Loans Receivable | Loans Receivable The following table shows a summary of our loans receivable at amortized cost basis at September 30, 2024 and December 31, 2023 (in thousands): September 30, 2024 December 31, 2023 Originated (1) Acquired (2) Total Originated (1) Acquired (2) Total Personal Banking: Residential mortgage loans (3) $ 3,128,027 130,131 3,258,158 3,283,299 144,886 3,428,185 Home equity loans 1,063,095 104,107 1,167,202 1,103,410 124,448 1,227,858 Vehicle loans 1,824,554 50,393 1,874,947 1,943,540 65,061 2,008,601 Consumer loans 95,406 27,679 123,085 111,446 5,980 117,426 Total Personal Banking 6,111,082 312,310 6,423,392 6,441,695 340,375 6,782,070 Commercial Banking: Commercial real estate loans (4) 2,422,509 210,672 2,633,181 2,389,537 238,920 2,628,457 Commercial real estate loans - owner occupied 337,561 23,637 361,198 319,195 26,358 345,553 Commercial loans 1,881,643 5,144 1,886,787 1,623,481 35,248 1,658,729 Total Commercial Banking 4,641,713 239,453 4,881,166 4,332,213 300,526 4,632,739 Total loans receivable, gross 10,752,795 551,763 11,304,558 10,773,908 640,901 11,414,809 Allowance for credit losses (120,883) (4,930) (125,813) (118,079) (7,164) (125,243) Total loans receivable, net (5) $ 10,631,912 546,833 11,178,745 10,655,829 633,737 11,289,566 (1) Includes originated and loan pools purchased in an asset acquisition. (2) Includes loans subject to purchase accounting in a business combination. (3) Includ es $9 million of l oans held-for-sale at September 30, 2024 and December 31, 2023. (4) Includes $0 of loans held-for-sale at September 30, 2024 and December 31, 2023. (5) Includes $60 million and $68 million of net unearned income, unamortized premiums and discounts and deferred fees and costs at September 30, 2024 and December 31, 2023. The following table provides information related to the allowance for credit losses by portfolio segment and by class of financing receivable for the quarter ended September 30, 2024 (in thousands): Balance as of September 30, 2024 Current period provision Charge-offs Recoveries Balance as of June 30, 2024 Allowance for Credit Losses Personal Banking: Residential mortgage loans $ 13,553 (1,444) (255) 253 14,999 Home equity loans 4,704 187 (890) 197 5,210 Vehicle loans 22,162 2,371 (2,064) 491 21,364 Consumer loans 1,869 1,327 (1,496) 370 1,668 Total Personal Banking 42,288 2,441 (4,705) 1,311 43,241 Commercial Banking: Commercial real estate loans 48,613 (1,577) (475) 106 50,559 Commercial real estate loans - owner occupied 3,849 223 — 11 3,615 Commercial loans 31,063 4,640 (1,580) 348 27,655 Total Commercial Banking 83,525 3,286 (2,055) 465 81,829 Total $ 125,813 5,727 (6,760) 1,776 125,070 Allowance for Credit Losses - off-balance sheet exposure Personal Banking: Residential mortgage loans $ — (1) — — 1 Home equity loans 59 (4) — — 63 Total Personal Banking 59 (5) — — 64 Commercial Banking: Commercial real estate loans 3,407 (1,043) — — 4,450 Commercial real estate loans - owner occupied 159 8 — — 151 Commercial loans 9,308 188 — — 9,120 Total Commercial Banking 12,874 (847) — — 13,721 Total off-balance sheet exposure $ 12,933 (852) — — 13,785 The following table provides information related to the allowance for credit losses by portfolio segment and by class of financing receivable for the quarter ended September 30, 2023 (in thousands): Balance as of September 30, 2023 Current period provision Charge-offs Recoveries Balance as of June 30, 2023 Allowance for Credit Losses Personal Banking: Residential mortgage loans $ 17,090 (370) (171) 75 17,556 Home equity loans 5,044 201 (320) 161 5,002 Vehicle loans 27,226 984 (1,524) 483 27,283 Consumer loans 1,202 1,436 (1,561) 317 1,010 Total Personal Banking 50,562 2,251 (3,576) 1,036 50,851 Commercial Banking: Commercial real estate loans 48,582 (1,110) (484) 120 50,056 Commercial real estate loans - owner occupied 3,479 (30) — 11 3,498 Commercial loans 22,218 2,872 (1,286) 614 20,018 Total Commercial Banking 74,279 1,732 (1,770) 745 73,572 Total $ 124,841 3,983 (5,346) 1,781 124,423 Allowance for Credit Losses - off-balance sheet exposure Personal Banking: Residential mortgage loans $ 3 (1) — — 4 Home equity loans 67 3 — — 64 Total Personal Banking 70 2 — — 68 Commercial Banking: Commercial real estate loans 4,797 (2,858) — — 7,655 Commercial real estate loans - owner occupied 140 (180) — — 320 Commercial loans 7,971 55 — — 7,916 Total Commercial Banking 12,908 (2,983) — — 15,891 Total off-balance sheet exposure $ 12,978 (2,981) — — 15,959 The following table provides information related to the allowance for credit losses by portfolio segment and by class of financing receivable for the nine months ended September 30, 2024 (in thousands): Balance Current period provision Charge-offs Recoveries Balance December 31, 2023 Allowance for Credit Losses Personal Banking: Residential mortgage loans $ 13,553 (5,218) (669) 1,247 18,193 Home equity loans 4,704 53 (1,539) 787 5,403 Vehicle loans 22,162 444 (6,578) 1,385 26,911 Consumer loans 1,869 3,610 (4,116) 1,176 1,199 Total Personal Banking 42,288 (1,111) (12,902) 4,595 51,706 Commercial Banking: Commercial real estate loans 48,613 (2,289) (1,324) 959 51,267 Commercial real estate loans - owner occupied 3,849 42 — 32 3,775 Commercial loans 31,063 15,488 (4,062) 1,142 18,495 Total Commercial Banking 83,525 13,241 (5,386) 2,133 73,537 Total $ 125,813 12,130 (18,288) 6,728 125,243 Allowance for Credit Losses - off-balance sheet exposure Personal Banking: Residential mortgage loans $ — (2) — — 2 Home equity loans 59 (6) — — 65 Total Personal Banking 59 (8) — — 67 Commercial Banking: Commercial real estate loans 3,407 (2,740) — — 6,147 Commercial real estate loans - owner occupied 159 (14) — — 173 Commercial loans 9,308 (1,428) — — 10,736 Total Commercial Banking 12,874 (4,182) — — 17,056 Total off-balance sheet exposure $ 12,933 (4,190) — — 17,123 The following table provides information related to the allowance for credit losses by portfolio segment and by class of financing receivable for the nine months ended September 30, 2023 (in thousands): Balance Current period provision Charge-offs Recoveries ASU 2022-02 Adoption Balance December 31, 2022 Allowance for Credit Losses Personal Banking: Residential mortgage loans $ 17,090 (2,047) (923) 799 — 19,261 Home equity loans 5,044 (705) (719) 566 — 5,902 Vehicle loans 27,226 7,267 (4,731) 1,631 — 23,059 Consumer loans 1,202 3,463 (3,860) 934 — 665 Total Personal Banking 50,562 7,978 (10,233) 3,930 — 48,887 Commercial Banking: Commercial real estate loans 48,582 3,587 (1,556) 1,619 426 44,506 Commercial real estate loans - owner occupied 3,479 (515) (68) 58 — 4,004 Commercial loans 22,218 3,813 (3,360) 1,126 — 20,639 Total Commercial Banking 74,279 6,885 (4,984) 2,803 426 69,149 Total $124,841 14,863 (15,217) 6,733 426 118,036 Allowance for Credit Losses - off-balance sheet exposure Personal Banking: Residential mortgage loans 3 (1) — — — 4 Home equity loans 67 (7) — — — 74 Total Personal Banking 70 (8) — — — 78 Commercial Banking: Commercial real estate loans 4,797 (578) — — — 5,375 Commercial real estate loans - owner occupied 140 (239) — — — 379 Commercial loans 7,971 890 — — — 7,081 Total Commercial Banking 12,908 73 — — — 12,835 Total off-balance sheet exposure $ 12,978 65 — — — 12,913 The following table provides information related to the loan portfolio by portfolio segment and by class of financing receivable at September 30, 2024 (in thousands): Total loans Allowance for Nonaccrual Loans 90 days past due and accruing Personal Banking: Residential mortgage loans $ 3,258,158 13,553 7,541 — Home equity loans 1,167,202 4,704 4,041 — Vehicle loans 1,874,947 22,162 5,009 — Consumer loans 123,085 1,869 196 717 Total Personal Banking 6,423,392 42,288 16,787 717 Commercial Banking: Commercial real estate loans 2,633,181 48,613 42,612 — Commercial real estate loans - owner occupied 361,198 3,849 859 — Commercial loans 1,886,787 31,063 16,570 328 Total Commercial Banking 4,881,166 83,525 60,041 328 Total $ 11,304,558 125,813 76,828 1,045 The following table provides information related to the loan portfolio by portfolio segment and by class of financing receivable at December 31, 2023 (in thousands): Total loans Allowance for Nonaccrual Loans 90 days past due and accruing Personal Banking: Residential mortgage loans $ 3,428,185 18,193 8,727 1,671 Home equity loans 1,227,858 5,403 4,492 26 Vehicle loans 2,008,601 26,911 4,816 44 Consumer loans 117,426 1,199 229 722 Total Personal Banking 6,782,070 51,706 18,264 2,463 Commercial Banking: Commercial real estate loans 2,628,457 51,267 71,297 225 Commercial real estate loans - owner occupied 345,553 3,775 676 — Commercial loans 1,658,729 18,495 4,147 10 Total Commercial Banking 4,632,739 73,537 76,120 235 Total $ 11,414,809 125,243 94,384 2,698 We present the amortized cost of our loans on nonaccrual status including such loans with no allowance. The following table presents the amortized cost of our loans on nonaccrual status as of the beginning and end of the period ended September 30, 2024 (in thousands): September 30, 2024 Nonaccrual loans at January 1, 2024 Nonaccrual loans with an allowance Nonaccrual loans with no allowance Total nonaccrual loans at the end of the period Loans 90 days past due and accruing Personal Banking: Residential mortgage loans $ 8,727 6,707 834 7,541 — Home equity loans 4,492 3,900 141 4,041 — Vehicle loans 4,816 4,024 985 5,009 — Consumer loans 229 196 — 196 717 Total Personal Banking 18,264 14,827 1,960 16,787 717 Commercial Banking: Commercial real estate loans 71,297 22,695 19,917 42,612 — Commercial real estate loans - owner occupied 676 859 — 859 — Commercial loans 4,147 16,408 162 16,570 328 Total Commercial Banking 76,120 39,962 20,079 60,041 328 Total $ 94,384 54,789 22,039 76,828 1,045 During the three and nine months ended September 30, 2024, we d id not recognize any interest income on nonaccrual loans. The following table presents the amortized cost of our loans on nonaccrual status as of the beginning and end of the year ended December 31, 2023 (in thousands): December 31, 2023 Nonaccrual loans at January 1, 2023 Nonaccrual loans with an allowance Nonaccrual loans with no allowance Total nonaccrual loans at the end of the period Loans 90 days past due and accruing Personal Banking: Residential mortgage loans $ 7,574 8,304 423 8,727 1,671 Home equity loans 4,145 4,084 408 4,492 26 Vehicle loans 3,771 4,187 629 4,816 44 Consumer loans 256 229 — 229 722 Total Personal Banking 15,746 16,804 1,460 18,264 2,463 Commercial Banking: Commercial real estate loans 62,239 47,359 23,938 71,297 225 Commercial real estate loans - owner occupied 624 676 — 676 — Commercial loans 2,627 3,996 151 4,147 10 Total Commercial Banking 65,490 52,031 24,089 76,120 235 Total $ 81,236 68,835 25,549 94,384 2,698 During the year ended December 31, 2023, we did not recognize any interest income on nonaccrual loans. A loan is considered to be collateral dependent when the borrower is experiencing financial difficulty and repayment is expected to be provided substantially through the sale or operation of the collateral. The following table presents the amortized cost basis of collateral-dependent loans by class of loans and collateral type as of as of September 30, 2024 (in thousands): Real estate Equipment Other Total Commercial Banking: Commercial real estate loans $ 36,268 — — 36,268 Commercial loans 3,014 5,061 2,583 10,658 Total Commercial Banking 39,282 5,061 2,583 46,926 Total $ 39,282 5,061 2,583 46,926 The following table presents the amortized cost basis of collateral-dependent loans by class of loans as of December 31, 2023 (in thousands): Real estate Total Commercial Banking: Commercial real estate loans $ 66,934 66,934 Commercial loans 150 150 Total Commercial Banking 67,084 67,084 Total $ 67,084 67,084 Occasionally, the Company modifies loans to borrowers in financial distress by providing principal forgiveness, term extensions, an other-than-insignificant payment delay, or interest rate reduction. When principal forgiveness is provided, the amount of forgiveness is charged off against the allowance for credit losses. In some cases, the Company provides multiple types of concessions to one loan. Typically, one type of concession, such as a term extension, is granted initially. If the borrower continues to experience financial difficulty, another concession, such as principal forgiveness, may be granted. For loans included in the "combination" columns below, multiple types of modifications have been made on the same loan within the current reporting period. The combination is at least two of the following: a term extension, principal forgiveness, an other-than-insignificant payment delay, and/or an interest rate reduction. The following table presents the amortized cost basis of loans for the periods indicated that were both experiencing financial difficulty and modified during the respective period, by class and by type of modification. The percentage of the amortized cost basis of loans that were modified to borrowers in financial distress as compared to the amortized cost basis of each class of financial receivable is also presented below (dollars in thousands). For the quarter ended September 30, 2024 2023 Payment delay Term extension Combination term extension and interest rate reduction Total class of financing receivable Term extension Combination term extension and interest rate reduction Total class of financing receivable Personal Banking: Residential mortgage loans $ — $ 494 — 0.02 % 192 — 0.01 % Home equity loans — 29 — 0.00 % 122 85 0.02 % Consumer loans — — 11 0.01 % — — — % Total Personal Banking — 523 11 0.01 % 314 85 0.01 % Commercial Banking: Commercial real estate loans 1,357 — — 0.05 % — — — % Commercial loans — 35 — — % 15 — — % Total Commercial Banking 1,357 35 — 0.03 % 15 — — % Total $ 1,357 $ 558 11 0.02 % 329 85 0.00 % For the nine months ended September 30, 2024 2023 Payment delay Term extension Interest rate reduction Combination term extension and interest rate reduction Total class of financing receivable Term extension Combination term extension and interest rate reduction Total class of financing receivable Personal Banking: Residential mortgage loans $ — 979 — — 0.03 % 450 — 0.01 % Home equity loans — 551 — 84 0.05 % 283 85 0.03 % Consumer loans — — — 13 0.01 % — 3 — % Total Personal Banking — 1,530 — 97 0.03 % 733 88 0.01 % Commercial Banking: Commercial real estate loans 1,628 202 — — 0.07 % 197 — 0.01 % Commercial real estate loans - owner occupied — — 680 — 0.19 % — — — % Commercial loans — 35 — 8 — % 663 — 0.04 % Total Commercial Banking 1,628 237 680 8 0.05 % 860 — 0.02 % Total $ 1,628 1,767 680 105 0.04 % 1,593 88 0.01 % The following table presents the effect of the loan modifications presented above to borrowers experiencing financial difficulty for the periods indicated: For the quarter ended September 30, 2024 2023 Weighted-average interest rate reduction Weighted-average term extension in months Weighted-average payment deferral in years Weighted-average interest rate reduction Weighted-average term extension in months Personal Banking: Residential mortgage loans — % 156 0 — % 169 Home equity loans — % 105 0 5 % 112 Consumer loans 5 % 10 0 12 % 0 Total Personal Banking 5 % 151 0 17 % 140 Commercial Banking: Commercial real estate loans — % 0 0.3 — % 0 Commercial loans — % 6 0 — % 23 Total Commercial Banking — % 6 0.3 — % 23 Total loans 5 % 142 0.3 17 % 135 For the nine months ended September 30, 2024 2023 Weighted-average interest rate reduction Weighted-average term extension in months Weighted-average payment deferral in years Weighted-average interest rate reduction Weighted-average term extension in months Personal Banking: Residential mortgage loans — % 151 0 — 149 Home equity loans 2 % 99 0 5 % 96 Consumer loans 6 % 66 0 12 % 356 Total Personal Banking 3 % 130 0 17 % 126 Commercial Banking: Commercial real estate loans — % 117 0.5 — 25 Commercial real estate loans - owner occupied 2 % 0 0 — 0 Commercial loans 4 % 32 0 — 9 Total Commercial Banking 2 % 102 0.5 — 13 Total loans 2 % 126 0.5 17 % 68 The Company closely monitors the performance of loans that are modified to borrowers experiencing financial difficulty to understand the effectiveness of its modification efforts. The following table presents the performance of loans modified within the previous twelve months of September 30, 2024 (in thousands) : Current 30-59 days 60-89 days 90 days or Personal Banking: Residential mortgage loans $ 976 — — 3 Home equity loans 525 13 9 88 Consumer loans 13 — — — Total Personal Banking 1,514 13 9 91 Commercial Banking: Commercial real estate loans 1,830 — — — Commercial real estate loans - owner occupied 680 — — — Commercial loans 43 — — — Total Commercial Banking 2,553 — — — Total loans $ 4,067 13 9 91 The following table presents the performance of loans modified since the adoption of ASU 2022-02 as of September 30, 2023 (in thousands) : Current 30-59 days 60-89 days 90 days or Personal Banking: Residential mortgage loans $ 450 — — — Home equity loans 368 — — — Consumer loans 3 — — — Total Personal Banking 821 — — — Commercial Banking: Commercial real estate loans 74 — — 123 Commercial loans — 15 — 648 Total Commercial Banking 74 15 — 771 Total loans $ 895 15 — 771 A modification is considered to be in default when the loan is 90 days or more past due. The following table provides the amortized cost basis of financing receivables that had a payment default during the period ended September 30, 2024 and were modified within the previous twelve months to borrowers experiencing financial difficulty (in thousands) : Term extension Personal Banking: Residential mortgage loans $ 3 Home equity loans 88 Total Personal Banking 91 Total $ 91 The following table provides the amortized cost basis of financing receivables that had a payment default during the period ended September 30, 2023 and were modified since the adoption of ASU 2022-02 to borrowers experiencing financial difficulty (in thousands) : Term extension Commercial Banking: Commercial real estate loans $ 123 Commercial loans 648 Total Commercial Banking 771 Total $ 771 The modifications to borrowers experiencing financial distress are included in their respective portfolio segment and the current loan balance and updated loan terms are run through their respective ACL models to arrive at the quantitative portion of the ACL. Subsequent performance of the loans will be measured by delinquency status and will be captured through our ACL models or our qualitative factor assessment, as deemed appropriate. If we no longer believe the loan demonstrates similar risks to their respective portfolio segment an individual assessment will be performed. Upon the Company's determination that a modified loan (or portion of a loan) has subsequently been deemed uncollectible, the loan (or a portion of the loan) is written off. Therefore, the amortized cost basis of the loan is reduced by the uncollectible amount and the allowance for credit losses is adjusted by the same amount. The following table provides information related to the amortized cost basis of loan payment delinquencies at September 30, 2024 (in thousands): 30-59 days 60-89 days 90 days or Total Current Total loans 90 days or Personal Banking: Residential mortgage loans $ 685 9,027 5,370 15,082 3,243,076 3,258,158 — Home equity loans 3,907 882 2,558 7,347 1,159,855 1,167,202 — Vehicle loans 9,808 3,166 3,077 16,051 1,858,896 1,874,947 — Consumer loans 969 434 906 2,309 120,776 123,085 717 Total Personal Banking 15,369 13,509 11,911 40,789 6,382,603 6,423,392 717 Commercial Banking: Commercial real estate loans 5,919 7,643 6,167 19,729 2,613,452 2,633,181 — Commercial real estate loans - owner occupied — — — — 361,198 361,198 — Commercial loans 3,260 753 14,484 18,497 1,868,290 1,886,787 328 Total Commercial Banking 9,179 8,396 20,651 38,226 4,842,940 4,881,166 328 Total loans $ 24,548 21,905 32,562 79,015 11,225,543 11,304,558 1,045 The following table provides information related to the amortized cost basis of loan payment delinquencies at December 31, 2023 (in thousands): 30-59 days 60-89 days 90 days or Total Current Total loans 90 days or Personal Banking: Residential mortgage loans $ 30,041 7,796 7,995 45,832 3,382,353 3,428,185 1,671 Home equity loans 5,761 982 3,126 9,869 1,217,989 1,227,858 26 Vehicle loans 10,382 3,326 3,051 16,759 1,991,842 2,008,601 44 Consumer loans 829 428 927 2,184 115,242 117,426 722 Total Personal Banking 47,013 12,532 15,099 74,644 6,707,426 6,782,070 2,463 Commercial Banking: Commercial real estate loans 2,010 1,031 6,535 9,576 2,618,881 2,628,457 225 Commercial real estate loans - owner occupied 1,194 — 177 1,371 344,182 345,553 — Commercial loans 4,196 703 2,780 7,679 1,651,050 1,658,729 10 Total Commercial Banking 7,400 1,734 9,492 18,626 4,614,113 4,632,739 235 Total originated loans $ 54,413 14,266 24,591 93,270 11,321,539 11,414,809 2,698 Credit Quality Indicators: For Commercial Banking we categorize loans into risk categories based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors. We analyze loans individually by classifying the loans by credit risk. Credit relationships greater than or equal to $1.0 million classified as special mention or substandard are reviewed quarterly for deterioration or improvement to determine if the loan is appropriately classified. We use the following definitions for risk ratings other than pass: Special Mention — Loans designated as special mention have specific, well-defined risk issues, which create a high level of uncertainty regarding the long-term viability of the business. Loans in this class are considered to have high-risk characteristics. A special mention loan exhibits material negative financial trends due to company-specific or systemic conditions. If these potential weaknesses are not mitigated, they threaten the borrower’s capacity to meet its debt obligations. Special mention loans still demonstrate sufficient financial flexibility to react to and positively address the root cause of the adverse financial trends without significant deviations from their current business strategy. Their potential weaknesses deserve our close attention and warrant enhanced monitoring. Substandard — Loans classified as substandard are inadequately protected by the current net worth and payment capacity of the obligor or of the collateral pledged, if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that we will sustain some loss if the deficiencies are not corrected. Doubtful — Loans classified as doubtful have all the weaknesses inherent in those classified as substandard. In addition, those weaknesses make collection or liquidation in full highly questionable and improbable. A loan classified as doubtful exhibits discernible loss potential, but a complete loss seems very unlikely. The possibility of a loss on a doubtful loan is high, but because of certain important and reasonably specific pending factors that may strengthen the loan, its classification as an estimated loss is deferred until a more exact status can be determined. Loss — Loans classified as loss are considered uncollectible and of such value that the continuance as a loan is not warranted. A loss classification does not mean that the loan has no recovery or salvage value; instead, it means that it is not practical or desirable to defer writing off all or a portion of a basically worthless loan even though partial recovery may be possible in the future. For Personal Banking loans a pass risk rating is maintained until they are 90 days or greater past due, and risk rating reclassification is based primarily on past due status of the loan. The risk rating categories can generally be described by the following groupings: Pass — Loans classified as pass are homogeneous loans that are less than 90 days past due from the required payment date at month-end. Substandard — Loans classified as substandard are homogeneous loans that are greater than 90 days past due from the required payment date at month-end, or homogenous retail loans that are greater than 180 days past due from the required payment date at month-end that has been written down to the value of underlying collateral, less costs to sell. Doubtful — Loans classified as doubtful are homogeneous loans that are greater than 180 days past due from the required payment date at month-end and not written down to the value of underlying collateral. These loans are generally charged-off in the month in which the 180 day period elapses. The following table presents the amortized cost basis of our loan portfolio by year of origination and credit quality indicator and the current period charge-offs by year of origination for each portfolio segment as of September 30, 2024 (in thousands): YTD September 30, 2024 2023 2022 2021 2020 Prior Revolving loans Revolving loans converted to term loans Total loans Personal Banking: Residential mortgage loans Pass $ 23,970 195,945 638,920 759,324 478,181 1,150,387 — — 3,246,727 Substandard — 51 1,401 267 259 9,453 — — 11,431 Total residential mortgage loans 23,970 195,996 640,321 759,591 478,440 1,159,840 — — 3,258,158 Residential mortgage current period charge-offs — — (262) — (113) (294) — — (669) Home equity loans Pass 22,491 61,170 89,615 92,832 129,272 248,594 474,033 44,944 1,162,951 Substandard — — 120 91 162 1,613 1,308 957 4,251 Total home equity loans 22,491 61,170 89,735 92,923 129,434 250,207 475,341 45,901 1,167,202 Home equity current period charge-offs — — (41) (2) (197) (411) (557) (331) (1,539) Vehicle loans Pass 453,937 503,197 497,117 265,552 78,513 71,623 — — 1,869,939 Substandard 157 1,086 1,717 1,276 307 465 — — 5,008 Total vehicle loans 454,094 504,283 498,834 266,828 78,820 72,088 — — 1,874,947 Vehicle current period charge-offs (78) (1,705) (1,974) (1,644) (323) (854) — — (6,578) Consumer loans Pass 22,809 16,742 7,426 3,339 997 6,704 63,495 659 122,171 Substandard 3 61 25 8 — 14 722 81 914 Total consumer loans 22,812 16,803 7,451 3,347 997 6,718 64,217 740 123,085 Consumer loan current period charge-offs (349) (1,736) (470) (198) (62) (725) (543) (33) (4,116) Total Personal Banking 523,367 778,252 1,236,341 1,122,689 687,691 1,488,853 539,558 46,641 6,423,392 Commercial Banking: Commercial real estate loans Pass 133,296 240,845 481,825 261,936 293,395 871,032 24,784 23,890 2,331,003 Special mention — 4,294 17,645 18,323 14,570 15,376 746 — 70,954 Substandard — 6,902 41,510 48,625 21,533 112,403 175 76 231,224 Total commercial real estate loans 133,296 252,041 540,980 328,884 329,498 998,811 25,705 23,966 2,633,181 Commercial real estate current period charge-offs — — (44) (360) — (920) — — (1,324) Commercial real estate loans - owner occupied Pass 52,440 13,999 28,641 46,102 12,138 148,673 1,991 — 303,984 Special mention — 1,184 7,194 1,293 — 7,068 — — 16,739 Substandard — 12,865 875 — 4,595 18,679 751 2,710 40,475 Total commercial real estate loans - owner occupied 52,440 28,048 36,710 47,395 16,733 174,420 2,742 2,710 361,198 Commercial real estate - owner occupied current period charge-offs — — — — — — — — — Commercial loans Pass 510,269 380,280 279,532 32,637 14,137 56,373 531,611 3,594 1,808,433 Special mention 7,434 26,726 4,180 652 271 100 11,255 1,096 51,714 Substandard 349 10,075 5,506 1,001 148 1,689 4,746 3,126 26,640 Total commercial loans 518,052 417,081 289,218 34,290 14,556 58,162 547,612 7,816 1,886,787 Commercial loans current period charge-offs — (170) (2,777) (115) (226) (627) (119) (28) (4,062) Total Commercial Banking 703,788 697,170 866,908 410,569 360,787 1,231,393 576,059 34,492 4,881,166 Total loans $ 1,227,155 1,475,422 2,103,249 1,533,258 1,048,478 2,720,246 1,115,617 81,133 11,304,558 For the nine months ended September 30, 2024, $13 million of revolving loans were converted to term loans. The following table presents the amortized cost basis of our loan portfolio by year of origination and credit quality indicator for each portfolio segment as of December 31, 2023 (in thousands): 2023 2022 2021 2020 2019 Prior Revolving loans Revolving loans converted to term loans Total loans Personal Banking: Residential mortgage loans Pass $ 186,081 665,379 792,488 506,068 244,678 1,019,152 — — 3,413,846 Substandard — 1,581 — 1,252 311 11,195 — — 14,339 Total residential mortgage loans 186,081 666,960 792,488 507,320 244,989 1,030,347 — — 3,428,185 Residential mortgage current period charge-offs — (9) (5) (130) (23) (1,023) — — (1,189) Home equity loans Pass 71,497 100,639 106,043 146,121 94,144 197,259 463,868 43,526 1,223,097 Substandard — 236 54 197 35 1,733 1,447 1,059 4,761 Total home equity loans 71,497 100,875 106,097 146,318 94,179 198,992 465,315 44,585 1,227,858 Home equity current period charge-offs — (53) (46) — (48) (352) (144) (209) (852) Vehicle loans Pass 664,876 682,275 397,809 132,775 67,853 58,153 — — 2,003,741 Substandard 646 1,418 1,453 299 556 488 — — 4,860 Total vehicle loans 665,522 683,693 399,262 133,074 68,409 58,641 — — 2,008,601 Vehicle current period charge-offs (678) (1,844) (1,967) (475) (652) (853) — — (6,468) Consumer loans Pass 24,277 11,582 5,552 2,072 1,355 6,603 64,214 820 116,475 Substandard 55 43 19 6 6 46 726 50 951 Total consumer loans 24,332 11,625 5,571 2,078 1,361 6,649 64,940 870 117,426 Consumer loan current period charge-offs (3,412) (511) (390) (157) (177) (980) (317) (38) (5,983) Total Personal Banking 947,432 1,463,153 1,303,418 788,790 408,938 1,294,629 530,255 45,455 6,782,070 Commercial Banking: Commercial real estate loans Pass 223,335 470,762 303,873 332,620 228,382 745,244 27,583 24,804 2,356,603 Special Mention 2,819 24,735 27,871 5,365 4,053 38,665 711 — 104,219 Substandard 1,920 750 26,850 18,167 37,044 82,717 79 108 167,635 Total commercial real estate loans 228,074 496,247 358,594 356,152 269,479 866,626 28,373 24,912 2,628,457 Commercial real estate current period (14) — (492) — (51) (1,741) — — (2,298) Commercial real estate loans - Pass 24,725 51,986 47,655 15,984 28,614 140,175 2,378 2,390 313,907 Special Mention 1,221 120 1,218 — 14,386 2,952 — — 19,897 Substandard — — 118 1,666 4,646 4,641 — 678 11,749 Total commercial real estate loans - 25,946 52,106 48,991 17,650 47,646 147,768 2,378 3,068 345,553 Commercial real estate - owner occupied current period charge-offs — — — — — (68) — — (68) Commercial loans Pass 482,605 430,378 73,469 26,868 34,090 54,617 531,742 4,110 1,637,879 Special Mention 508 3,671 52 299 240 26 1,882 — 6,678 Substandard — 3,015 872 356 2,361 840 4,729 1,999 14,172 Total commercial loans 483,113 437,064 74,393 27,523 36,691 55,483 538,353 6,109 1,658,729 Commercial loans current period (35) (2,072) (517) (430) (205) (845) (60) (2) (4,166) Total Commercial Banking 737,133 985,417 481,978 401,325 353,816 1,069,877 569,104 34,089 4,632,739 Total loans $ 1,684,565 2,448,570 1,785,396 1,190,115 762,754 2,364,506 1,099,359 79,544 11,414,809 For the year ended December 31, 2023, $19 million of revolving loans were converted to term loans. |