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 $ 1,752,514 1,704,544 Commercial real estate 10,672,269 10,303,306 Other commercial 3,030,608 2,901,863 Home equity 883,062 888,013 Other consumer 394,049 400,356 Loans receivable 16,732,502 16,198,082 Allowance for credit losses (198,779) (192,757) Loans receivable, net $ 16,533,723 16,005,325 Net deferred origination (fees) costs included in loans receivable $ (24,769) (25,577) Net purchase accounting (discounts) premiums included in loans receivable $ (25,755) (13,802) Accrued interest receivable on loans $ 74,166 67,362 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, 2024. 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, 2024 (Dollars in thousands) Total Residential Real Estate Commercial Real Estate Other Commercial Home Equity Other Consumer Balance at beginning of period $ 192,757 22,325 130,924 21,194 11,766 6,548 Acquisitions 3 — 3 — — — Provision for credit losses 9,091 1,837 4,207 2,293 (764) 1,518 Charge-offs (4,295) — — (1,932) (25) (2,338) Recoveries 1,223 4 19 539 22 639 Balance at end of period $ 198,779 24,166 135,153 22,094 10,999 6,367 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 During the three months ended March 31, 2024, 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, 2024, 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, 2024 (Dollars in thousands) Total Residential Commercial Other Home Other Accruing loans 30-59 days past due $ 35,185 8,920 12,559 7,082 3,395 3,229 Accruing loans 60-89 days past due 27,238 — 15,069 11,026 295 848 Accruing loans 90 days or more past due 3,796 1 2,683 891 172 49 Non-accrual loans with no ACL 20,650 2,728 13,956 1,552 1,788 626 Non-accrual loans with ACL 88 — — — — 88 Total past due and non-accrual loans 86,957 11,649 44,267 20,551 5,650 4,840 Current loans receivable 16,645,545 1,740,865 10,628,002 3,010,057 877,412 389,209 Total loans receivable $ 16,732,502 1,752,514 10,672,269 3,030,608 883,062 394,049 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 The Company had $25,000 and $27,000 of interest reversed on non-accrual loans during the three months ended March 31, 2024 and March 31, 2023, 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 the three months ended March 31, 2024, 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, 2024 (Dollars in thousands) Total Residential Commercial Other Home Other Business assets $ 11,056 — 4 11,052 — — Residential real estate 17,757 11,316 4,235 294 1,768 144 Other real estate 20,794 7 19,794 612 20 361 Other 528 — — 14 — 514 Total $ 50,135 11,323 24,033 11,972 1,788 1,019 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 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 show 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 March 31, 2024 Interest Rate Reduction Term Extension and Payment Deferral Principal Combination - Term Extension and Interest Rate Reduction (Dollars in thousands) Amortized Cost Basis % of Total Class Amortized Cost Basis % of Total Class Amortized Cost Basis % of Total Class Amortized Cost Basis % of Total Class Total Residential real estate $ — — % $ 1,112 0.1 % $ — — % $ — — % $ 1,112 Commercial real estate 2,758 — % 13,978 0.1 % 658 — % 30,525 0.3 % 47,919 Other commercial — — % 16,185 0.5 % — — % 1,587 0.1 % 17,772 Home equity — — % 88 — % — — % — — % 88 Other consumer — — % 34 — % — — % — — % 34 Total $ 2,758 $ 31,397 $ 658 $ 32,112 $ 66,925 At or for the Three Months ended March 31, 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 real estate $ 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 tables describe the financial effect of the modifications made to borrowers experiencing financial difficulty by segment: At or for the Three Months ended March 31, 2024 Weighted Average Interest Rate Reduction Weighted Average Term Extension Principal Forgiveness Residential real estate —% 1.7 years — Commercial real estate 1.24% 4 months — Other commercial —% 1.2 years — Home equity —% 9 months — Other consumer —% 1 month — At or for the Three Months ended March 31, 2023 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 Loans that were modified in the twelve months that had a payment default during the period had an ending balance $2,159,000 at March 31, 2024, and were included in commercial real estate loans. There were $2,753,000 and $5,361,000 of additional unfunded commitments on MBFDs outstanding at March 31, 2024 and December 31, 2023, respectively. At March 31, 2024 and December 31, 2023, the Company had $0 and $98,000, respectively, of consumer mortgage loans secured by residential real estate properties for which formal foreclosure proceedings are in process. At March 31, 2024 and December 31, 2023, the Company had $0 and $0, respectively, of OREO secured by residential real estate properties. The following tables depict the performance of loans that have been modified in the last twelve months by segment: March 31, 2024 (Dollars in thousands) Total Current 30-89 Days Past Due 90 Days or More Past Due Non-Accrual Residential real estate $ 1,112 1,112 — — — Commercial real estate 47,919 44,210 — — 3,709 Other commercial 17,772 17,184 32 — 556 Home equity 88 — — — 88 Other consumer 34 34 — — — Total $ 66,925 62,540 32 — 4,353 March 31, 2023 (Dollars in thousands) Total Current 30-89 Days Past Due 90 Days or More Past Due Non-Accrual 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 — 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. March 31, 2024 (Dollars in thousands) Gross Charge-Offs Total Pass Special Mention Substandard Doubtful/ Commercial real estate loans Term loans by origination year 2024 (year-to-date) $ — 375,228 346,700 525 28,003 — 2023 — 1,309,692 1,306,800 2,490 402 — 2022 — 2,576,908 2,545,228 18,967 12,713 — 2021 — 2,234,493 2,201,926 21,305 11,262 — 2020 — 1,129,734 1,118,991 4,627 6,116 — Prior — 2,758,200 2,681,056 12,565 64,548 31 Revolving loans — 288,014 285,967 198 847 1,002 Total $ — 10,672,269 10,486,668 60,677 123,891 1,033 Other commercial loans Term loans by origination year 2024 (year-to-date) $ 1,448 72,882 72,804 32 19 27 2023 — 376,046 374,248 217 1,581 — 2022 48 564,827 559,005 1,364 4,457 1 2021 311 522,039 509,608 10,216 2,213 2 2020 76 236,089 229,213 1,926 4,948 2 Prior 49 581,118 556,228 — 24,881 9 Revolving loans — 677,607 661,798 2,501 12,817 491 Total $ 1,932 3,030,608 2,962,904 16,256 50,916 532 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 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, 2024 (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 2024 (year-to-date) $ — 19,177 19,177 — — 2023 — 274,053 272,755 1,298 — 2022 — 680,095 675,305 4,790 — 2021 — 487,436 487,070 366 — 2020 — 97,272 97,094 178 — Prior — 194,211 189,194 2,288 2,729 Revolving loans — 270 270 — — Total $ — 1,752,514 1,740,865 8,920 2,729 Home equity loans Term loans by origination year 2024 (year-to-date) $ — — — — — 2023 15 80 80 — — 2022 — — — — — 2021 — 132 132 — — 2020 — 19 19 — — Prior 10 5,285 5,195 10 80 Revolving loans — 877,546 871,986 3,680 1,880 Total $ 25 883,062 877,412 3,690 1,960 Other consumer loans Term loans by origination year 2024 (year-to-date) $ 2,016 34,356 32,449 1,907 — 2023 95 120,609 120,230 244 135 2022 136 88,996 88,326 487 183 2021 30 57,852 57,040 658 154 2020 22 24,906 24,797 96 13 Prior 39 26,798 26,340 182 276 Revolving loans — 40,532 40,027 503 2 Total $ 2,338 394,049 389,209 4,077 763 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 |