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. The following table presents loans receivable for each portfolio segment of loans: (Dollars in thousands) March 31, December 31, Residential real estate $ 745,097 802,508 Commercial real estate 6,474,701 6,315,895 Other commercial 3,100,584 3,054,817 Home equity 625,369 636,405 Other consumer 324,178 313,071 Loans receivable 11,269,929 11,122,696 Allowance for credit losses (156,446) (158,243) Loans receivable, net $ 11,113,483 10,964,453 Net deferred origination (fees) costs included in loans receivable $ (37,946) (26,709) Net purchase accounting (discounts) premiums included in loans receivable $ (15,122) (17,091) Accrued interest receivable on loans $ 50,989 53,538 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 purchases or sales of portfolio loans or reclassification of loans held for investment to loans held for sale during the three months ended March 31, 2021. 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 March 31, 2021 (Dollars in thousands) Total Residential Real Estate Commercial Real Estate Other Commercial Home Equity Other Consumer Balance at beginning of period $ 158,243 9,604 86,999 49,133 8,182 4,325 Provision for credit losses 489 (582) 7,463 (7,265) (89) 962 Charge-offs (4,246) (38) — (2,762) (45) (1,401) Recoveries 1,960 34 789 279 20 838 Balance at end of period $ 156,446 9,018 95,251 39,385 8,068 4,724 Three Months ended March 31, 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 — — Provision for credit losses 22,744 (4,369) (9,433) 34,133 (508) 2,921 Charge-offs (2,567) (20) (30) (785) (1) (1,731) Recoveries 1,754 9 470 454 106 715 Balance at end of period $ 150,190 9,315 71,085 56,172 7,934 5,684 During the three months ended March 31, 2021, the ACL decreased primarily as a result of an improvement in the quantitative factors including the economic forecasts. The sizeable charge-offs in the other consumer loan segment is driven by deposit overdraft charge-offs which typically experience high charge-off rates and the amounts were comparable to historical trends. The other segments experience routine charge-offs and recoveries, with occasional large credit relationships charge-offs and recoveries that cause fluctuations from prior periods. During the three months ended March 31, 2021, there have been no significant changes to the types of collateral securing collateral-dependent loans. Aging Analysis The following tables present an aging analysis of the recorded investment in loans: March 31, 2021 (Dollars in thousands) Total Residential Commercial Other Home Other Accruing loans 30-59 days past due $ 41,744 5,201 5,737 28,277 1,412 1,117 Accruing loans 60-89 days past due 2,872 426 1,476 510 276 184 Accruing loans 90 days or more past due 3,733 188 2,319 961 26 239 Non-accrual loans with no ACL 28,654 3,006 13,484 8,400 2,756 1,008 Non-accrual loans with ACL 1,233 270 451 423 49 40 Total past due and non-accrual loans 78,236 9,091 23,467 38,571 4,519 2,588 Current loans receivable 11,191,693 736,006 6,451,234 3,062,013 620,850 321,590 Total loans receivable $ 11,269,929 745,097 6,474,701 3,100,584 625,369 324,178 December 31, 2020 (Dollars in thousands) Total Residential Commercial Other Home Other Accruing loans 30-59 days past due $ 17,123 6,058 3,854 4,039 2,130 1,042 Accruing loans 60-89 days past due 5,598 584 2,299 809 756 1,150 Accruing loans 90 days or more past due 1,725 934 231 293 135 132 Non-accrual loans with no ACL 29,532 3,129 14,030 9,231 2,664 478 Non-accrual loans with ACL 2,432 274 1,787 278 49 44 Total past due and non-accrual loans 56,410 10,979 22,201 14,650 5,734 2,846 Current loans receivable 11,066,286 791,529 6,293,694 3,040,167 630,671 310,225 Total loans receivable $ 11,122,696 802,508 6,315,895 3,054,817 636,405 313,071 The Company had $73,000 of interest reversed on non-accrual loans during the three months ended March 31, 2021. The prior year modifications that were made under the CARES Act, along with related regulatory guidance, are included in current loan receivables. 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 collateral on the loans is a significant portion of what secures the collateral-dependent loans and significant changes to the fair value of the collateral can impact the ACL. During 2021, there were no significant change to collateral which secures the collateral-dependent loans, whether due to general deterioration or other reasons. The following table presents the amortized cost basis of collateral-dependent loans by collateral type: March 31, 2021 (Dollars in thousands) Total Residential Commercial Other Home Other Business assets $ 26,583 — 33 26,419 — 131 Residential real estate 7,358 3,216 894 191 2,612 445 Other real estate 26,041 654 23,799 1,049 193 346 Other 26,033 — — 25,597 — 436 Total $ 86,015 3,870 24,726 53,256 2,805 1,358 December 31, 2020 (Dollars in thousands) Total Residential Commercial Other Home Other Business assets $ 4,325 — 37 4,288 — — Residential real estate 7,148 3,338 1,043 198 2,513 56 Other real estate 16,127 64 14,738 1,086 200 39 Other 36,855 — — 36,469 — 386 Total $ 64,455 3,402 15,818 42,041 2,713 481 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 TDRs that occurred during the periods presented and the TDRs that occurred within the previous twelve months that subsequently defaulted during the periods presented: Three Months ended March 31, 2021 (Dollars in thousands) Total Residential Commercial Other Home Other TDRs that occurred during the period Number of loans 7 1 4 1 — 1 Pre-modification recorded balance $ 1,753 210 1,374 38 — 131 Post-modification recorded balance $ 1,753 210 1,374 38 — 131 TDRs that subsequently defaulted Number of loans — — — — — — Recorded balance $ — — — — — — Three Months ended March 31, 2020 (Dollars in thousands) Total Residential Commercial Other Home Other TDRs that occurred during the period Number of loans 5 — 3 2 — — Pre-modification recorded balance $ 7,268 — 6,857 411 — — Post-modification recorded balance $ 7,268 — 6,857 411 — — TDRs that subsequently defaulted Number of loans — — — — — — Recorded balance $ — — — — — — The modifications for the loans designated as TDRs during the three months ended March 31, 2021 and 2020 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 $1,474,000 and $568,000 for the three months ended March 31, 2021 and 2020, respectively, for which OREO was received in full or partial satisfaction of the loans. The majority of such TDRs were in other commercial for the three months ended March 31, 2021 and commercial real estate for the three months ended March 31, 2020. At March 31, 2021 and December 31, 2020, the Company had $505,000 and $548,000, respectively, of consumer mortgage loans secured by residential real estate properties for which formal foreclosure proceedings were in process. At March 31, 2021 and December 31, 2020, the Company had $930,000 and $273,000, respectively, of OREO secured by residential real estate properties. The Company also modified loans under the CARES Act, along with related regulatory guidance, that were not classified as TDRs. In addition, the state of Montana created the Montana Loan Deferment Program for only Montana-based business that utilized Cares Act funds to provide interest payments upfront on behalf of participating borrowers. The Montana Loan Deferment Program provided modifications for customers under the CARES Act that were not classified as TDRs. 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. March 31, 2021 (Dollars in thousands) Total Pass Special Mention Substandard Doubtful/ Commercial real estate loans Term loans by origination year 2021 (year-to-date) $ 521,791 521,791 — — — 2020 1,419,202 1,413,986 — 5,216 — 2019 1,011,331 1,000,493 — 10,838 — 2018 851,608 810,910 — 40,698 — 2017 672,239 645,700 — 26,539 — Prior 1,879,439 1,825,762 — 53,593 84 Revolving loans 119,091 116,298 — 2,792 1 Total $ 6,474,701 6,334,940 — 139,676 85 Other commercial loans 1 Term loans by origination year 2021 (year-to-date) $ 538,043 538,039 — 4 — 2020 974,231 947,941 — 26,289 1 2019 281,749 271,082 — 10,664 3 2018 223,210 217,040 — 6,169 1 2017 241,634 239,229 — 2,402 3 Prior 378,212 361,319 — 16,342 551 Revolving loans 463,505 436,725 — 26,762 18 Total $ 3,100,584 3,011,375 — 88,632 577 ___________________________ 1 Includes PPP loans. December 31, 2020 (Dollars in thousands) Total Pass Special Mention Substandard Doubtful/ Commercial real estate loans Term loans by origination year 2020 $ 1,496,094 1,490,947 — 5,147 — 2019 1,077,461 1,069,503 — 7,958 — 2018 914,506 874,673 — 39,833 — 2017 723,448 696,371 — 27,077 — 2016 496,275 481,392 — 14,883 — Prior 1,488,281 1,450,596 — 37,574 111 Revolving loans 119,830 116,548 — 3,282 — Total $ 6,315,895 6,180,030 — 135,754 111 Other commercial loans 1 Term loans by origination year 2020 $ 1,366,664 1,341,316 19,564 5,784 — 2019 304,430 284,981 12,582 6,864 3 2018 241,222 234,988 — 6,233 1 2017 269,857 264,651 — 5,114 92 2016 179,225 177,164 — 2,056 5 Prior 218,306 206,431 — 11,329 546 Revolving loans 475,113 467,929 54 7,112 18 Total $ 3,054,817 2,977,460 32,200 44,492 665 ______________________________ 1 Includes PPP loans. 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: March 31, 2021 (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 2021 (year-to-date) $ 37,080 36,673 407 — 2020 220,196 219,651 545 — 2019 133,625 133,269 356 — 2018 83,079 82,095 750 234 2017 65,036 64,227 809 — Prior 203,795 197,805 2,760 3,230 Revolving loans 2,286 2,286 — — Total $ 745,097 736,006 5,627 3,464 Home equity loans Term loans by origination year 2021 (year-to-date) $ 18 18 — — 2020 71 71 — — 2019 672 637 — 35 2018 1,162 1,162 — — 2017 1,015 989 — 26 Prior 12,868 11,890 520 458 Revolving loans 609,563 606,083 1,168 2,312 Total $ 625,369 620,850 1,688 2,831 Other consumer loans Term loans by origination year 2021 (year-to-date) $ 48,670 48,652 — 18 2020 114,926 114,701 173 52 2019 57,385 56,947 145 293 2018 36,830 36,469 168 193 2017 13,154 13,093 10 51 Prior 25,409 24,347 784 278 Revolving loans 27,804 27,381 21 402 Total $ 324,178 321,590 1,301 1,287 December 31, 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 $ 208,679 207,432 1,247 — 2019 181,924 179,915 2,009 — 2018 100,273 99,135 556 582 2017 76,394 75,527 867 — 2016 53,819 52,905 87 827 Prior 179,085 174,281 1,876 2,928 Revolving loans 2,334 2,334 — — Total $ 802,508 791,529 6,642 4,337 Home equity loans Term loans by origination year 2020 $ 89 89 — — 2019 807 771 — 36 2018 1,782 1,782 — — 2017 1,452 1,426 26 — 2016 1,016 1,016 — — Prior 14,025 13,042 463 520 Revolving loans 617,234 612,545 2,397 2,292 Total $ 636,405 630,671 2,886 2,848 Other consumer loans Term loans by origination year 2020 $ 131,302 131,098 158 46 2019 66,327 65,921 170 236 2018 42,827 42,557 212 58 2017 16,287 16,202 38 47 2016 10,519 10,409 48 62 Prior 18,692 17,334 1,155 203 Revolving loans 27,117 26,704 411 2 Total $ 313,071 310,225 2,192 654 |