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) September 30, December 31, Residential real estate $ 781,538 802,508 Commercial real estate 6,912,569 6,315,895 Other commercial 2,598,616 3,054,817 Home equity 660,920 636,405 Other consumer 340,248 313,071 Loans receivable 11,293,891 11,122,696 Allowance for credit losses (153,609) (158,243) Loans receivable, net $ 11,140,282 10,964,453 Net deferred origination (fees) costs included in loans receivable $ (26,325) (26,709) Net purchase accounting (discounts) premiums included in loans receivable $ (12,458) (17,091) Accrued interest receivable on loans $ 50,229 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 nine months ended September 30, 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 September 30, 2021 (Dollars in thousands) Total Residential Real Estate Commercial Real Estate Other Commercial Home Equity Other Consumer Balance at beginning of period $ 151,448 10,143 96,597 31,983 7,837 4,888 Provision for credit losses 2,313 1,703 2,931 (3,321) (124) 1,124 Charge-offs (2,620) — (162) (677) — (1,781) Recoveries 2,468 13 672 860 152 771 Balance at end of period $ 153,609 11,859 100,038 28,845 7,865 5,002 Three 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 $ 162,509 9,986 89,104 48,838 9,962 4,619 Provision for credit losses 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 Nine Months ended September 30, 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 (2,921) 2,005 11,663 (18,905) (491) 2,807 Charge-offs (8,566) (38) (203) (3,790) (45) (4,490) Recoveries 6,853 288 1,579 2,407 219 2,360 Balance at end of period $ 153,609 11,859 100,038 28,845 7,865 5,002 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 — — Provision for credit losses 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 During the nine months ended September 30, 2021, the ACL decreased primarily as a result of an improvement in the quantitative factors including the economic forecasts along with adjustments to qualitative factors. 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 nine months ended September 30, 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: September 30, 2021 (Dollars in thousands) Total Residential Commercial Other Home Other Accruing loans 30-59 days past due $ 9,541 — 2,662 2,071 2,438 2,370 Accruing loans 60-89 days past due 16,461 1,137 13,538 862 656 268 Accruing loans 90 days or more past due 5,172 52 2,785 2,083 98 154 Non-accrual loans with no ACL 24,989 2,173 10,144 9,753 2,406 513 Non-accrual loans with ACL 20,912 292 474 20,041 51 54 Total past due and non-accrual loans 77,075 3,654 29,603 34,810 5,649 3,359 Current loans receivable 11,216,816 777,884 6,882,966 2,563,806 655,271 336,889 Total loans receivable $ 11,293,891 781,538 6,912,569 2,598,616 660,920 340,248 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 $472,000 and $628,000 of interest reversed on non-accrual loans during the nine months ended September 30, 2021 and September 30, 2020, respectively. 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: September 30, 2021 (Dollars in thousands) Total Residential Commercial Other Home Other Business assets $ 26,992 — 60 26,932 — — Residential real estate 5,558 2,412 569 126 2,276 175 Other real estate 24,255 646 20,976 2,114 181 338 Other 12,728 — — 12,390 — 338 Total $ 69,533 3,058 21,605 41,562 2,457 851 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. There were no TDRs that occurred during the three months ended September 30 ,2021. 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 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 $ — — — — — — Nine Months ended September 30, 2021 (Dollars in thousands) Total Residential Commercial Other Home Other TDRs that occurred during the period Number of loans 10 1 5 3 — 1 Pre-modification recorded balance $ 2,368 210 1,473 554 — 131 Post-modification recorded balance $ 2,368 210 1,473 554 — 131 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 $ — — — — — — The modifications for the loans designated as TDRs during the nine months ended September 30, 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 $1,624,000 and $2,265,000 for the nine months ended September 30, 2021 and 2020, respectively, for which OREO was received in full or partial satisfaction of the loans. The majority of such TDRs were in consumer for the nine months ended September 30, 2021 and commercial real estate for the nine months ended September 30, 2020. At September 30, 2021 and December 31, 2020, the Company had $83,000 and $548,000, respectively, of consumer mortgage loans secured by residential real estate properties for which formal foreclosure proceedings were in process. At September 30, 2021 and December 31, 2020, the Company had $88,000 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. September 30, 2021 (Dollars in thousands) Total Pass Special Mention Substandard Doubtful/ Commercial real estate loans Term loans by origination year 2021 (year-to-date) $ 1,665,923 1,664,908 — 1,015 — 2020 1,310,854 1,306,097 — 4,757 — 2019 883,727 872,635 — 11,092 — 2018 748,629 695,068 — 53,561 — 2017 558,997 531,073 — 27,924 — Prior 1,598,606 1,547,558 — 51,023 25 Revolving loans 145,833 142,781 — 3,051 1 Total $ 6,912,569 6,760,120 — 152,423 26 Other commercial loans 1 Term loans by origination year 2021 (year-to-date) $ 694,243 690,542 — 3,701 — 2020 477,065 461,088 — 15,976 1 2019 239,843 230,852 — 8,988 3 2018 184,542 178,564 — 5,977 1 2017 215,294 214,143 — 1,148 3 Prior 314,426 300,084 — 13,792 550 Revolving loans 473,203 443,561 — 29,626 16 Total $ 2,598,616 2,518,834 — 79,208 574 ___________________________ 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: September 30, 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) $ 256,012 256,012 — — 2020 177,765 177,617 148 — 2019 78,061 78,061 — — 2018 56,371 56,088 — 283 2017 50,489 49,418 892 179 Prior 160,662 158,510 97 2,055 Revolving loans 2,178 2,178 — — Total $ 781,538 777,884 1,137 2,517 Home equity loans Term loans by origination year 2021 (year-to-date) $ 38 38 — — 2020 67 67 — — 2019 589 555 — 34 2018 887 887 — — 2017 783 783 — — Prior 10,780 10,114 161 505 Revolving loans 647,776 642,827 2,933 2,016 Total $ 660,920 655,271 3,094 2,555 Other consumer loans Term loans by origination year 2021 (year-to-date) $ 127,963 127,893 65 5 2020 87,303 87,072 189 42 2019 42,347 41,943 172 232 2018 23,468 23,180 94 194 2017 9,548 9,495 42 11 Prior 19,132 16,871 2,042 219 Revolving loans 30,487 30,435 34 18 Total $ 340,248 336,889 2,638 721 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 |