XML 21 R11.htm IDEA: XBRL DOCUMENT v3.21.2
Loans Receivable, Net
9 Months Ended
Sep. 30, 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)September 30,
2021
December 31,
2020
Residential real estate$781,538 802,508 
Commercial real estate6,912,569 6,315,895 
Other commercial2,598,616 3,054,817 
Home equity660,920 636,405 
Other consumer340,248 313,071 
Loans receivable11,293,891 11,122,696 
Allowance for credit losses(153,609)(158,243)
Loans receivable, net$11,140,282 10,964,453 
Net deferred origination (fees) costs included in loans receivable$(26,325)(26,709)
Net purchase accounting (discounts) premiums included in loans receivable$(12,458)(17,091)
Accrued interest receivable on loans$50,229 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 nine months ended September 30, 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 September 30, 2021
(Dollars in thousands)TotalResidential Real EstateCommercial Real EstateOther CommercialHome EquityOther Consumer
Balance at beginning of period$151,448 10,143 96,597 31,983 7,837 4,888 
Provision for credit losses2,313 1,703 2,931 (3,321)(124)1,124 
Charge-offs(2,620)— (162)(677)— (1,781)
Recoveries2,468 13 672 860 152 771 
Balance at end of period$153,609 11,859 100,038 28,845 7,865 5,002 
Three Months ended September 30, 2020
(Dollars in thousands)TotalResidential Real EstateCommercial Real EstateOther CommercialHome EquityOther Consumer
Balance at beginning of period$162,509 9,986 89,104 48,838 9,962 4,619 
Provision for credit losses2,869 (216)5,208 1,199 (2,526)(796)
Charge-offs(2,630)— (445)(1,598)(99)(488)
Recoveries1,804 35 530 314 93 832 
Balance at end of period$164,552 9,805 94,397 48,753 7,430 4,167 

Nine Months ended September 30, 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 losses(2,921)2,005 11,663 (18,905)(491)2,807 
Charge-offs(8,566)(38)(203)(3,790)(45)(4,490)
Recoveries6,853 288 1,579 2,407 219 2,360 
Balance at end of period$153,609 11,859 100,038 28,845 7,865 5,002 

Nine Months ended September 30, 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 losses39,165 (3,923)14,084 28,358 (860)1,506 
Charge-offs(7,865)(21)(625)(3,471)(293)(3,455)
Recoveries4,993 54 860 1,496 246 2,337 
Balance at end of period$164,552 9,805 94,397 48,753 7,430 4,167 

During the nine months ended September 30, 2021, the ACL decreased primarily as a result of an improvement in the quantitative factors including the economic forecasts along with adjustments to qualitative factors.

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 nine months ended September 30, 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:
 September 30, 2021
(Dollars in thousands)TotalResidential
Real Estate
Commercial
Real Estate
Other
Commercial
Home
Equity
Other
Consumer
Accruing loans 30-59 days past due$9,541 — 2,662 2,071 2,438 2,370 
Accruing loans 60-89 days past due16,461 1,137 13,538 862 656 268 
Accruing loans 90 days or more past due
5,172 52 2,785 2,083 98 154 
Non-accrual loans with no ACL24,989 2,173 10,144 9,753 2,406 513 
Non-accrual loans with ACL20,912 292 474 20,041 51 54 
Total past due and
  non-accrual loans
77,075 3,654 29,603 34,810 5,649 3,359 
Current loans receivable11,216,816 777,884 6,882,966 2,563,806 655,271 336,889 
Total loans receivable$11,293,891 781,538 6,912,569 2,598,616 660,920 340,248 
 
 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 $472,000 and $628,000 of interest reversed on non-accrual loans during the nine months ended September 30, 2021 and September 30, 2020, respectively. 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:
 September 30, 2021
(Dollars in thousands)TotalResidential
Real Estate
Commercial
Real Estate
Other
Commercial
Home
Equity
Other
Consumer
Business assets$26,992 — 60 26,932 — — 
Residential real estate5,558 2,412 569 126 2,276 175 
Other real estate24,255 646 20,976 2,114 181 338 
Other12,728 — — 12,390 — 338 
Total$69,533 3,058 21,605 41,562 2,457 851 
 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. There were no TDRs that occurred during the three months ended September 30 ,2021. 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 September 30, 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
$7,482 — 6,648 834 — — 
Post-modification recorded balance
$7,482 — 6,648 834 — — 
TDRs that subsequently defaulted
Number of loans— — — — — — 
Recorded balance$— — — — — — 

 Nine Months ended September 30, 2021
(Dollars in thousands)TotalResidential
Real Estate
Commercial
Real Estate
Other
Commercial
Home
Equity
Other
Consumer
TDRs that occurred during the period
Number of loans10 — 
Pre-modification recorded balance
$2,368 210 1,473 554 — 131 
Post-modification recorded balance
$2,368 210 1,473 554 — 131 
TDRs that subsequently defaulted
Number of loans— — — — — — 
Recorded balance$— — — — — — 
 Nine Months ended September 30, 2020
(Dollars in thousands)TotalResidential
Real Estate
Commercial
Real Estate
Other
Commercial
Home
Equity
Other
Consumer
TDRs that occurred during the period
Number of loans16 10 — 
Pre-modification recorded balance
$14,945 210 13,392 1,304 39 — 
Post-modification recorded balance
$14,945 210 13,392 1,304 39 — 
TDRs that subsequently defaulted
Number of loans— — — — — — 
Recorded balance$— — — — — — 
The modifications for the loans designated as TDRs during the nine months ended September 30, 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 $1,624,000 and $2,265,000 for the nine months ended September 30, 2021 and 2020, respectively, for which OREO was received in full or partial satisfaction of the loans. The majority of such TDRs were in consumer for the nine months ended September 30, 2021 and commercial real estate for the nine months ended September 30, 2020. At September 30, 2021 and December 31, 2020, the Company had $83,000 and $548,000, respectively, of consumer mortgage loans secured by residential real estate properties for which formal foreclosure proceedings were in process. At September 30, 2021 and December 31, 2020, the Company had $88,000 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.
 September 30, 2021
(Dollars in thousands)TotalPassSpecial MentionSubstandardDoubtful/
Loss
Commercial real estate loans
Term loans by origination year
2021 (year-to-date)$1,665,923 1,664,908 — 1,015 — 
20201,310,854 1,306,097 — 4,757 — 
2019883,727 872,635 — 11,092 — 
2018748,629 695,068 — 53,561 — 
2017558,997 531,073 — 27,924 — 
Prior1,598,606 1,547,558 — 51,023 25 
Revolving loans145,833 142,781 — 3,051 
Total$6,912,569 6,760,120 — 152,423 26 
Other commercial loans 1
Term loans by origination year
2021 (year-to-date)$694,243 690,542 — 3,701 — 
2020477,065 461,088 — 15,976 
2019239,843 230,852 — 8,988 
2018184,542 178,564 — 5,977 
2017215,294 214,143 — 1,148 
Prior314,426 300,084 — 13,792 550 
Revolving loans473,203 443,561 — 29,626 16 
Total$2,598,616 2,518,834 — 79,208 574 
___________________________
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:
 September 30, 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)$256,012 256,012 — — 
2020177,765 177,617 148 — 
201978,061 78,061 — — 
201856,371 56,088 — 283 
201750,489 49,418 892 179 
Prior160,662 158,510 97 2,055 
Revolving loans2,178 2,178 — — 
Total$781,538 777,884 1,137 2,517 
Home equity loans
Term loans by origination year
2021 (year-to-date)$38 38 — — 
202067 67 — — 
2019589 555 — 34 
2018887 887 — — 
2017783 783 — — 
Prior10,780 10,114 161 505 
Revolving loans647,776 642,827 2,933 2,016 
Total$660,920 655,271 3,094 2,555 
Other consumer loans
Term loans by origination year
2021 (year-to-date)$127,963 127,893 65 
202087,303 87,072 189 42 
201942,347 41,943 172 232 
201823,468 23,180 94 194 
20179,548 9,495 42 11 
Prior19,132 16,871 2,042 219 
Revolving loans30,487 30,435 34 18 
Total$340,248 336,889 2,638 721 
 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