Loans Receivable, Net | Loans Receivable, Net The following table presents loans receivable for each portfolio segment of loans: . (Dollars in thousands) June 30, December 31, Residential real estate $ 1,261,119 1,051,883 Commercial real estate 9,310,070 8,630,831 Other commercial 2,685,392 2,664,190 Home equity 773,582 736,288 Other consumer 369,592 348,839 Loans receivable 14,399,755 13,432,031 Allowance for credit losses (172,963) (172,665) Loans receivable, net $ 14,226,792 13,259,366 Net deferred origination (fees) costs included in loans receivable $ (23,210) (21,667) Net purchase accounting (discounts) premiums included in loans receivable $ (21,028) (25,166) Accrued interest receivable on loans $ 50,166 49,133 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 six months ended June 30, 2022. 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 June 30, 2022 (Dollars in thousands) Total Residential Real Estate Commercial Real Estate Other Commercial Home Equity Other Consumer Balance at beginning of period $ 176,159 16,227 122,172 23,882 9,173 4,705 Provision for credit losses (1,353) 686 (385) (2,545) 41 850 Charge-offs (4,346) — (1,642) (804) (45) (1,855) Recoveries 2,503 46 1,114 546 164 633 Balance at end of period $ 172,963 16,959 121,259 21,079 9,333 4,333 Three Months ended June 30, 2021 (Dollars in thousands) Total Residential Real Estate Commercial Real Estate Other Commercial Home Equity Other Consumer Balance at beginning of period $ 156,446 9,018 95,251 39,385 8,068 4,724 Provision for credit losses (5,723) 884 1,269 (8,319) (278) 721 Charge-offs (1,700) — (41) (351) — (1,308) Recoveries 2,425 241 118 1,268 47 751 Balance at end of period $ 151,448 10,143 96,597 31,983 7,837 4,888 Six Months ended June 30, 2022 (Dollars in thousands) Total Residential Real Estate Commercial Real Estate Other Commercial Home Equity Other Consumer Balance at beginning of period $ 172,665 16,458 117,901 24,703 8,566 5,037 Provision for credit losses 2,991 437 3,542 (3,548) 600 1,960 Charge-offs (7,040) — (1,642) (1,603) (45) (3,750) Recoveries 4,347 64 1,458 1,527 212 1,086 Balance at end of period $ 172,963 16,959 121,259 21,079 9,333 4,333 Six Months ended June 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 (5,234) 302 8,732 (15,584) (367) 1,683 Charge-offs (5,946) (38) (41) (3,113) (45) (2,709) Recoveries 4,385 275 907 1,547 67 1,589 Balance at end of period $ 151,448 10,143 96,597 31,983 7,837 4,888 During the six months ended June 30, 2022, the ACL increased primarily as a result of loan portfolio growth. 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 six months ended June 30, 2022, 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: June 30, 2022 (Dollars in thousands) Total Residential Commercial Other Home Other Accruing loans 30-59 days past due $ 13,650 1,580 3,151 6,028 795 2,096 Accruing loans 60-89 days past due 2,938 98 1,258 664 341 577 Accruing loans 90 days or more past due 5,064 60 2,542 2,079 184 199 Non-accrual loans with no ACL 36,136 1,812 27,642 4,737 1,531 414 Non-accrual loans with ACL 2,387 — — 2,381 — 6 Total past due and non-accrual loans 60,175 3,550 34,593 15,889 2,851 3,292 Current loans receivable 14,339,580 1,257,569 9,275,477 2,669,503 770,731 366,300 Total loans receivable $ 14,399,755 1,261,119 9,310,070 2,685,392 773,582 369,592 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 The Company had $801,000 and $447,000 of interest reversed on non-accrual loans during the six months ended June 30, 2022 and June 30, 2021, 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 2022, 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: June 30, 2022 (Dollars in thousands) Total Residential Commercial Other Home Other Business assets $ 6,453 — 45 6,408 — — Residential real estate 4,384 1,774 802 326 1,325 157 Other real estate 38,501 38 37,298 442 390 333 Other 1,147 — — 912 — 235 Total $ 50,485 1,812 38,145 8,088 1,715 725 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 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 June 30, 2022 (Dollars in thousands) Total Residential Commercial Other Home Other TDRs that occurred during the period Number of loans 2 — 2 — — — Pre-modification recorded balance $ 1,932 — 1,932 — — — Post-modification recorded balance $ 1,932 — 1,932 — — — TDRs that subsequently defaulted Number of loans — — — — — — Recorded balance $ — — — — — — Three Months ended June 30, 2021 (Dollars in thousands) Total Residential Commercial Other Home Other TDRs that occurred during the period Number of loans 3 — 1 2 — — Pre-modification recorded balance $ 615 — 99 516 — — Post-modification recorded balance $ 615 — 99 516 — — TDRs that subsequently defaulted Number of loans — — — — — — Recorded balance $ — — — — — — Six Months ended June 30, 2022 (Dollars in thousands) Total Residential Commercial Other Home Other TDRs that occurred during the period Number of loans 5 1 2 2 — — Pre-modification recorded balance $ 2,019 31 1,932 56 — — Post-modification recorded balance $ 2,019 31 1,932 56 — — TDRs that subsequently defaulted Number of loans — — — — — — Recorded balance $ — — — — — — Six Months ended June 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 $ — — — — — — The modifications for the loans designated as TDRs during the six months ended June 30, 2022 and 2021 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 $489,000 and $1,600,000 for the six months ended June 30, 2022 and 2021, 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 six months ended June 30, 2022 and 2021. At June 30, 2022 and December 31, 2021, the Company had $545,000 and $102,000, respectively, of consumer mortgage loans secured by residential real estate properties for which formal foreclosure proceedings were in process. At June 30, 2022 and December 31, 2021, the Company did not have any 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. June 30, 2022 (Dollars in thousands) Total Pass Special Mention Substandard Doubtful/ Commercial real estate loans Term loans by origination year 2022 (year-to-date) $ 1,547,488 1,541,324 — 6,164 — 2021 2,583,284 2,582,265 — 1,019 — 2020 1,415,213 1,406,747 — 8,466 — 2019 797,273 760,394 — 36,879 — 2018 724,294 703,525 — 20,769 — Prior 2,033,400 1,948,931 1,485 82,960 24 Revolving loans 209,118 207,167 — 1,950 1 Total $ 9,310,070 9,150,353 1,485 158,207 25 Other commercial loans 1 Term loans by origination year 2022 (year-to-date) $ 293,706 291,605 20 2,081 — 2021 637,517 632,545 — 3,695 1,277 2020 349,601 343,132 — 6,467 2 2019 213,733 204,185 — 9,536 12 2018 162,788 156,633 27 6,126 2 Prior 452,704 443,025 177 9,112 390 Revolving loans 575,343 569,480 350 5,377 136 Total $ 2,685,392 2,640,605 574 42,394 1,819 ___________________________ 1 Includes PPP loans. 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. 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: June 30, 2022 (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 2022 (year-to-date) $ 290,234 290,234 — — 2021 584,815 583,300 1,515 — 2020 131,704 131,569 — 135 2019 48,997 48,997 — — 2018 40,466 40,198 — 268 Prior 163,160 161,528 163 1,469 Revolving loans 1,743 1,743 — — Total $ 1,261,119 1,257,569 1,678 1,872 Home equity loans Term loans by origination year 2022 (year-to-date) $ 54 54 — — 2021 38 38 — — 2020 60 60 — — 2019 263 231 — 32 2018 643 643 — — Prior 8,759 8,461 25 273 Revolving loans 763,765 761,244 1,111 1,410 Total $ 773,582 770,731 1,136 1,715 Other consumer loans Term loans by origination year 2022 (year-to-date) $ 89,945 89,777 168 — 2021 119,479 118,899 529 51 2020 62,620 62,420 159 41 2019 27,010 26,635 198 177 2018 13,931 13,675 79 177 Prior 19,656 18,015 1,481 160 Revolving loans 36,951 36,879 59 13 Total $ 369,592 366,300 2,673 619 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 |