Loans Receivable, Net | Loans Receivable, Net The following table presents loans receivable for each portfolio segment of loans: (Dollars in thousands) December 31, December 31, Residential real estate $ 1,051,883 802,508 Commercial real estate 8,630,831 6,315,895 Other commercial 2,664,190 3,054,817 Home equity 736,288 636,405 Other consumer 348,839 313,071 Loans receivable 13,432,031 11,122,696 Allowance for credit losses (172,665) (158,243) Loans receivable, net $ 13,259,366 10,964,453 Net deferred origination (fees) costs included in loans receivable $ (21,667) (26,709) Net purchase accounting (discounts) premiums included in loans receivable $ (25,166) (17,091) Accrued interest receivable on loans $ 49,133 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. Other than purchases through bank acquisitions, the Company had no significant purchases or sales of portfolio loans or reclassification of loans held for investment to loans held for sale during 2021 and 2020. At December 31, 2021, the Company had loans of $7,948,796,000 pledged as collateral for FHLB advances and FRB discount window. The Company is subject to regulatory limits for the amount of loans to any individual borrower and the Company is in compliance with this regulation as of December 31, 2021 and 2020. No borrower had outstanding loans or commitments exceeding 10 percent of the Company’s consolidated stockholders’ equity as of December 31, 2021. The Company has entered into transactions with its executive officers and directors and their affiliates. The aggregate amount of loans outstanding to such related parties at December 31, 2021 and 2020 was $112,127,000 and $77,634,000, respectively. During 2021, net new loans to such related parties were $56,937,000 and repayments were $22,444,000. In management’s opinion, such loans were made in the ordinary course of business and were made on substantially the same terms as those prevailing at the time for comparable transaction with other persons. 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: Year ended December 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 Acquisitions 371 — 309 62 — — Provision for credit losses 16,380 6,517 28,996 (23,444) 186 4,125 Charge-offs (11,594) (38) (279) (4,826) (45) (6,406) Recoveries 9,265 375 1,876 3,778 243 2,993 Balance at end of period $ 172,665 16,458 117,901 24,703 8,566 5,037 Year ended December 31, 2020 (Dollars in thousands) Total Residential Commercial Other Home Other 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 37,637 (4,131) 9,324 29,812 (27) 2,659 Charge-offs (13,808) (21) (3,497) (4,860) (384) (5,046) Recoveries 6,155 61 1,094 1,811 256 2,933 Balance at end of period $ 158,243 9,604 86,999 49,133 8,182 4,325 Year ended December 31, 2019 (Dollars in thousands) Total Residential Commercial Other Home Other Balance at beginning of period $ 131,239 10,631 72,448 38,160 5,811 4,189 Provision for credit losses 57 (163) (2,704) (23) (863) 3,810 Charge-offs (15,178) (608) (2,460) (4,189) (90) (7,831) Recoveries 8,372 251 2,212 2,181 79 3,649 Balance at end of period $ 124,490 10,111 69,496 36,129 4,937 3,817 As a result of the adoption of the current expected credit loss (“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 provision for credit losses over the expected life of the loans. During the year ended December 31, 2021, the ACL increased primarily as a result of the $18,056,000 provision for credit losses recorded as a result of the Alta acquisition. During the year ended December 31, 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, during 2020 the acquisition of SBAZ resulted in a $4,794,000 increase in the ACL due to the provision for credit losses 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 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 year ended December 31, 2021, there have been no significant changes to the types of collateral securing collateral-dependent loans. During the year ended December 31, 2021, the Company acquired loans through the Alta acquisition. Such loans were evaluated at acquisition date and it was determined there were PCD loans totaling $58,576,000 with an ACL of $371,000. There was also a premium associated with such loans of $840,000, which was attributable to changes in interest rates and other factors such as liquidity as of acquisition date. During the year ended December 31, 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 recorded investment in loans: December 31, 2021 (Dollars in thousands) Total Residential Commercial Other Home Other Accruing loans 30-59 days past due $ 38,081 2,132 26,063 5,464 1,582 2,840 Accruing loans 60-89 days past due 12,485 457 9,537 1,652 512 327 Accruing loans 90 days or more past due 17,141 223 15,345 1,383 57 133 Non-accrual loans with no ACL 28,961 2,162 20,040 4,563 1,712 484 Non-accrual loans with ACL 21,571 255 448 20,765 99 4 Total past due and non-accrual loans 118,239 5,229 71,433 33,827 3,962 3,788 Current loans receivable 13,313,792 1,046,654 8,559,398 2,630,363 732,326 345,051 Total loans receivable $ 13,432,031 1,051,883 8,630,831 2,664,190 736,288 348,839 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 $660,000 and $832,000 of interest reversed on non-accrual loans during the year ended December 31, 2021 and December 31, 2020, respectively. 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 changes 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: December 31, 2021 (Dollars in thousands) Total Residential Commercial Other Home Other Business assets $ 25,182 — 57 25,125 — — Residential real estate 4,625 2,369 280 115 1,694 167 Other real estate 32,093 48 30,996 597 116 336 Other 1,525 — — 1,241 — 284 Total $ 63,425 2,417 31,333 27,078 1,810 787 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 year ended December 31, 2021 that subsequently defaulted. 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: Year ended December 31, 2021 (Dollars in thousands) Total Residential Commercial Other Home Other TDRs that occurred during the period Number of loans 12 1 5 3 1 2 Pre-modification recorded balance $ 2,442 210 1,473 554 54 151 Post-modification recorded balance $ 2,442 210 1,473 554 54 151 Year ended December 31, 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 1 — 1 — — — Recorded balance $ 145 — 145 — — — Year ended December 31, 2019 (Dollars in thousands) Total Residential Commercial Other Home Other TDRs that occurred during the period Number of loans 18 1 6 6 2 3 Pre-modification recorded balance $ 18,508 117 8,524 9,382 214 271 Post-modification recorded balance $ 18,476 123 8,524 9,364 214 251 TDRs that subsequently defaulted Number of loans 1 — 1 — — — Recorded balance $ 106 — 106 — — — The modifications for the loans designated as TDRs during the years ended December 31, 2021, 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 $1,628,000, $2,278,000 and $2,992,000 for the years ended December 31, 2021, 2020 and 2019, 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 year ended December 31, 2021, commercial real estate for the year ended December 31, 2020, and residential real estate for the year ended December 31, 2019. At December 31, 2021 and 2020, the Company had $102,000 and $548,000, respectively, of consumer mortgage loans secured by residential real estate properties for which formal foreclosure proceedings are in process. At December 31, 2021 and 2020, the Company had $0 and $273,000, respectively, of OREO secured by residential real estate properties. There were $1,054,000 and $817,000 of additional unfunded commitments on TDRs outstanding at December 31, 2021 and 2020, respectively. The amount of charge-offs on TDRs during 2021, 2020 and 2019 was $0, $453,000 and $709,000, respectively. 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. December 31, 2021 (Dollars in thousands) Total Pass Special Mention Substandard Doubtful/ Commercial real estate loans Term loans by origination year 2021 $ 2,679,564 2,677,540 — 2,024 — 2020 1,512,845 1,499,895 — 12,950 — 2019 952,039 919,091 — 32,948 — 2018 808,275 788,292 — 19,983 — 2017 665,733 624,018 — 41,715 — Prior 1,677,875 1,621,819 — 56,030 26 Revolving loans 334,500 332,696 — 1,803 1 Total $ 8,630,831 8,463,351 — 167,453 27 Other commercial loans 1 Term loans by origination year 2021 $ 751,151 746,709 — 4,442 — 2020 429,500 420,547 — 8,952 1 2019 235,591 226,614 — 8,974 3 2018 188,009 179,679 — 8,329 1 2017 209,287 207,509 — 1,775 3 Prior 312,852 297,926 — 14,275 651 Revolving loans 537,800 507,258 — 30,526 16 Total $ 2,664,190 2,586,242 — 77,273 675 ______________________________ 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: December 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 $ 427,814 427,318 496 — 2020 179,395 178,016 1,232 147 2019 66,543 66,470 — 73 2018 51,095 50,816 — 279 2017 42,181 42,005 — 176 Prior 146,299 143,473 861 1,965 Revolving loans 138,556 138,556 — — Total $ 1,051,883 1,046,654 2,589 2,640 Home equity loans Term loans by origination year 2021 $ 871 871 — — 2020 303 303 — — 2019 1,293 1,260 — 33 2018 1,329 1,328 — 1 2017 886 886 — — Prior 11,494 10,589 576 329 Revolving loans 720,112 717,089 1,518 1,505 Total $ 736,288 732,326 2,094 1,868 Other consumer loans Term loans by origination year 2021 $ 151,407 150,910 469 28 2020 80,531 80,072 443 16 2019 37,036 36,647 187 202 2018 19,563 19,268 144 151 2017 8,591 8,506 78 7 Prior 17,763 15,968 1,589 206 Revolving loans 33,948 33,680 257 11 Total $ 348,839 345,051 3,167 621 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 |