Loans Receivable, Net | Loans Receivable, Net The following table presents loans receivable for each portfolio segment of loans: . (Dollars in thousands) March 31, December 31, Residential real estate $ 1,508,403 1,446,008 Commercial real estate 9,992,019 9,797,047 Other commercial 2,804,104 2,799,668 Home equity 829,844 822,232 Other consumer 384,242 381,857 Loans receivable 15,518,612 15,246,812 Allowance for credit losses (186,604) (182,283) Loans receivable, net $ 15,332,008 15,064,529 Net deferred origination (fees) costs included in loans receivable $ (25,349) (25,882) Net purchase accounting (discounts) premiums included in loans receivable $ (16,811) (17,832) Accrued interest receivable on loans $ 58,053 54,971 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 markets. 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, 2023. 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, 2023 (Dollars in thousands) Total Residential Real Estate Commercial Real Estate Other Commercial Home Equity Other Consumer Balance at beginning of period $ 182,283 19,683 125,816 21,454 10,759 4,571 Provision for credit losses 6,260 293 4,704 (121) (230) 1,614 Charge-offs (3,293) (5) (347) (772) (4) (2,165) Recoveries 1,354 3 80 603 45 623 Balance at end of period $ 186,604 19,974 130,253 21,164 10,570 4,643 Three Months ended March 31, 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 4,344 (249) 3,927 (1,003) 559 1,110 Charge-offs (2,694) — — (799) — (1,895) Recoveries 1,844 18 344 981 48 453 Balance at end of period $ 176,159 16,227 122,172 23,882 9,173 4,705 During the three months ended March 31, 2023, 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 three months ended March 31, 2023, 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, 2023 (Dollars in thousands) Total Residential Commercial Other Home Other Accruing loans 30-59 days past due $ 17,031 4,338 3,842 3,559 2,354 2,938 Accruing loans 60-89 days past due 7,962 140 5,432 988 751 651 Accruing loans 90 days or more past due 3,545 54 2,623 475 194 199 Non-accrual loans with no ACL 28,153 2,036 21,966 2,109 1,227 815 Non-accrual loans with ACL 250 — — 69 — 181 Total past due and non-accrual loans 56,941 6,568 33,863 7,200 4,526 4,784 Current loans receivable 15,461,671 1,501,835 9,958,156 2,796,904 825,318 379,458 Total loans receivable $ 15,518,612 1,508,403 9,992,019 2,804,104 829,844 384,242 December 31, 2022 (Dollars in thousands) Total Residential Commercial Other Home Other Accruing loans 30-59 days past due $ 16,331 2,796 5,462 4,192 754 3,127 Accruing loans 60-89 days past due 4,636 142 2,865 297 529 803 Accruing loans 90 days or more past due 1,559 215 472 542 138 192 Non-accrual loans with no ACL 31,036 2,236 22,943 3,790 1,234 833 Non-accrual loans with ACL 115 — — 56 — 59 Total past due and non-accrual loans 53,677 5,389 31,742 8,877 2,655 5,014 Current loans receivable 15,193,135 1,440,619 9,765,305 2,790,791 819,577 376,843 Total loans receivable $ 15,246,812 1,446,008 9,797,047 2,799,668 822,232 381,857 The Company had $27,000 and $720,000 of interest reversed on non-accrual loans during the three months ended March 31, 2023 and March 31, 2022, 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 2022, 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: March 31, 2023 (Dollars in thousands) Total Residential Commercial Other Home Other Business assets $ 3,290 — 21 3,269 — — Residential real estate 3,661 2,214 91 49 1,195 112 Other real estate 34,262 45 33,922 201 70 24 Other 810 — — 31 — 779 Total $ 42,023 2,259 34,034 3,550 1,265 915 December 31, 2022 (Dollars in thousands) Total Residential Commercial Other Home Other Business assets $ 3,172 — 32 3,140 — — Residential real estate 5,061 2,407 990 318 1,201 145 Other real estate 33,125 49 32,333 300 75 368 Other 1,155 — — 530 — 625 Total $ 42,513 2,456 33,355 4,288 1,276 1,138 Loan Modifications Made to Borrowers Experiencing Financial Difficulty On January 1, 2023, the Company adopted FASB ASU 2022-02, Financial Instruments - Credit Losses Troubled Debt Restructurings and Vintage Disclosures, which changed the disclosures and classifications of loans previously considered TDRs. The following disclosures for loan modifications made to borrowers experiencing financial difficulty (“MBFD”) are presented in accordance with ASC Topic 310, whereas prior periods are presented in accordance with the prior guidance as disclosed in the Company’s 2022 Annual Report Form 10-K. The following tables shows the amortized cost basis at the end of the period of the loans modified to borrowers experiencing financial difficulty by segment: March 31, 2023 Term Extension Principal Forgiveness Combination - Term Extension and Interest Rate Reduction (Dollars in thousands) Amortized Cost Basis % of Total Class of Financing Receivable Amortized Cost Basis % of Total Class of Financing Receivable Amortized Cost Basis % of Total Class of Financing Receivable Total Commercial $ 4,981 — % $ — — % $ 35 — % $ 5,016 Other commercial 1,568 0.1 % — — % 25 — % $ 1,593 Other consumer 18 — % 10 — % — — % $ 28 Total $ 6,567 $ 10 $ 60 $ 6,637 The following table describes the financial effect of the modifications made to borrowers experiencing financial difficulty by segment: Weighted Average Interest Rate Reduction Weighted Average Term Extension Principal Forgiveness Commercial real estate 2.11% 10 months — Other commercial —% 6 months — Other consumer —% 8 months $10 thousand There were no financing receivables modified in the twelve months that had a payment default during the period. The following table depicts the performance of loans that have been modified in the last twelve months by segment: (Dollars in thousands) Total Current 30-89 Days Past Due 90 Days or More Past Due Commercial real estate $ 5,016 1,446 3,570 — Other commercial 1,593 1,379 193 21 Other consumer 28 28 — — Total $ 6,637 2,853 3,763 21 Additional Disclosures The implementation of FASB ASU 2022-02, Financial Instruments - Credit Losses Trouble Deb Restructings and Vintage Disclosures, eliminated the guidance and disclosure requirements related to TDRs. The following tables represent disclosures for the prior period that are no longer required as of January 1, 2023, but are included in this Form 10-Q since the Company is required to disclose comparative information with respected to restructured loans. A restructured loan was 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, 2022 (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 $ 87 31 — 56 — — Post-modification recorded balance $ 87 31 — 56 — — The modifications for the loans designated as TDRs during the three months ended March 31, 2022 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 prior periods provided in the preceding tables, the Company had TDRs with pre-modification loan balances of $77,000 for the three months ended March 31, 2022, for which OREO was received in full or partial satisfaction of the loans. The majority of such TDRs were in consumer for the three months ended March 31, 2022. At December 31, 2022, the Company had $270,000, of consumer mortgage loans secured by residential real estate properties for which formal foreclosure proceedings were in process. At December 31, 2022, 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 and the gross charge-offs. 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, 2023 (Dollars in thousands) Gross Charge-Offs Total Pass Special Mention Substandard Doubtful/ Commercial real estate loans Term loans by origination year 2023 (year-to-date) $ — 461,073 461,073 — — — 2022 300 2,541,603 2,534,386 — 6,912 305 2021 — 2,406,658 2,403,479 — 3,179 — 2020 — 1,228,836 1,224,116 — 4,720 — 2019 — 728,604 693,522 — 35,082 — Prior 47 2,394,798 2,316,087 1,412 77,268 31 Revolving loans — 230,447 230,209 — 237 1 Total $ 347 9,992,019 9,862,872 1,412 127,398 337 Other commercial loans Term loans by origination year 2023 (year-to-date) $ 755 60,778 60,004 — 774 — 2022 — 628,411 626,914 17 1,479 1 2021 — 567,517 564,433 — 2,123 961 2020 2 292,021 288,377 — 3,641 3 2019 — 183,443 178,084 — 5,357 2 Prior 15 524,802 516,219 108 8,434 41 Revolving loans — 547,132 543,827 — 3,305 — Total $ 772 2,804,104 2,777,858 125 25,113 1,008 December 31, 2022 (Dollars in thousands) Total Pass Special Mention Substandard Doubtful/ Commercial real estate loans Term loans by origination year 2022 2,584,831 2,578,558 — 6,273 — 2021 2,457,790 2,454,696 — 3,094 — 2020 1,274,852 1,269,254 — 5,598 — 2019 744,634 709,246 — 35,388 — 2018 658,268 634,316 — 23,952 — Prior 1,851,965 1,787,941 1,416 62,576 32 Revolving loans 224,707 224,629 — 78 — Total 9,797,047 9,658,640 1,416 136,959 32 Other commercial loans Term loans by origination year 2022 603,393 599,498 371 3,469 55 2021 573,273 569,542 — 2,707 1,024 2020 308,555 304,179 — 4,373 3 2019 191,498 185,748 — 5,748 2 2018 140,122 135,727 — 4,394 1 Prior 404,319 398,523 114 5,322 360 Revolving loans 578,508 567,770 — 10,604 134 Total 2,799,668 2,760,987 485 36,617 1,579 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, 2023 (Dollars in thousands) Gross Charge-Offs 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 2023 (year-to-date) $ — 34,038 34,038 — — 2022 5 594,723 592,734 1,989 — 2021 — 540,013 539,632 381 — 2020 — 112,360 112,360 — — 2019 — 44,792 44,000 792 — Prior — 179,783 176,377 1,316 2,090 Revolving loans — 2,694 2,694 — — Total $ 5 1,508,403 1,501,835 4,478 2,090 Home equity loans Term loans by origination year 2023 (year-to-date) $ — — — — — 2022 — 61 61 — — 2021 — 80 80 — — 2020 — 26 26 — — 2019 — 221 191 — 30 Prior — 7,196 6,893 135 168 Revolving loans 4 822,260 818,067 2,970 1,223 Total $ 4 829,844 825,318 3,105 1,421 Other consumer loans Term loans by origination year 2023 (year-to-date) $ 2,011 40,877 39,490 1,359 28 2022 13 131,626 130,497 875 254 2021 47 85,679 84,915 675 89 2020 34 44,976 44,746 180 50 2019 25 17,849 17,487 205 157 Prior 35 24,027 23,266 154 607 Revolving loans — 39,208 39,057 141 10 Total $ 2,165 384,242 379,458 3,589 1,195 December 31, 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 543,469 543,023 446 — 2021 552,748 551,756 992 — 2020 116,810 116,543 136 131 2019 45,055 44,604 451 — 2018 37,252 36,993 — 259 Prior 149,292 146,318 913 2,061 Revolving loans 1,382 1,382 — — Total 1,446,008 1,440,619 2,938 2,451 Home equity loans Term loans by origination year 2022 60 60 — — 2021 77 77 — — 2020 82 82 — — 2019 225 195 — 30 2018 594 594 — — Prior 7,165 6,868 131 166 Revolving loans 814,029 811,701 1,152 1,176 Total 822,232 819,577 1,283 1,372 Other consumer loans Term loans by origination year 2022 152,685 149,702 2,825 158 2021 94,210 93,749 421 40 2020 49,257 48,990 212 55 2019 20,432 20,166 96 170 2018 10,598 9,970 91 537 Prior 16,014 15,786 106 122 Revolving loans 38,661 38,480 179 2 Total 381,857 376,843 3,930 1,084 |