XML 21 R11.htm IDEA: XBRL DOCUMENT v3.21.1
Loans Receivable, Net
3 Months Ended
Mar. 31, 2021
Receivables [Abstract]  
Loans Receivable, Net Loans Receivable, Net
On January 1, 2020, the Company adopted FASB ASU 2016-13, Financial Instruments - Credit Losses, which significantly changed the loan and allowance for credit loss accounting disclosures. The following loan and allowance for credit loss accounting disclosures are presented in accordance with ASC Topic 326.

The following table presents loans receivable for each portfolio segment of loans:

(Dollars in thousands)March 31,
2021
December 31,
2020
Residential real estate$745,097 802,508 
Commercial real estate6,474,701 6,315,895 
Other commercial3,100,584 3,054,817 
Home equity625,369 636,405 
Other consumer324,178 313,071 
Loans receivable11,269,929 11,122,696 
Allowance for credit losses(156,446)(158,243)
Loans receivable, net$11,113,483 10,964,453 
Net deferred origination (fees) costs included in loans receivable$(37,946)(26,709)
Net purchase accounting (discounts) premiums included in loans receivable$(15,122)(17,091)
Accrued interest receivable on loans$50,989 53,538 

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 three months ended March 31, 2021.

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, 2021
(Dollars in thousands)TotalResidential Real EstateCommercial Real EstateOther CommercialHome EquityOther Consumer
Balance at beginning of period$158,243 9,604 86,999 49,133 8,182 4,325 
Provision for credit losses489 (582)7,463 (7,265)(89)962 
Charge-offs(4,246)(38)— (2,762)(45)(1,401)
Recoveries1,960 34 789 279 20 838 
Balance at end of period$156,446 9,018 95,251 39,385 8,068 4,724 
Three Months ended March 31, 2020
(Dollars in thousands)TotalResidential Real EstateCommercial Real EstateOther CommercialHome EquityOther Consumer
Balance at beginning of period$124,490 10,111 69,496 36,129 4,937 3,817 
Impact of adopting CECL3,720 3,584 10,533 (13,759)3,400 (38)
Acquisitions49 — 49 — — 
Provision for credit losses22,744 (4,369)(9,433)34,133 (508)2,921 
Charge-offs(2,567)(20)(30)(785)(1)(1,731)
Recoveries1,754 470 454 106 715 
Balance at end of period$150,190 9,315 71,085 56,172 7,934 5,684 

During the three months ended March 31, 2021, the ACL decreased primarily as a result of an improvement in the quantitative factors including the economic forecasts.

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, 2021, 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, 2021
(Dollars in thousands)TotalResidential
Real Estate
Commercial
Real Estate
Other
Commercial
Home
Equity
Other
Consumer
Accruing loans 30-59 days past due$41,744 5,201 5,737 28,277 1,412 1,117 
Accruing loans 60-89 days past due2,872 426 1,476 510 276 184 
Accruing loans 90 days or more past due
3,733 188 2,319 961 26 239 
Non-accrual loans with no ACL28,654 3,006 13,484 8,400 2,756 1,008 
Non-accrual loans with ACL1,233 270 451 423 49 40 
Total past due and
  non-accrual loans
78,236 9,091 23,467 38,571 4,519 2,588 
Current loans receivable11,191,693 736,006 6,451,234 3,062,013 620,850 321,590 
Total loans receivable$11,269,929 745,097 6,474,701 3,100,584 625,369 324,178 
 
 December 31, 2020
(Dollars in thousands)TotalResidential
Real Estate
Commercial
Real Estate
Other
Commercial
Home
Equity
Other
Consumer
Accruing loans 30-59 days past due$17,123 6,058 3,854 4,039 2,130 1,042 
Accruing loans 60-89 days past due5,598 584 2,299 809 756 1,150 
Accruing loans 90 days or more past due
1,725 934 231 293 135 132 
Non-accrual loans with no ACL29,532 3,129 14,030 9,231 2,664 478 
Non-accrual loans with ACL2,432 274 1,787 278 49 44 
Total past due and non-accrual loans
56,410 10,979 22,201 14,650 5,734 2,846 
Current loans receivable11,066,286 791,529 6,293,694 3,040,167 630,671 310,225 
Total loans receivable$11,122,696 802,508 6,315,895 3,054,817 636,405 313,071 

The Company had $73,000 of interest reversed on non-accrual loans during the three months ended March 31, 2021. 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 2021, 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:

 March 31, 2021
(Dollars in thousands)TotalResidential
Real Estate
Commercial
Real Estate
Other
Commercial
Home
Equity
Other
Consumer
Business assets$26,583 — 33 26,419 — 131 
Residential real estate7,358 3,216 894 191 2,612 445 
Other real estate26,041 654 23,799 1,049 193 346 
Other26,033 — — 25,597 — 436 
Total$86,015 3,870 24,726 53,256 2,805 1,358 


 December 31, 2020
(Dollars in thousands)TotalResidential
Real Estate
Commercial
Real Estate
Other
Commercial
Home
Equity
Other
Consumer
Business assets$4,325 — 37 4,288 — — 
Residential real estate7,148 3,338 1,043 198 2,513 56 
Other real estate16,127 64 14,738 1,086 200 39 
Other36,855 — — 36,469 — 386 
Total$64,455 3,402 15,818 42,041 2,713 481 
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 March 31, 2021
(Dollars in thousands)TotalResidential
Real Estate
Commercial
Real Estate
Other
Commercial
Home
Equity
Other
Consumer
TDRs that occurred during the period
Number of loans— 
Pre-modification recorded balance
$1,753 210 1,374 38 — 131 
Post-modification recorded balance
$1,753 210 1,374 38 — 131 
TDRs that subsequently defaulted
Number of loans— — — — — — 
Recorded balance$— — — — — — 

 Three Months ended March 31, 2020
(Dollars in thousands)TotalResidential
Real Estate
Commercial
Real Estate
Other
Commercial
Home
Equity
Other
Consumer
TDRs that occurred during the period
Number of loans— — — 
Pre-modification recorded balance
$7,268 — 6,857 411 — — 
Post-modification recorded balance
$7,268 — 6,857 411 — — 
TDRs that subsequently defaulted
Number of loans— — — — — — 
Recorded balance$— — — — — — 


The modifications for the loans designated as TDRs during the three months ended March 31, 2021 and 2020 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 $1,474,000 and $568,000 for the three months ended March 31, 2021 and 2020, 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 three months ended March 31, 2021 and commercial real estate for the three months ended March 31, 2020. At March 31, 2021 and December 31, 2020, the Company had $505,000 and $548,000, respectively, of consumer mortgage loans secured by residential real estate properties for which formal foreclosure proceedings were in process. At March 31, 2021 and December 31, 2020, the Company had $930,000 and $273,000, respectively, of OREO secured by residential real estate properties.

The Company also modified loans under the CARES Act, along with related regulatory guidance, that were not classified as TDRs. In addition, the state of Montana created the Montana Loan Deferment Program for only Montana-based business that utilized Cares Act funds to provide interest payments upfront on behalf of participating borrowers. The Montana Loan Deferment Program provided modifications for customers under the CARES Act that were not classified as TDRs.
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, 2021
(Dollars in thousands)TotalPassSpecial MentionSubstandardDoubtful/
Loss
Commercial real estate loans
Term loans by origination year
2021 (year-to-date)$521,791 521,791 — — — 
20201,419,202 1,413,986 — 5,216 — 
20191,011,331 1,000,493 — 10,838 — 
2018851,608 810,910 — 40,698 — 
2017672,239 645,700 — 26,539 — 
Prior1,879,439 1,825,762 — 53,593 84 
Revolving loans119,091 116,298 — 2,792 
Total$6,474,701 6,334,940 — 139,676 85 
Other commercial loans 1
Term loans by origination year
2021 (year-to-date)$538,043 538,039 — — 
2020974,231 947,941 — 26,289 
2019281,749 271,082 — 10,664 
2018223,210 217,040 — 6,169 
2017241,634 239,229 — 2,402 
Prior378,212 361,319 — 16,342 551 
Revolving loans463,505 436,725 — 26,762 18 
Total$3,100,584 3,011,375 — 88,632 577 
___________________________
1 Includes PPP loans.
 December 31, 2020
(Dollars in thousands)TotalPassSpecial MentionSubstandardDoubtful/
Loss
Commercial real estate loans
Term loans by origination year
2020$1,496,094 1,490,947 — 5,147 — 
20191,077,461 1,069,503 — 7,958 — 
2018914,506 874,673 — 39,833 — 
2017723,448 696,371 — 27,077 — 
2016496,275 481,392 — 14,883 — 
Prior1,488,281 1,450,596 — 37,574 111 
Revolving loans119,830 116,548 — 3,282 — 
Total$6,315,895 6,180,030 — 135,754 111 
Other commercial loans 1
Term loans by origination year
2020$1,366,664 1,341,316 19,564 5,784 — 
2019304,430 284,981 12,582 6,864 
2018241,222 234,988 — 6,233 
2017269,857 264,651 — 5,114 92 
2016179,225 177,164 — 2,056 
Prior218,306 206,431 — 11,329 546 
Revolving loans475,113 467,929 54 7,112 18 
Total$3,054,817 2,977,460 32,200 44,492 665 
______________________________
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:

 March 31, 2021
(Dollars in thousands)TotalPerforming30-89 Days Past DueNon-Accrual and 90 Days or More Past Due
Residential real estate loans
Term loans by origination year
2021 (year-to-date)$37,080 36,673 407 — 
2020220,196 219,651 545 — 
2019133,625 133,269 356 — 
201883,079 82,095 750 234 
201765,036 64,227 809 — 
Prior203,795 197,805 2,760 3,230 
Revolving loans2,286 2,286 — — 
Total$745,097 736,006 5,627 3,464 
Home equity loans
Term loans by origination year
2021 (year-to-date)$18 18 — — 
202071 71 — — 
2019672 637 — 35 
20181,162 1,162 — — 
20171,015 989 — 26 
Prior12,868 11,890 520 458 
Revolving loans609,563 606,083 1,168 2,312 
Total$625,369 620,850 1,688 2,831 
Other consumer loans
Term loans by origination year
2021 (year-to-date)$48,670 48,652 — 18 
2020114,926 114,701 173 52 
201957,385 56,947 145 293 
201836,830 36,469 168 193 
201713,154 13,093 10 51 
Prior25,409 24,347 784 278 
Revolving loans27,804 27,381 21 402 
Total$324,178 321,590 1,301 1,287 
 December 31, 2020
(Dollars in thousands)TotalPerforming30-89 Days Past DueNon-Accrual and 90 Days or More Past Due
Residential real estate loans
Term loans by origination year
2020$208,679 207,432 1,247 — 
2019181,924 179,915 2,009 — 
2018100,273 99,135 556 582 
201776,394 75,527 867 — 
201653,819 52,905 87 827 
Prior179,085 174,281 1,876 2,928 
Revolving loans2,334 2,334 — — 
Total$802,508 791,529 6,642 4,337 
Home equity loans
Term loans by origination year
2020$89 89 — — 
2019807 771 — 36 
20181,782 1,782 — — 
20171,452 1,426 26 — 
20161,016 1,016 — — 
Prior14,025 13,042 463 520 
Revolving loans617,234 612,545 2,397 2,292 
Total$636,405 630,671 2,886 2,848 
Other consumer loans
Term loans by origination year
2020$131,302 131,098 158 46 
201966,327 65,921 170 236 
201842,827 42,557 212 58 
201716,287 16,202 38 47 
201610,519 10,409 48 62 
Prior18,692 17,334 1,155 203 
Revolving loans27,117 26,704 411 
Total$313,071 310,225 2,192 654