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 $ 1,704,544 1,446,008 Commercial real estate 10,303,306 9,797,047 Other commercial 2,901,863 2,799,668 Home equity 888,013 822,232 Other consumer 400,356 381,857 Loans receivable 16,198,082 15,246,812 Allowance for credit losses (192,757) (182,283) Loans receivable, net $ 16,005,325 15,064,529 Net deferred origination (fees) costs included in loans receivable $ (25,577) (25,882) Net purchase accounting (discounts) premiums included in loans receivable $ (13,802) (17,832) Accrued interest receivable on loans $ 67,362 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 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 2023 and 2022. At December 31, 2023, the Company had loans of $11,571,856,000 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, 2023 and 2022. No borrower had outstanding loans or commitments exceeding 10 percent of the Company’s consolidated stockholders’ equity as of December 31, 2023. 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, 2023 and 2022 was $110,707,000 and $101,637,000, respectively. During 2023, transactions included new loans to such related parties of $20,758,000, and repayments of $11,688,000. 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, 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 20,790 2,645 6,748 1,996 969 8,432 Charge-offs (15,095) (20) (2,080) (3,891) (129) (8,975) Recoveries 4,779 17 440 1,635 167 2,520 Balance at end of period $ 192,757 22,325 130,924 21,194 11,766 6,548 Year ended December 31, 2022 (Dollars in thousands) Total Residential Commercial Other Home Other Balance at beginning of period $ 172,665 16,458 117,901 24,703 8,566 5,037 Provision for credit losses 17,433 3,162 7,231 (704) 1,943 5,801 Charge-offs (14,970) (17) (2,171) (4,201) (85) (8,496) Recoveries 7,155 80 2,855 1,656 335 2,229 Balance at end of period $ 182,283 19,683 125,816 21,454 10,759 4,571 Year ended December 31, 2021 (Dollars in thousands) Total Residential Commercial Other Home Other 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 During the years ended December 31, 2023, and December 31, 2022, the ACL increased primarily as a result of organic loan growth. 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. 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, 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: December 31, 2023 (Dollars in thousands) Total Residential Commercial Other Home Other Accruing loans 30-59 days past due $ 43,455 5,342 18,134 12,745 3,006 4,228 Accruing loans 60-89 days past due 6,512 729 2,439 774 1,527 1,043 Accruing loans 90 days or more past due 3,312 107 2,161 530 283 231 Non-accrual loans with no ACL 20,722 2,562 13,680 1,869 1,966 645 Non-accrual loans with ACL 94 — — 7 — 87 Total past due and non-accrual loans 74,095 8,740 36,414 15,925 6,782 6,234 Current loans receivable 16,123,987 1,695,804 10,266,892 2,885,938 881,231 394,122 Total loans receivable $ 16,198,082 1,704,544 10,303,306 2,901,863 888,013 400,356 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 $356,000, $1,175,000, and $660,000 of interest reversed on non-accrual loans during the year ended December 31, 2023, December 31, 2022, and December 31, 2021, 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: December 31, 2023 (Dollars in thousands) Total Residential Commercial Other Home Other Business assets $ 3,236 — 6 3,230 — — Residential real estate 17,578 11,099 4,317 98 1,968 96 Other real estate 21,635 35 20,598 620 25 357 Other 595 — — 15 — 580 Total $ 43,044 11,134 24,921 3,963 1,993 1,033 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. 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 Year ended December 31, 2023 Term Extension and Payment Deferral 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 Total Residential real estate $ 679 — % $ — — % $ 679 Commercial real estate 46,028 0.40 % 2,863 — % 48,891 Other commercial 9,218 0.30 % 1,702 0.10 % 10,920 Home equity 49 — % — — % 49 Other consumer 20 — % — — % 20 Total $ 55,994 $ 4,565 $ 60,559 The following table describes the financial effect of the modifications made to borrowers experiencing financial difficulty by segment: At or for the Year ended December 31, 2023 Weighted Average Interest Rate Reduction Weighted Average Term Extension Principal Forgiveness Residential real estate — % 1 month — Commercial real estate 0.88% 1.1 years — Other commercial 0.24% 8 months — Home equity —% 7 months — Other consumer —% 10 months $10,000 thousand The following table depicts the performance of loans that have been modified in the last twelve months by segment: December 31, 2023 (Dollars in thousands) Total Current 30-89 Days Past Due 90 Days or More Past Due Non-Accrual Residential real estate $ 679 679 — — — Commercial real estate 48,891 45,181 2,159 — 1,551 Other commercial 10,920 10,360 31 — 529 Home equity 49 — — — 49 Other consumer 20 20 — — — Total $ 60,559 56,240 2,190 — 2,129 Loans that were modified in the twelve months that had a payment default during the period had an ending balances of $2,159,000 and $37,000 at December 31, 2023, and were included in commercial real estate and other commercial loans, respectively. There were $5,361,000 of additional unfunded commitments on MBFDs outstanding at December 31, 2023. At December 31, 2023 and 2022, the Company had $98,000 and $270,000, respectively, of consumer mortgage loans secured by residential real estate properties for which formal foreclosure proceedings are in process. At December 31, 2023 and 2022, the Company had $15,000 and $0, respectively, of OREO secured by residential real estate properties. 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 Annual Report 10-K 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: Year ended December 31, 2022 (Dollars in thousands) Total Residential Commercial Other Home Other TDRs that occurred during the period Number of loans 11 1 4 6 — — Pre-modification recorded balance $ 5,616 31 4,266 1,319 — — Post-modification recorded balance $ 6,346 31 4,862 1,453 — — 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 The modifications for the loans designated as TDRs during the years ended December 31, 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 $1,253,000 and $1,628,000 for the years ended December 31, 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 loan segment for the years ended December 31, 2022, and 2021. There were $437,000 of additional unfunded commitments on TDRs outstanding at December 31, 2022, respectively. The were no charge-offs on TDRs during 2022 and 2021. 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, 2023 (Dollars in thousands) Gross Charge-Offs Total Pass Special Mention Substandard Doubtful/ Commercial real estate loans Term loans by origination year 2023 $ 889 1,316,100 1,313,446 97 2,557 — 2022 430 2,547,939 2,520,484 12,855 14,600 — 2021 145 2,200,677 2,178,153 19,782 2,742 — 2020 — 1,130,117 1,124,525 — 5,592 — 2019 — 691,810 656,203 1,104 34,503 — Prior 616 2,129,808 2,053,011 18,818 57,948 31 Revolving loans — 286,855 285,432 1 1,421 1 Total $ 2,080 10,303,306 10,131,254 52,657 119,363 32 Other commercial loans Term loans by origination year 2023 $ 3,080 369,059 367,337 — 1,603 119 2022 406 566,295 561,567 3,319 1,408 1 2021 — 531,558 519,151 10,187 2,218 2 2020 92 245,962 240,613 — 5,347 2 2019 — 145,828 141,336 — 4,490 2 Prior 313 448,619 443,400 — 5,219 — Revolving loans — 594,542 577,953 11,977 4,612 — Total $ 3,891 2,901,863 2,851,357 25,483 24,897 126 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: December 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 $ — 234,568 233,753 815 — 2022 5 673,782 671,196 2,586 — 2021 — 495,645 495,645 — — 2020 — 99,199 99,199 — — 2019 — 42,054 42,054 — — Prior 15 158,828 153,489 2,670 2,669 Revolving loans — 468 468 — — Total $ 20 1,704,544 1,695,804 6,071 2,669 Home equity loans Term loans by origination year 2023 $ — — — — — 2022 — 20 20 — — 2021 48 — — — — 2020 50 21 21 — — 2019 — 178 178 — — Prior 31 5,492 5,277 11 204 Revolving loans — 882,302 875,735 4,522 2,045 Total $ 129 888,013 881,231 4,533 2,249 Other consumer loans Term loans by origination year 2023 $ 7,801 139,295 137,035 2,079 181 2022 715 98,630 97,536 870 224 2021 170 62,961 62,107 805 49 2020 85 29,143 29,012 119 12 2019 73 12,335 12,279 43 13 Prior 131 17,314 16,664 173 477 Revolving loans — 40,678 39,489 1,182 7 Total $ 8,975 400,356 394,122 5,271 963 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 |