1,780

 
1,961

 
496

Residential mortgage
 
19,887

 
19,887

 
297

Subtotal
 
25,100

 
25,375

 
1,912

Impaired loans with no related valuation allowance:
 
 
 
 
 
 
Commercial
 
33,733

 
39,382

 

Commercial real estate
 
57,628

 
79,696

 

Real estate construction and land development
 
2,540

 
4,264

 

Residential mortgage
 
7,382

 
7,382

 

Consumer installment
 
444

 
444

 

Home equity
 
2,325

 
2,325

 

Subtotal
 
104,052

 
133,493

 

Total impaired loans:
 
 
 
 
 
 
Commercial
 
37,166

 
42,909

 
1,119

Commercial real estate
 
59,408

 
81,657

 
496

Real estate construction and land development
 
2,540

 
4,264

 

Residential mortgage
 
27,269

 
27,269

 
297

Consumer installment
 
444

 
444

 

Home equity
 
2,325

 
2,325

 

Total
 
$
129,152

 
$
158,868

 
$
1,912


The difference between an impaired loan’s recorded investment and the unpaid principal balance for originated loans represents a partial charge-off resulting from a confirmed loss due to the value of the collateral securing the loan being below the loan balance and management’s assessment that full collection of the loan balance is not likely, and for acquired loans that meet the definition of an impaired loan represents fair value adjustments recognized at the acquisition date attributable to expected credit losses and the discounting of expected cash flows at market interest rates. The difference between the recorded investment and the unpaid principal balance of $25.9 million, $25.3 million and $29.7 million at March 31, 2016December 31, 2015 and March 31, 2015, respectively, includes confirmed losses (partial charge-offs) of $19.9 million, $17.1 million and $14.8 million, respectively, and fair value discount adjustments of $6.0 million, $8.2 million and $14.9 million, respectively.
Impaired loans included $10.1 million, $12.8 million and $11.2 million at March 31, 2016December 31, 2015 and March 31, 2015, respectively, of acquired loans that were not performing in accordance with original contractual terms. Acquired loans that are not performing in accordance with contractual terms are not reported as nonperforming loans because these loans are recorded in pools at their net realizable value based on the principal and interest the Corporation expects to collect on these loans. Impaired loans also included $49.9 million, $47.8 million and $46.0 million at March 31, 2016December 31, 2015 and March 31, 2015, respectively, of performing TDRs.
The following schedule presents information related to impaired loans for the three months ended March 31, 2016 and 2015:
 
 
Average
Recorded
Investment
 
Interest Income
Recognized
While on
Impaired Status
 
 
(In thousands)
Three Months Ended March 31, 2016
 
 
 
 
Commercial
 
$
45,017

 
$
329

Commercial real estate
 
57,956

 
458

Real estate construction and land development
 
2,068

 
25

Residential mortgage
 
28,092

 
366

Consumer installment
 
387

 
1

Home equity
 
3,252

 
15

Total
 
$
136,772

 
$
1,194

Three Months Ended March 31, 2015
 
 
 
 
Commercial
 
$
38,576

 
$
289

Commercial real estate
 
60,240

 
525

Real estate construction and land development
 
2,515

 
27

Residential mortgage
 
27,352

 
331

Consumer installment
 
499

 

Home equity
 
2,352

 
8

Total
 
$
131,534

 
$
1,180


The following schedule presents the aging status of the recorded investment in loans by classes of loans at March 31, 2016December 31, 2015 and March 31, 2015:
 
 
31-60
Days
Past Due
 
61-89
Days
Past Due
 
Accruing
Loans
Past Due
90 Days
or More
 
Non-accrual
Loans
 
Total
Past Due
 
Current
 
Total
Loans
 
 
(In thousands)
March 31, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Originated Portfolio:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial
 
$
4,069

 
$
7,359

 
$
370

 
$
19,264

 
$
31,062

 
$
1,532,862

 
$
1,563,924

Commercial real estate
 
3,096

 
376

 

 
25,859

 
29,331

 
1,470,979

 
1,500,310

Real estate construction and land development
 
216

 

 

 
546

 
762

 
198,906

 
199,668

Residential mortgage
 
757

 
23

 
423

 
5,062

 
6,265

 
1,255,903

 
1,262,168

Consumer installment
 
2,158

 
336

 

 
360

 
2,854

 
887,298

 
890,152

Home equity
 
1,632

 
323

 
679

 
2,328

 
4,962

 
580,530

 
585,492

Total
 
$
11,928

 
$
8,417

 
$
1,472

 
$
53,419

 
$
75,236

 
$
5,926,478

 
$
6,001,714

Acquired Portfolio:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial
 
$
55

 
$
70

 
$
1,582

 
$

 
$
1,707

 
$
356,628

 
$
358,335

Commercial real estate
 
249

 
557

 
4,459

 

 
5,265

 
637,476

 
642,741

Real estate construction and land development
 

 

 
1,159

 

 
1,159

 
42,072

 
43,231

Residential mortgage
 
301

 

 
1,877

 

 
2,178

 
196,774

 
198,952

Consumer installment
 
59

 

 
45

 

 
104

 
6,822

 
6,926

Home equity
 
543

 
511

 
997

 

 
2,051

 
112,935

 
114,986

Total
 
$
1,207

 
$
1,138

 
$
10,119

 
$

 
$
12,464

 
$
1,352,707

 
$
1,365,171

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
31-60
Days
Past Due
 
61-89
Days
Past Due
 
Accruing
Loans
Past Due
90 Days
or More
 
Non-accrual
Loans
 
Total
Past Due
 
Current
 
Total
Loans
 
 
(In thousands)
December 31, 2015
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Originated Portfolio:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial
 
$
3,685

 
$
1,230

 
$
364

 
$
28,554

 
$
33,833

 
$
1,487,682

 
$
1,521,515

Commercial real estate
 
4,168

 
1,603

 
254

 
25,163

 
31,188

 
1,392,871

 
1,424,059

Real estate construction and land development
 

 

 

 
521

 
521

 
184,626

 
185,147

Residential mortgage
 
1,737

 

 
402

 
5,557

 
7,696

 
1,209,279

 
1,216,975

Consumer installment
 
3,145

 
644

 

 
451

 
4,240

 
865,186

 
869,426

Home equity
 
1,767

 
788

 
1,267

 
1,979

 
5,801

 
585,011

 
590,812

Total
 
$
14,502

 
$
4,265

 
$
2,287

 
$
62,225

 
$
83,279

 
$
5,724,655

 
$
5,807,934

Acquired Portfolio:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial
 
$
490

 
$
532

 
$
3,735

 
$

 
$
4,757

 
$
379,607

 
$
384,364

Commercial real estate
 
3,557

 
691

 
4,771

 

 
9,019

 
679,084

 
688,103

Real estate construction and land development
 

 

 
1,154

 

 
1,154

 
45,775

 
46,929

Residential mortgage
 
1,370

 

 
2,081

 

 
3,451

 
209,210

 
212,661

Consumer installment
 
55

 

 
47

 

 
102

 
7,929

 
8,031

Home equity
 
847

 
78

 
1,007

 

 
1,932

 
121,193

 
123,125

Total
 
$
6,319

 
$
1,301

 
$
12,795

 
$

 
$
20,415

 
$
1,442,798

 
$
1,463,213

March 31, 2015
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Originated Portfolio:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial
 
$
10,121

 
$
729

 
$
52

 
$
18,904

 
$
29,806

 
$
1,235,101

 
$
1,264,907

Commercial real estate
 
7,238

 
2,267

 
148

 
24,766

 
34,419

 
1,237,929

 
1,272,348

Real estate construction and land development
 
340

 

 

 
953

 
1,293

 
98,892

 
100,185

Residential mortgage
 
1,246

 
88

 
172

 
6,514

 
8,020

 
999,552

 
1,007,572

Consumer installment
 
2,143

 
344

 

 
433

 
2,920

 
832,439

 
835,359

Home equity
 
1,728

 
197

 
429

 
1,870

 
4,224

 
564,067

 
568,291

Total
 
$
22,816

 
$
3,625

 
$
801

 
$
53,440

 
$
80,682

 
$
4,967,980

 
$
5,048,662

Acquired Portfolio:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial
 
$
59

 
$
5

 
$
2,089

 
$

 
$
2,153

 
$
89,109

 
$
91,262

Commercial real estate
 
1,784

 
138

 
6,271

 

 
8,193

 
336,382

 
344,575

Real estate construction and land development
 

 

 
1,537

 

 
1,537

 
7,117

 
8,654

Residential mortgage
 
104

 

 
868

 

 
972

 
108,901

 
109,873

Consumer installment
 
3

 
1

 
11

 

 
15

 
8,692

 
8,707

Home equity
 
349

 
234

 
455

 

 
1,038

 
90,103

 
91,141

Total
 
$
2,299

 
$
378

 
$
11,231

 
$

 
$
13,908

 
$
640,304

 
$
654,212


Loans Modified Under Troubled Debt Restructurings (TDRs)
The following schedule presents the Corporation’s TDRs at March 31, 2016, December 31, 2015 and March 31, 2015:
 
 
Performing TDRs
 
Non-Performing TDRs
 
Nonaccrual TDRs
 
Total
 
 
(In thousands)
March 31, 2016
 
 
 
 
 
 
 
 
Commercial loan portfolio
 
$
31,896

 
$
15,351

 
$
29,368

 
$
76,615

Consumer loan portfolio
 
17,990

 
3,013

 
3,146

 
24,149

Total
 
$
49,886

 
$
18,364

 
$
32,514

 
$
100,764

December 31, 2015
 
 
 
 
 
 
 
 
Commercial loan portfolio
 
$
29,844

 
$
16,297

 
$
32,682

 
$
78,823

Consumer loan portfolio
 
17,966

 
3,071

 
3,251

 
24,288

Total
 
$
47,810

 
$
19,368

 
$
35,933

 
$
103,111

March 31, 2015
 
 
 
 
 
 
 
 
Commercial loan portfolio
 
$
28,784

 
$
15,810

 
$
32,917

 
$
77,511

Consumer loan portfolio
 
17,197

 
2,690

 
4,426

 
24,313

Total
 
$
45,981

 
$
18,500

 
$
37,343

 
$
101,824


The following schedule provides information on the Corporation's TDRs that were modified during the three months ended March 31, 2016 and 2015:
 
Number
of Loans
 
Pre-
Modification
Recorded
Investment
 
Post-
Modification
Recorded
Investment
 
(Dollars in thousands)
Three Months Ended March 31, 2016
 
 
 
 
 
Commercial loan portfolio:
 
 
 
 
 
Commercial
7

 
$
3,832

 
$
3,832

Commercial real estate
4

 
987

 
987

Subtotal – commercial loan portfolio
11

 
4,819

 
4,819

Consumer loan portfolio
7

 
204

 
204

Total
18

 
$
5,023

 
$
5,023

Three Months Ended March 31, 2015
 
 
 
 
 
Commercial loan portfolio:
 
 
 
 
 
Commercial
5

 
$
1,932

 
$
1,932

Commercial real estate
5

 
2,534

 
2,534

Subtotal – commercial loan portfolio
10

 
4,466

 
4,466

Consumer loan portfolio
10

 
336

 
336

Total
20

 
$
4,802

 
$
4,802


The pre-modification and post-modification recorded investment represents amounts as of the date of loan modification. The difference between the pre-modification and post-modification recorded investment of residential mortgage TDRs represents impairment recognized by the Corporation through the provision for loan losses computed based on a loan's post-modification present value of expected future cash flows discounted at the loan's original effective interest rate.
The following schedule includes TDRs for which there was a payment default during the three months ended March 31, 2016 and 2015, whereby the borrower was past due with respect to principal and/or interest for 90 days or more, and the loan became a TDR during the twelve-month period prior to the default:
 
 
Number of
Loans
 
Principal Balance at End of Period
 
 
(Dollars in thousands)
Three Months Ended March 31, 2016
 
 
 
 
Commercial loan portfolio:
 
 
 
 
Commercial
 

 
$

Commercial real estate
 
1

 
933

Subtotal – commercial loan portfolio
 
1

 
933

Consumer loan portfolio
 
1

 

Total
 
2

 
$
933

 
 
 
 
 
Three Months Ended March 31, 2015
 
 
 
 
Commercial loan portfolio:
 
 
 
 
Commercial
 

 
$

Commercial real estate
 
3

 
759

Subtotal – commercial loan portfolio
 
3

 
759

Consumer loan portfolio
 
1

 
33

Total
 
4

 
$
792


Allowance for Loan Losses
The following schedule presents, by loan portfolio segment, the changes in the allowance for the three months ended March 31, 2016 and details regarding the balance in the allowance and the recorded investment in loans at March 31, 2016 by impairment evaluation method.
 
 
Commercial
Loan
Portfolio
 
Consumer
Loan
Portfolio
 
Unallocated
 
Total
 
 
(In thousands)
Changes in allowance for loan losses for the three months ended March 31, 2016:
Beginning balance
 
$
47,234

 
$
26,094

 
$

 
$
73,328

Provision for loan losses
 
1,000

 
500

 

 
1,500

Charge-offs
 
(3,896
)
 
(1,562
)
 

 
(5,458
)
Recoveries
 
330

 
618

 

 
948

Ending balance
 
$
44,668

 
$
25,650

 
$

 
$
70,318

Allowance for loan losses balance at March 31, 2016 attributable to:
Loans individually evaluated for impairment
 
$
2,736

 
$
180

 
$

 
$
2,916

Loans collectively evaluated for impairment
 
41,932

 
25,470

 

 
67,402

Loans acquired with deteriorated credit quality
 

 

 

 

Total
 
$
44,668

 
$
25,650

 
$

 
$
70,318

Recorded investment (loan balance) at March 31, 2016:
Loans individually evaluated for impairment
 
$
92,916

 
$
21,003

 
$

 
$
113,919

Loans collectively evaluated for impairment
 
3,170,986

 
2,716,809

 

 
5,887,795

Loans acquired with deteriorated credit quality
 
1,044,307

 
320,864

 

 
1,365,171

Total
 
$
4,308,209

 
$
3,058,676

 
$

 
$
7,366,885


The following schedule presents, by loan portfolio segment, details regarding the balance in the allowance and the recorded investment in loans at December 31, 2015 by impairment evaluation method.
 
 
Commercial
Loan
Portfolio
 
Consumer
Loan
Portfolio
 
Unallocated
 
Total
 
 
(In thousands)
Allowance for loan losses balance at December 31, 2015 attributable to:
 
 
 
 
Loans individually evaluated for impairment
 
$
6,197

 
$
192

 
$

 
$
6,389

Loans collectively evaluated for impairment
 
41,037

 
25,902

 

 
66,939

Loans acquired with deteriorated credit quality
 

 

 

 

Total
 
$
47,234

 
$
26,094

 
$

 
$
73,328

Recorded investment (loan balance) at December 31, 2015:
 
 
 
 
 
 
 
 
Loans individually evaluated for impairment
 
$
100,379

 
$
21,037

 
$

 
$
121,416

Loans collectively evaluated for impairment
 
3,030,342

 
2,656,176

 

 
5,686,518

Loans acquired with deteriorated credit quality
 
1,119,396

 
343,817

 

 
1,463,213

Total
 
$
4,250,117

 
$
3,021,030

 
$

 
$
7,271,147


The following schedule presents, by loan portfolio segment, the changes in the allowance for the three months ended March 31, 2015 and details regarding the balance in the allowance and the recorded investment in loans at March 31, 2015 by impairment evaluation method.
 
 
Commercial
Loan
Portfolio
 
Consumer
Loan
Portfolio
 
Unallocated
 
Total
 
 
(In thousands)
Changes in allowance for loan losses for the three months ended March 31, 2015:
Beginning balance
 
$
44,156

 
$
28,803

 
$
2,724

 
$
75,683

Provision for loan losses
 
3,593

 
(3,227
)
 
1,134

 
1,500

Charge-offs
 
(1,504
)
 
(1,639
)
 

 
(3,143
)
Recoveries
 
574

 
642

 

 
1,216

Ending balance
 
$
46,819

 
$
24,579

 
$
3,858

 
$
75,256

Allowance for loan losses balance at March 31, 2015 attributable to:
Loans individually evaluated for impairment
 
$
1,615

 
$
297

 
$

 
$
1,912

Loans collectively evaluated for impairment
 
45,204

 
24,282

 
3,858

 
73,344

Loans acquired with deteriorated credit quality
 

 

 

 

Total
 
$
46,819

 
$
24,579

 
$
3,858

 
$
75,256

Recorded investment (loan balance) at March 31, 2015:
 
 
 
 
 
 
 
 
Loans individually evaluated for impairment
 
$
89,217

 
$
19,887

 
$

 
$
109,104

Loans collectively evaluated for impairment
 
2,548,223

 
2,391,335

 

 
4,939,558

Loans acquired with deteriorated credit quality
 
444,491

 
209,721

 

 
654,212

Total
 
$
3,081,931

 
$
2,620,943

 
$

 
$
5,702,874