Loans Receivable, Net | Loans Receivable, Net On January 1, 2020, the Company adopted FASB ASU 2016-13, Financial Instruments - Credit Losses , which significantly changed the loan and allowance for credit loss accounting disclosures. The following loan and allowance for credit loss accounting disclosures are presented in accordance with ASC Topic 326, whereas prior periods are presented in accordance with the incurred loss model as disclosed in the Company’s 2019 Annual Report on Form 10-K. The following table presents loans receivable for each portfolio segment of loans: (Dollars in thousands) September 30, December 31, Residential real estate $ 862,614 926,388 Commercial real estate 6,201,817 5,579,307 Other commercial 3,593,322 2,094,254 Home equity 646,850 617,201 Other consumer 314,128 295,660 Loans receivable 11,618,731 9,512,810 Allowance for credit losses (164,552) (124,490) Loans receivable, net $ 11,454,179 9,388,320 Net deferred origination (fees) costs included in loans receivable $ (38,712) (6,964) Net purchase accounting (discounts) premiums included in loans receivable $ (18,063) (21,574) Accrued interest receivable on loans $ 65,806 40,962 Substantially all of the Company’s loans receivable are with borrowers in the Company’s geographic market areas. Although the Company has a diversified loan portfolio, a substantial portion of borrowers’ ability to service their obligations is dependent upon the economic performance in the Company’s market areas. The Company had no significant sales of loans or reclassification of loans held for investment to loans held for sale during the nine months ended September 30, 2020. Allowance for Credit Losses - Loans Receivable The ACL is a valuation account that is deducted from the amortized cost basis to present the net amount expected to be collected on loans. The following tables summarize the activity in the ACL: Three Months ended September 30, 2020 (Dollars in thousands) Total Residential Commercial Other Home Other Balance at beginning of period $ 162,509 9,986 89,104 48,838 9,962 4,619 Credit loss expense (reversal) 2,869 (216) 5,208 1,199 (2,526) (796) Charge-offs (2,630) — (445) (1,598) (99) (488) Recoveries 1,804 35 530 314 93 832 Balance at end of period $ 164,552 9,805 94,397 48,753 7,430 4,167 Three Months ended September 30, 2019 (Dollars in thousands) Total Residential Commercial Other Home Other Balance at beginning of period $ 129,054 10,695 72,447 36,259 5,801 3,852 Credit loss expense (reversal) — (325) (1,480) 1,220 (777) 1,362 Charge-offs (5,890) (141) (1,858) (1,399) — (2,492) Recoveries 2,371 8 549 778 17 1,019 Balance at end of period $ 125,535 10,237 69,658 36,858 5,041 3,741 Nine Months ended September 30, 2020 (Dollars in thousands) Total Residential Real Estate Commercial Real Estate Other Commercial Home Equity Other Consumer Balance at beginning of period $ 124,490 10,111 69,496 36,129 4,937 3,817 Impact of adopting CECL 3,720 3,584 10,533 (13,759) 3,400 (38) Acquisitions 49 — 49 — — — Credit loss expense (reversal) 39,165 (3,923) 14,084 28,358 (860) 1,506 Charge-offs (7,865) (21) (625) (3,471) (293) (3,455) Recoveries 4,993 54 860 1,496 246 2,337 Balance at end of period $ 164,552 9,805 94,397 48,753 7,430 4,167 Nine Months ended September 30, 2019 (Dollars in thousands) Total Residential Real Estate Commercial Real Estate Other Commercial Home Equity Other Consumer Balance at beginning of period $ 131,239 10,631 72,448 38,160 5,811 4,189 Credit loss expense (reversal) 57 (152) (1,824) (524) (786) 3,343 Charge-offs (12,090) (482) (2,267) (2,597) (28) (6,716) Recoveries 6,329 240 1,301 1,819 44 2,925 Balance at end of period $ 125,535 10,237 69,658 36,858 5,041 3,741 As a result of the adoption of the CECL accounting standard, the Company adjusted the January 1, 2020 ACL balances within each loan segment to reflect the changes from the incurred loss model to the current expected credit loss model which resulted in increases and decreases in each loan segment based on, among other factors, quantitative and qualitative assumptions and the economic forecast to estimate the credit loss expense over the expected life of the loans. During the nine months ended September 30, 2020, primarily as a result of the COVID-19 pandemic, there was a significant increase in the overall ACL and increases and decreases within certain loan segments. In addition, the acquisition of SBAZ resulted in a $4,794,000 increase in the ACL due to the credit loss expense recorded subsequent to the acquisition date. The COVID-19 pandemic significantly adjusted the economic forecast used in the ACL model including a significant increase in national and regional unemployment rates and a significant decrease in the gross domestic product (“GDP”). The most notable change in charge-offs was in the other consumer loan segment which was primarily driven by deposit overdraft charge-offs which typically experience high charge-off rates and the amounts were comparable to historical trends. During the nine months ended September 30, 2020, there have been no significant changes to the types of collateral securing collateral-dependent loans. During the nine month period ended September 30, 2020, the Company acquired loans through the SBAZ acquisition. Such loans were evaluated at acquisition date and it was determined there were PCD loans totaling $3,401,000 with an ACL of $49,000. There was also a discount associated with such loans of $13,000, which was attributable to changes in interest rates and other factors such as liquidity as of acquisition date. Aging Analysis The following tables present an aging analysis of the amortized cost basis of loans: September 30, 2020 (Dollars in thousands) Total Residential Commercial Other Home Other Accruing loans 30-59 days past due $ 9,534 520 2,662 2,782 2,160 1,410 Accruing loans 60-89 days past due 8,097 1,666 2,954 2,263 977 237 Accruing loans 90 days or more past due 2,952 217 1,426 1,102 80 127 Non-accrual loans with no ACL 32,047 3,213 16,318 9,441 2,804 271 Non-accrual loans with ACL 4,303 275 1,980 1,930 87 31 Total past due and non-accrual loans 56,933 5,891 25,340 17,518 6,108 2,076 Current loans receivable 11,561,798 856,723 6,176,477 3,575,804 640,742 312,052 Total loans receivable $ 11,618,731 862,614 6,201,817 3,593,322 646,850 314,128 December 31, 2019 (Dollars in thousands) Total Residential Commercial Other Home Other Accruing loans 30-59 days past due $ 15,944 3,403 4,946 4,685 1,040 1,870 Accruing loans 60-89 days past due 7,248 749 2,317 1,190 1,902 1,090 Accruing loans 90 days or more past due 1,412 753 64 143 — 452 Non-accrual loans 30,883 4,715 15,650 6,592 3,266 660 Total past due and non-accrual loans 55,487 9,620 22,977 12,610 6,208 4,072 Current loans receivable 9,457,323 916,768 5,556,330 2,081,644 610,993 291,588 Total loans receivable $ 9,512,810 926,388 5,579,307 2,094,254 617,201 295,660 The Company had $628,000 of interest reversed on non-accrual loans during the nine months ended September 30, 2020. Collateral-Dependent Loans A loan is considered collateral-dependent when the borrower is experiencing financial difficulty and repayment is expected to be provided substantially through the operation or sale of the collateral. The following table presents the amortized cost basis of collateral-dependent loans by collateral type: September 30, 2020 (Dollars in thousands) Total Residential Commercial Other Home Other Business assets $ 5,080 — 84 4,996 — — Residential real estate 4,201 1,536 658 — 1,954 53 Other real estate 13,572 31 12,880 624 21 16 Other 132 — — 16 — 116 Total $ 22,985 1,567 13,622 5,636 1,975 185 Restructured Loans A restructured loan is considered a TDR if the creditor, for economic or legal reasons related to the debtor’s financial difficulties, grants a concession to the debtor that it would not otherwise consider. The following tables present the loans modified as TDRs that occurred during the periods presented and the TDRs that occurred within the previous twelve months that subsequently defaulted: Three Months ended September 30, 2020 (Dollars in thousands) Total Residential Commercial Other Home Other TDRs that occurred during the period Number of loans 6 — 5 1 — — Pre-modification recorded balance $ 7,482 — 6,648 834 — — Post-modification recorded balance $ 7,482 — 6,648 834 — — TDRs that subsequently defaulted Number of loans — — — — — — Recorded balance $ — — — — — — Three Months ended September 30, 2019 (Dollars in thousands) Total Residential Commercial Other Home Other TDRs that occurred during the period Number of loans 6 — 4 2 — — Pre-modification recorded balance $ 3,168 — 3,067 101 — — Post-modification recorded balance $ 3,168 — 3,067 101 — — TDRs that subsequently defaulted Number of loans — — — — — — Recorded balance $ — — — — — — Nine Months ended September 30, 2020 (Dollars in thousands) Total Residential Commercial Other Home Other TDRs that occurred during the period Number of loans 16 1 10 4 1 — Pre-modification recorded balance $ 14,945 210 13,392 1,304 39 — Post-modification recorded balance $ 14,945 210 13,392 1,304 39 — TDRs that subsequently defaulted Number of loans — — — — — — Recorded balance $ — — — — — — Nine Months ended September 30, 2019 (Dollars in thousands) Total Residential Commercial Other Home Other TDRs that occurred during the period Number of loans 14 1 5 4 1 3 Pre-modification recorded balance $ 5,261 117 4,102 668 103 271 Post-modification recorded balance $ 5,247 123 4,102 668 103 251 TDRs that subsequently defaulted Number of loans 1 — — — — 1 Recorded balance $ 305 — — — — 305 The modifications for the loans designated as TDRs during the nine months ended September 30, 2020 and 2019 included one or a combination of the following: an extension of the maturity date, a reduction of the interest rate or a reduction in the principal amount. In addition to the loans designated as TDRs during the period provided in the preceding tables, the Company had TDRs with pre-modification loan balances of $2,265,000 and $2,982,000 for the nine months ended September 30, 2020 and 2019, respectively, for which OREO was received in full or partial satisfaction of the loans. The majority of such TDRs were in commercial real estate for the nine months ended September 30, 2020 and 2019. At September 30, 2020 and December 31, 2019, the Company had $765,000 and $1,744,000, respectively, of consumer mortgage loans secured by residential real estate properties for which formal foreclosure proceedings were in process. At September 30, 2020 and December 31, 2019, the Company had $1,917,000 and $1,504,000, respectively, of OREO secured by residential real estate properties. Credit Quality Indicators The Company categorizes commercial real estate and other commercial loans into risk categories based on relevant information about the ability of borrowers to service their obligations. The following tables present the amortized cost in commercial real estate and other commercial loans based on the Company’s internal risk rating. The date of a modification, renewal or extension of a loan is considered for the year of origination if the terms of the loan are as favorable to the Company as the terms are for a comparable loan to other borrowers with similar credit risk. September 30, 2020 (Dollars in thousands) Total Pass Special Mention Substandard Doubtful/ Commercial real estate loans Term loans by origination year 2020 (year-to-date) $ 1,023,640 1,018,529 697 4,414 — 2019 1,149,893 1,141,014 335 8,544 — 2018 986,619 947,230 1,190 38,199 — 2017 786,907 756,583 — 30,324 — 2016 526,236 507,694 206 18,336 — Prior 1,581,948 1,546,314 — 35,286 348 Revolving loans 146,574 143,265 691 2,617 1 Total $ 6,201,817 6,060,629 3,119 137,720 349 Other commercial loans Term loans by origination year 2020 (year-to-date) $ 1,790,810 1,784,359 606 5,845 — 2019 335,126 330,303 — 4,820 3 2018 281,578 275,011 — 6,566 1 2017 287,150 281,371 — 5,323 456 2016 191,092 188,849 — 2,066 177 Prior 239,070 229,806 — 8,100 1,164 Revolving loans 468,496 453,105 — 14,416 975 Total $ 3,593,322 3,542,804 606 47,136 2,776 For residential real estate, home equity and other consumer loan segments, the Company evaluates credit quality primarily on the aging status of the loan. The following tables present the amortized cost in residential real estate, home equity and other consumer loans based on payment performance: September 30, 2020 (Dollars in thousands) Total Performing 30-89 Days Past Due Non-Accrual and 90 Days or More Past Due Residential real estate loans Term loans by origination year 2020 (year-to-date) $ 141,655 141,655 — — 2019 228,558 228,558 — — 2018 129,077 128,043 791 243 2017 92,899 92,899 — — 2016 65,216 64,382 — 834 Prior 202,810 198,787 1,395 2,628 Revolving loans 2,399 2,399 — — Total $ 862,614 856,723 2,186 3,705 Home equity loans Term loans by origination year 2020 (year-to-date) $ 75 75 — — 2019 1,028 992 — 36 2018 1,862 1,861 — 1 2017 1,745 1,745 — — 2016 1,047 1,047 — — Prior 17,337 15,599 1,059 679 Revolving loans 623,756 619,423 2,078 2,255 Total $ 646,850 640,742 3,137 2,971 Other consumer loans Term loans by origination year 2020 (year-to-date) $ 106,569 106,501 56 12 2019 75,743 75,340 354 49 2018 49,929 49,737 144 48 2017 21,930 21,829 62 39 2016 12,424 12,278 80 66 Prior 22,250 21,106 932 212 Revolving loans 25,283 25,261 19 3 Total $ 314,128 312,052 1,647 429 Additional Disclosures The implementation of FASB ASU 2016-13, Financial Instruments - Credit Losses significantly changed disclosures related to loans and, as a result, certain disclosures are no longer required. The following tables represent disclosures for the prior period that are no longer required as of January 1, 2020, but are included in this Form 10-Q since the Company is required to disclose comparative information. The following table disclosed the recorded investment in loans and the balance in the allowance separated by loans individually evaluated and collectively evaluated for impairment: December 31, 2019 (Dollars in thousands) Total Residential Commercial Other Home Other Loans receivable Individually evaluated for impairment $ 94,504 7,804 58,609 21,475 3,745 2,871 Collectively evaluated for impairment 9,418,306 918,584 5,520,698 2,072,779 613,456 292,789 Total loans receivable $ 9,512,810 926,388 5,579,307 2,094,254 617,201 295,660 Allowance for loan and lease losses Individually evaluated for impairment $ 95 — 73 10 — 12 Collectively evaluated for impairment 124,395 10,111 69,423 36,119 4,937 3,805 Total allowance for loan and lease losses $ 124,490 10,111 69,496 36,129 4,937 3,817 The following table disclosed information related to impaired loans: At or for the Year ended December 31, 2019 (Dollars in thousands) Total Residential Commercial Other Home Other Loans with a specific valuation allowance Recorded balance $ 5,388 — 5,343 10 — 35 Unpaid principal balance 5,388 — 5,343 10 — 35 Specific valuation allowance 95 — 73 10 — 12 Average balance 10,378 409 6,341 3,490 24 114 Loans without a specific valuation allowance Recorded balance 89,116 7,804 53,266 21,465 3,745 2,836 Unpaid principal balance 99,355 9,220 57,735 24,758 4,494 3,148 Average balance 93,338 9,879 59,107 18,079 3,486 2,787 Total Recorded balance $ 94,504 7,804 58,609 21,475 3,745 2,871 Unpaid principal balance 104,743 9,220 63,078 24,768 4,494 3,183 Specific valuation allowance 95 — 73 10 — 12 Average balance 103,716 10,288 65,448 21,569 3,510 2,901 Interest income recognized on impaired loans for the year ended December 31, 2019 was not significant. |