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 $ 1,588,175 1,446,008 Commercial real estate 10,220,751 9,797,047 Other commercial 2,888,810 2,799,668 Home equity 862,240 822,232 Other consumer 394,986 381,857 Loans receivable 15,954,962 15,246,812 Allowance for credit losses (189,385) (182,283) Loans receivable, net $ 15,765,577 15,064,529 Net deferred origination (fees) costs included in loans receivable $ (26,313) (25,882) Net purchase accounting (discounts) premiums included in loans receivable $ (15,631) (17,832) Accrued interest receivable on loans $ 60,266 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 six months ended June 30, 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 June 30, 2023 (Dollars in thousands) Total Residential Real Estate Commercial Real Estate Other Commercial Home Equity Other Consumer Balance at beginning of period $ 186,604 19,974 130,253 21,164 10,570 4,643 Provision for credit losses 5,254 880 (750) 1,660 577 2,887 Charge-offs (3,790) (15) (69) (1,469) (98) (2,139) Recoveries 1,317 8 164 442 4 699 Balance at end of period $ 189,385 20,847 129,598 21,797 11,053 6,090 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 Six Months ended June 30, 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 11,514 1,173 3,954 1,539 347 4,501 Charge-offs (7,083) (20) (416) (2,241) (102) (4,304) Recoveries 2,671 11 244 1,045 49 1,322 Balance at end of period $ 189,385 20,847 129,598 21,797 11,053 6,090 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 During the six months ended June 30, 2023, the ACL increased primarily as a result of loan portfolio growth. The 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, 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: June 30, 2023 (Dollars in thousands) Total Residential Commercial Other Home Other Accruing loans 30-59 days past due $ 19,957 254 13,701 1,958 1,556 2,488 Accruing loans 60-89 days past due 4,906 636 2,393 600 472 805 Accruing loans 90 days or more past due 3,876 109 2,454 826 211 276 Non-accrual loans with no ACL 27,920 2,685 21,777 1,356 1,309 793 Non-accrual loans with ACL 174 — — 34 — 140 Total past due and non-accrual loans 56,833 3,684 40,325 4,774 3,548 4,502 Current loans receivable 15,898,129 1,584,491 10,180,426 2,884,036 858,692 390,484 Total loans receivable $ 15,954,962 1,588,175 10,220,751 2,888,810 862,240 394,986 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 $55,000 and $801,000 of interest reversed on non-accrual loans during the six months ended June 30, 2023 and June 30, 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 2023, 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: June 30, 2023 (Dollars in thousands) Total Residential Commercial Other Home Other Business assets $ 2,935 — 60 2,875 — — Residential real estate 4,346 2,875 87 — 1,278 106 Other real estate 35,061 42 33,949 642 65 363 Other 749 — — 21 — 728 Total $ 43,091 2,917 34,096 3,538 1,343 1,197 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: At or for the Three Months ended June 30, 2023 Term Extension and Payment Deferral Principal 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 $ 2,014 — % $ — — % $ — — % $ 2,014 Other commercial 3,424 0.1 % — — % 25 — % 3,449 Home equity 52 — % — — % — — % 52 Total $ 5,490 $ — $ 25 $ 5,515 At or for the Six Months ended June 30, 2023 Term Extension and Payment Deferral Principal 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 $ 6,282 0.1 % $ — — % $ 338 — % $ 6,620 Other commercial 5,166 0.2 % — — % 25 — % 5,191 Home equity 52 — % — — % — — % 52 Other consumer 18 — % 10 — % — — % 28 Total $ 11,518 $ 10 $ 363 $ 11,891 The following table describes the financial effect of the modifications made to borrowers experiencing financial difficulty by segment: At or for the Three Months ended June 30, 2023 Weighted Average Interest Rate Reduction Weighted Average Term Extension Principal Forgiveness Commercial real estate —% 1 month — Other commercial —% 7 months — Home equity —% 10 months — At or for the Six Months ended June 30, 2023 Weighted Average Interest Rate Reduction Weighted Average Term Extension Principal Forgiveness Commercial real estate (0.12)% 1 year, 4 months — Other commercial —% 1 year — Home equity —% 10 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: June 30, 2023 (Dollars in thousands) Total Current 30-89 Days Past Due 90 Days or More Past Due Non-Accrual Commercial real estate $ 6,620 1,461 3,545 — 1,614 Other commercial 5,191 3,338 1,496 320 37 Home equity 52 — — — 52 Other consumer 28 18 10 — — Total $ 11,891 4,817 5,051 320 1,703 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 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 — — — 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 — — The modifications for the loans designated as TDRs during the six months ended June 30, 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 $489,000 for the six months ended June 30, 2022, 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. 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. June 30, 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) $ — 792,436 790,185 — 2,251 — 2022 305 2,596,404 2,588,287 — 8,117 — 2021 48 2,359,809 2,357,219 — 2,590 — 2020 — 1,186,275 1,182,476 — 3,799 — 2019 — 719,973 685,034 — 34,939 — Prior 63 2,308,849 2,244,408 — 64,410 31 Revolving loans — 257,005 256,868 — 136 1 Total $ 416 10,220,751 10,104,477 — 116,242 32 Other commercial loans Term loans by origination year 2023 (year-to-date) $ 1,591 177,854 176,480 — 1,129 245 2022 372 620,635 619,423 16 1,196 — 2021 — 558,599 555,904 — 2,693 2 2020 33 270,012 266,730 — 3,280 2 2019 — 172,529 166,737 225 5,565 2 Prior 245 498,967 491,129 103 7,735 — Revolving loans — 590,214 585,375 — 4,839 — Total $ 2,241 2,888,810 2,861,778 344 26,437 251 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: June 30, 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) $ — 92,341 92,275 66 — 2022 5 643,088 642,834 254 — 2021 — 524,522 524,522 — — 2020 — 106,143 106,143 — — 2019 — 44,101 43,828 273 — Prior 15 174,600 171,509 297 2,794 Revolving loans — 3,380 3,380 — — Total $ 20 1,588,175 1,584,491 890 2,794 Home equity loans Term loans by origination year 2023 (year-to-date) $ — — — — — 2022 — — — — — 2021 48 — — — — 2020 50 25 25 — — 2019 — 216 187 — 29 Prior — 6,812 6,557 19 236 Revolving loans 4 855,187 851,923 2,009 1,255 Total $ 102 862,240 858,692 2,028 1,520 Other consumer loans Term loans by origination year 2023 (year-to-date) $ 3,810 80,477 78,916 1,458 103 2022 277 119,351 118,093 976 282 2021 73 76,821 76,381 372 68 2020 48 40,346 40,231 91 24 2019 40 15,780 15,499 121 160 Prior 56 21,341 20,650 128 563 Revolving loans — 40,870 40,714 147 9 Total $ 4,304 394,986 390,484 3,293 1,209 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 |