XML 28 R15.htm IDEA: XBRL DOCUMENT v3.22.0.1
Loans and Allowance for Loan Losses
12 Months Ended
Dec. 31, 2021
Receivables [Abstract]  
Loans and Allowance for Loan Losses Loans and Allowance for Loan Losses
Loans
The following table provides a summary of the Company’s loan portfolio as of the dates indicated:
As of December 31,
20212020
(In thousands)
Commercial and industrial$2,960,527 $1,995,016 
Commercial real estate4,522,513 3,573,630 
Commercial construction222,328 305,708 
Business banking1,334,694 1,339,164 
Residential real estate1,926,810 1,370,957 
Consumer home equity1,100,153 868,270 
Other consumer (1)214,485 277,780 
Gross loans before unamortized premiums, unearned discounts and deferred fees12,281,510 9,730,525 
Allowance for loan losses(97,787)(113,031)
Unamortized premiums, net of unearned discounts and deferred fees(26,442)(23,536)
Loans after the allowance for loan losses, unamortized premiums, unearned discounts and deferred fees$12,157,281 $9,593,958 
(1)Home improvement loans and automobile loans are included in the other consumer portfolio above and amounted to $104.4 million and $53.3 million at December 31, 2021, respectively, and $81.8 million and $126.7 million at December 31, 2020, respectively.
There are no other loan categories that exceed 10% of total loans not already reflected in the preceding table.
The Company’s lending activities are conducted principally in the New England area with the exception of its Shared National Credit Program (“SNC Program”) portfolio. The Company participates in the SNC Program in an effort to improve its industry and geographical diversification. The SNC Program portfolio is included in the Company’s commercial and industrial portfolio. The SNC Program portfolio is defined as loan syndications with exposure over $100 million and with three or more lenders participating.
Most loans originated by the Company are either collateralized by real estate or other assets or guaranteed by federal and local governmental authorities. The ability and willingness of the single-family residential and consumer borrowers to honor their repayment commitments is generally dependent on the level of overall economic activity within the borrowers’ geographic areas and real estate values. The ability and willingness of commercial real estate, commercial and industrial, and construction loan borrowers to honor their repayment commitments is generally dependent on the health of the real estate economy in the borrowers’ geographic areas and the general economy.
Loans Pledged as Collateral
The carrying value of loans pledged to secure advances from the FHLBB were $2.6 billion and $2.4 billion at December 31, 2021 and 2020, respectively. The balance of funds borrowed from the FHLBB were $14.0 million and $14.6 million at December 31, 2021 and 2020, respectively.
The carrying value of loans pledged to secure advances from the Federal Reserve Bank (“FRB”) were $784.0 million and $884.1 million at December 31, 2021 and 2020, respectively. There were no funds borrowed from the FRB outstanding at December 31, 2021 and 2020.
Serviced Loans
At December 31, 2021 and 2020, mortgage loans partially or wholly-owned by others and serviced by the Company amounted to approximately $95.8 million and $13.5 million, respectively. The increase in serviced loans at December 31, 2021 compared to December 31, 2020 is primarily attributable to our acquisition of Century. Accordingly, we acquired mortgage servicing rights (“MSRs”) which amounted to $0.6 million at December 31, 2021. MSRs are included in other assets on the consolidated balance sheets.
Allowance for Loan Losses
The allowance for loan losses is established to provide for probable losses incurred in the Company’s loan portfolio at the balance sheet date and is established through a provision for loan losses charged to net income. Charge-offs, net of recoveries, are charged directly to the allowance. Commercial and residential loans are charged-off in the period in which they are deemed uncollectible. Delinquent loans in these product types are subject to ongoing review and analysis to determine if a charge-off in the current period is appropriate. For consumer loans, policies and procedures exist that require charge-off consideration upon a certain triggering event depending on the product type.
The following tables summarize changes in the allowance for loan losses by loan category and bifurcates the amount of allowance allocated to each loan category based on collective impairment analysis and loans evaluated individually for impairment:
For the Year Ended December 31, 2021
Commercial
and
Industrial
Commercial
Real Estate
Commercial
Construction
Business
Banking
Residential
Real Estate
Consumer
Home Equity
Other
Consumer
OtherTotal
(In thousands)
Allowance for loan losses:
Beginning balance$26,617 $54,569 $4,553 $13,152 $6,435 $3,744 $3,467 $494 $113,031 
Charge-offs(1,558)(247)— (5,091)(35)(24)(2,047)— (9,002)
Recoveries935 — 1,524 122 185 674 — 3,444 
(Release of) provision(7,976)(1,953)(1,968)1,398 34 (183)1,214 (252)(9,686)
Ending balance$18,018 $52,373 $2,585 $10,983 $6,556 $3,722 $3,308 $242 $97,787 
Ending balance: individually evaluated for impairment
$1,540 $— $— $450 $1,549 $270 $161 $— $3,970 
Ending balance: acquired with deteriorated credit quality
$$298 $— $— $243 $— $— $— $546 
Ending balance: collectively evaluated for impairment
$16,473 $52,075 $2,585 $10,533 $4,764 $3,452 $3,147 $242 $93,271 
Loans ending balance:
Individually evaluated for impairment
$16,145 $3,520 $— $12,060 $22,378 $3,922 $179 $— $58,204 
Acquired with deteriorated credit quality
19,028 47,553 — — 3,058 — — — 69,639 
Collectively evaluated for impairment2,925,354 4,471,440 222,328 1,322,634 1,901,374 1,096,231 214,306 — 12,153,667 
Total loans by group$2,960,527 $4,522,513 $222,328 $1,334,694 $1,926,810 $1,100,153 $214,485 $— $12,281,510 
For the Year Ended December 31, 2020
Commercial
and
Industrial
Commercial
Real Estate
Commercial
Construction
Business
Banking
Residential
Real Estate
Consumer
Home Equity
Other
Consumer
OtherTotal
(In thousands)
Allowance for loan losses:
Beginning balance$20,919 $34,730 $3,424 $8,260 $6,380 $4,027 $4,173 $384 $82,297 
Charge-offs(1,770)(24)— (5,147)— (574)(2,338)— (9,853)
Recoveries778 230 — 292 125 153 209 — 1,787 
Provision (release of)6,690 19,633 1,129 9,747 (70)138 1,423 110 38,800 
Ending balance$26,617 $54,569 $4,553 $13,152 $6,435 $3,744 $3,467 $494 $113,031 
Ending balance: individually evaluated for impairment
$4,555 $210 $— $1,435 $1,565 $289 $— $— $8,054 
Ending balance: acquired with deteriorated credit quality
$1,283 $822 $— $— $327 $— $— $— $2,432 
Ending balance: collectively evaluated for impairment
$20,779 $53,537 $4,553 $11,717 $4,543 $3,455 $3,467 $494 $102,545 
Loans ending balance:
Individually evaluated for impairment
$17,343 $4,435 $— $21,901 $27,056 $4,845 $29 $— $75,609 
Acquired with deteriorated credit quality
3,432 2,749 — — 3,116 — — — 9,297 
Collectively evaluated for impairment
1,974,241 3,566,446 305,708 1,317,263 1,340,785 863,425 277,751 — 9,645,619 
Total loans by group$1,995,016 $3,573,630 $305,708 $1,339,164 $1,370,957 $868,270 $277,780 $— $9,730,525 
For the Year Ended December 31, 2019
Commercial
and
Industrial
Commercial
Real Estate
Commercial
Construction
Business
Banking
Residential
Real Estate
Consumer
Home Equity
Other
Consumer
OtherTotal
(In thousands)
Allowance for loan losses:
Beginning balance$19,321 $32,400 $4,606 $8,167 $7,059 $4,113 $4,600 $389 $80,655 
Charge-offs(1,123)— — (5,974)(66)(205)(2,131)— (9,499)
Recoveries3,748 12 — 604 105 52 320 — 4,841 
Provision (release of)(1,027)2,318 (1,182)5,463 (718)67 1,384 (5)6,300 
Ending balance$20,919 $34,730 $3,424 $8,260 $6,380 $4,027 $4,173 $384 $82,297 
Ending balance: individually evaluated for impairment
$2,337 $40 $— $571 $1,399 $322 $— $— $4,669 
Ending balance: acquired with deteriorated credit quality
$936 $— $— $— $256 $— $— $— $1,192 
Ending balance: collectively evaluated for impairment
$17,646 $34,690 $3,424 $7,689 $4,725 $3,705 $4,173 $384 $76,436 
Loans ending balance:
Individually evaluated for impairment
$32,370 $7,641 $— $11,658 $29,532 $6,555 $— $— $87,756 
Acquired with deteriorated credit quality
3,571 6,459 — — 3,421 — — — 13,451 
Collectively evaluated for impairment
1,606,243 3,521,341 273,774 759,840 1,395,677 926,533 402,431 — 8,885,839 
Total loans by group$1,642,184 $3,535,441 $273,774 $771,498 $1,428,630 $933,088 $402,431 $— $8,987,046 
Management uses a methodology to systematically estimate the amount of loss incurred in the portfolio. Commercial real estate, commercial and industrial, commercial construction and business banking loans are evaluated using a loan rating system, historical losses and other factors which form the basis for estimating incurred losses. Portfolios of more homogeneous populations of loans, including residential mortgages and consumer loans, are analyzed as groups taking into account delinquency ratios, historical loss experience and charge-offs. For the purpose of estimating the allowance for loan losses, management segregates the loan portfolio into the categories noted in the above tables. Each of these loan categories possesses unique risk characteristics such as the purpose of the loan, repayment source, and collateral. These characteristics are considered when determining the appropriate level of the allowance for each category. Some examples of these risk characteristics unique to each loan category include:
Commercial Lending
Commercial and industrial: The primary risk associated with commercial and industrial loans is the ability of borrowers to achieve business results consistent with those projected at origination. Collateral frequently consists of a first lien position on business assets including, but not limited to accounts receivable, inventory, airplanes and equipment. The primary repayment source is operating cash flow and, secondarily, the liquidation of assets. The Company often obtains personal guarantees from individuals holding material ownership in the borrowing entity.
Commercial real estate: Collateral values are established by independent third-party appraisals and evaluations. Primary repayment sources include operating income generated by the real estate, permanent debt refinancing, sale of the real estate and, secondarily, liquidation of the collateral. The Company often obtains personal guarantees from individuals holding material ownership in the borrowing entity.
Commercial construction: These loans are generally considered to present a higher degree of risk than other real estate loans and may be affected by a variety of factors, such as adverse changes in interest rates and the borrower’s ability to control costs and adhere to time schedules. Construction loans are underwritten utilizing feasibility studies, independent appraisal reviews, sensitivity analysis of absorption and lease rates and financial analysis of the developers and property owners. Construction loans are generally based upon estimates of costs and value associated with the completed project. Construction loan repayment is substantially dependent on the ability of the borrower to complete the project and obtain permanent financing.
Business banking: These loans are typically secured by all business assets or commercial real estate. Business banking originations include traditionally underwritten loans as well as partially automated scored loans. Business banking scored loans are determined by utilizing the Company’s proprietary decision matrix that has a number of quantitative factors including, but not limited to, a guarantor’s credit score, industry risk, and time in business. The Company also engages in Small Business Association (“SBA”) lending, both in the business banking and commercial banking divisions. The SBA guarantees reduce the Company’s loss due to default and are considered a credit enhancement to the loan structure.
Residential Lending
Residential real estate: These loans are made to borrowers who demonstrate the ability to repay principal and interest on a monthly basis. Underwriting considerations include, among others, income sources and their reliability, willingness to repay as evidenced by credit repayment history, financial resources (including cash reserves) and the value of the collateral. The Company maintains policy standards for minimum credit score and cash reserves and maximum loan to value consistent with a “prime” portfolio. Collateral consists of mortgage liens on 1-4 family residential dwellings. The Company does not originate or purchase sub-prime or other high-risk loans. Residential loans are originated either for sale to investors or retained in the Company’s loan portfolio. Decisions about whether to sell or retain residential loans are made based on the interest rate characteristics, pricing for loans in the secondary mortgage market, competitive factors and the Company’s capital needs.
Consumer Lending
Consumer home equity: Home equity lines of credit are granted for ten years with monthly interest-only repayment requirements. Full principal repayment is required at the end of the ten-year draw period. Home equity loans are term loans that require the monthly payment of principal and interest such that the loan will be fully amortized at maturity. Underwriting considerations are materially consistent with those utilized in residential real estate. Collateral consists of a senior or subordinate lien on owner-occupied residential property.
Other consumer: The Company’s policy and underwriting in this category, which is comprised primarily of home improvement and automobile loans, include the following factors, among others: income sources and reliability, credit histories, term of repayment, and collateral value, as applicable. These are typically granted on an unsecured basis, with the exception of airplane and automobile loans.
Credit Quality
Commercial Lending Credit Quality
The Company monitors credit quality indicators and utilizes portfolio scorecards to assess the risk of its commercial portfolio. Specifically, the company utilizes a 15-point credit risk-rating system to manage risk and identify potential problem loans.
0 Risk Rating- Unrated
Certain segments of the portfolios are not rated. These segments include airplane loans, business banking scored loan products, and other commercial loans managed by exception. Loans within this unrated loan segment are monitored by delinquency status; and for lines of credit greater than $100,000 in exposure, an annual review is conducted. The Company supplements performance data with current business credit scores for the business banking portfolio on a quarterly basis. Unrated commercial and business banking loans are generally restricted to commercial exposure less than $1 million. Loans included in this category have qualification requirements that include risk rating of 10 or better at time of recommendation for unrated status, acceptable management of deposit accounts, and no known negative changes in management, operations or financial performance.
For purposes of estimating the allowance for loan losses, unrated loans are considered in the same manner as pass rated loans.
1-10 Risk Rating – Pass
Loans with a risk rating of 1-10 are classified as “Pass” and are comprised of loans that range from “substantially risk free” which indicates borrowers of unquestioned credit standing, well-established national companies with a very strong financial condition, and loans fully secured by policy conforming cash levels, through “low pass” which indicates acceptable rated loans that may be experiencing weak cash flow, impending lease rollover or minor liquidity concerns.
11 Risk Rating – Special Mention (Potential Weakness)
Loans to borrowers in this category exhibit potential weaknesses or downward trends deserving management’s close attention. While potentially weak, no loss of principal or interest is envisioned. Included in this category are borrowers who are performing as agreed, are weak when compared to industry standards, may be experiencing an interim loss and may be in declining industries. An element of asset quality, financial flexibility or management is below average. The Company does not consider borrowers within this category as new business prospects. Borrowers rated special mention may find it difficult to obtain alternative financing from traditional bank sources.
12 Risk Rating – Substandard (Well-Defined Weakness)
Loans with a risk-rating of 12 exhibit well-defined weaknesses that, if not corrected, may jeopardize the orderly liquidation of the debt. A loan is classified as substandard if it is inadequately protected by the repayment capacity of the obligor or by the collateral pledged. Specifically, repayment under market rates and terms, or by the requirements under the existing loan documents, is in jeopardy, but no loss of principal or interest is envisioned. There is a possibility that a partial loss of principal and/or interest will occur in the future if the deficiencies are not corrected. Loss potential, while existing in the aggregate portfolio of substandard assets, does not have to exist in individual assets classified as substandard. Non-accrual is possible, but not mandatory, in this class.
13 Risk Rating – Doubtful (Loss Probable)
Loans classified as doubtful have comparable weaknesses as found in the loans classified as substandard, with the added provision that such weaknesses make collection of the debt in full (based on currently existing facts, conditions and values) highly questionable and improbable. Serious problems exist such that a partial loss of principal is likely. The probability of loss exists, however, because of reasonable specific pending factors that may work to strengthen the credit, estimated losses are deferred until a more exact status can be determined. Specific reserves will be the amount identified after specific review. Non-accrual is mandatory in this class.
14 Risk Rating – Loss
Loans to borrowers in this category are deemed incapable of repayment. Loans to such borrowers are considered uncollectible and of such little value that continuance as active assets of the Company is not warranted. This classification does not mean that the loans have no recovery or salvage value, but rather, it is not practical or desirable to defer writing off these
assets even though partial recovery may occur in the future. Loans in this category have a recorded investment of $0 at the time of the downgrade.
The credit quality of the commercial loan portfolio is actively monitored and supported by a comprehensive credit approval process; and all large dollar transactions are sent for approval to a committee of seasoned business line and credit professionals. Risk ratings are periodically reviewed and the Company maintains an independent credit risk review function that reports directly to the Risk Management Committee of the Board of Directors. Credits that demonstrate significant deterioration in credit quality are transferred to a specialized group of experienced officers for individual attention.
The following tables detail the internal risk-rating categories for the Company’s commercial and industrial, commercial real estate, commercial construction and business banking portfolios:
As of December 31, 2021
CategoryCommercial and
Industrial
Commercial
Real Estate
Commercial
Construction
Business
Banking
Total
(In thousands)
Unrated$171,537 $4,378 $— $696,629 $872,544 
Pass2,656,873 4,199,803 213,744 569,956 7,640,376 
Special mention70,141 104,517 1,889 50,085 226,632 
Substandard50,339 213,815 6,695 17,814 288,663 
Doubtful11,637 — — 210 11,847 
Loss— — — — — 
Total$2,960,527 $4,522,513 $222,328 $1,334,694 $9,040,062 
As of December 31, 2020
CategoryCommercial and
Industrial
Commercial
Real Estate
Commercial
Construction
Business
Banking
Total
(In thousands)
Unrated$655,346 $6,585 $— $918,921 $1,580,852 
Pass1,199,522 3,256,697 280,792 336,657 5,073,668 
Special mention78,117 134,562 10,330 57,092 280,101 
Substandard47,525 173,308 14,586 24,788 260,207 
Doubtful14,506 2,478 — 1,706 18,690 
Loss— — — — — 
Total$1,995,016 $3,573,630 $305,708 $1,339,164 $7,213,518 
Paycheck Protection Program (“PPP”) loans are included within the unrated category of the commercial and industrial and business banking portfolios in the table above. Commercial and industrial PPP and business banking PPP loans amounted to $112.8 million and $218.6 million, respectively, at December 31, 2021 and $568.8 million and $457.4 million, respectively, at December 31, 2020. The Company does not have an allowance for loan losses for PPP loans as they are 100% guaranteed by the SBA.
Residential and Consumer Lending Credit Quality
For the Company’s residential and consumer portfolios, the quality of the loan is best indicated by the repayment performance of an individual borrower. Updated appraisals, broker opinions of value and other collateral valuation methods are employed in the residential and consumer portfolios, typically for credits that are deteriorating. Delinquency status is determined using payment performance, while accrual status may be determined using a combination of payment performance, expected borrower viability and collateral value. Delinquent consumer loans are handled by a team of seasoned collection specialists.
Asset Quality
The Company manages its loan portfolio with careful monitoring. As a general rule, loans more than 90 days past due with respect to principal and interest are classified as non-accrual loans. Exceptions may be made if management believes that collateral held by the Company is clearly sufficient and in full satisfaction of both principal and interest, or the loan is accounted for as a PCI loan. In addition, as permitted by banking regulations, certain consumer loans past due 90 days or more may continue to accrue interest. The Company may also use discretion regarding other loans over 90 days delinquent if the loan is well secured and in the process of collection. Non-accrual loans and loans that are more than 90 days past due but still accruing interest are considered non-performing loans.
Non-accrual loans may be returned to an accrual status when principal and interest payments are no longer delinquent, and the risk characteristics of the loan have improved to the extent that there no longer exists a concern as to the collectability of principal and interest. Loans are considered past due based upon the number of days delinquent according to their contractual terms.
A loan is expected to remain on non-accrual status until it becomes current with respect to principal and interest, the loan is liquidated, or the loan is determined to be uncollectible and is charged-off against the allowance for loan losses.
The following is a summary pertaining to the breakdown of the Company’s non-accrual loans:
As of December 31,
20212020
(In thousands)
Commercial and industrial$12,400 $11,714 
Commercial real estate— 915 
Commercial construction— — 
Business banking8,230 17,430 
Residential real estate6,681 6,815 
Consumer home equity4,732 3,602 
Other consumer950 529 
Total non-accrual loans$32,993 $41,005 
The following tables show the age analysis of past due loans as of the dates indicated:
As of December 31, 2021
30-59
Days Past
Due
60-89
Days Past
Due
90 or More
Days Past
Due
Total Past
Due
CurrentTotal
Loans
Recorded
Investment
> 90 Days
and Accruing
(In thousands)
Commercial and industrial$45 $31 $1,672 $1,748 $2,958,779 $2,960,527 $— 
Commercial real estate25,931 — 1,196 27,127 4,495,386 4,522,513 1,196 
Commercial construction— — — — 222,328 222,328 — 
Business banking5,043 1,793 4,640 11,476 1,323,218 1,334,694 — 
Residential real estate17,523 3,511 5,543 26,577 1,900,233 1,926,810 769 
Consumer home equity3,774 1,510 4,571 9,855 1,090,298 1,100,153 25 
Other consumer1,194 548 889 2,631 211,854 214,485 — 
Total$53,510 $7,393 $18,511 $79,414 $12,202,096 $12,281,510 $1,990 
As of December 31, 2020
30-59
Days Past
Due
60-89
Days Past
Due
90 or More
Days Past
Due
Total Past
Due
CurrentTotal
Loans
Recorded
Investment
>90 Days
and Accruing
(In thousands)
Commercial and industrial$$268 $1,924 $2,196 $1,992,820 $1,995,016 $848 
Commercial real estate— 556 1,545 2,101 3,571,529 3,573,630 1,111 
Commercial construction— — — — 305,708 305,708 — 
Business banking5,279 3,311 10,196 18,786 1,320,378 1,339,164 — 
Residential real estate9,184 2,517 4,904 16,605 1,354,352 1,370,957 279 
Consumer home equity1,806 364 3,035 5,205 863,065 868,270 
Other consumer1,978 234 517 2,729 275,051 277,780 — 
Total$18,251 $7,250 $22,121 $47,622 $9,682,903 $9,730,525 $2,247 
In the normal course of business, the Company may become aware of possible credit problems in which borrowers exhibit potential for the inability to comply with the contractual terms of their loans, but which currently do not yet meet the criteria for classification as non-performing loans (which consist of non-accrual loans and loans that are more than 90 days past due but still accruing interest). Based upon the Company’s past experiences, some of these loans with potential weaknesses will ultimately be restructured or placed in non-accrual status. As of both December 31, 2021 and December 31, 2020, we are unable to reasonably estimate the amount of these loans that will be restructured or placed on non-accrual status.
Troubled Debt Restructurings (“TDR”)
In cases where a borrower experiences financial difficulty and the Company makes certain concessionary modifications to contractual terms, the loan is classified as a troubled debt restructured loan. The objective is to aid in the resolution of non-performing loans by modifying the contractual obligation to avoid the possibility of foreclosure.
All TDR loans are considered impaired and therefore are subject to a specific review for impairment loss. The amount of impairment loss, if any, is recorded as a specific loss allocation to each individual loan in the allowance for loan losses. Commercial loans and residential loans that have been classified as TDRs and which subsequently default are reviewed to determine if the loan should be deemed collateral dependent. In such an instance, any shortfall between the value of the collateral and the book value of the loan is determined by measuring the recorded investment in the loan against the fair value of the collateral less costs to sell.
In response to the novel coronavirus (“COVID-19”) pandemic, the Company has granted loan modifications to allow deferral of payments for borrowers negatively impacted by the COVID-19 pandemic. Modifications granted to customers allowed for full payment deferrals (principal and interest) or deferral of only principal payments. The balance of loans which underwent a modification and had not yet resumed payment as of December 31, 2021 and December 31, 2020 was $106.7 million and $332.7 million, respectively. The Company defines a modified loan to have resumed payment if it is one month past the modification end date and not more than 30 days past due. These modifications with active deferrals met the criteria of either Section 4013 of the CARES Act or the Interagency Statement on Loan Modifications and Reporting for Financial Institutions Working with Customers Affected by the Coronavirus (Revised) and therefore are not deemed TDRs. Additionally, loans that are performing in accordance with the contractual terms of the modification are not reflected as being past due and therefore are not impacting non-accrual or delinquency totals as of December 31, 2021 and December 31, 2020. The Company continued to accrue interest on these COVID-19 modified loans and evaluated the deferred interest for collectability as of December 31, 2021 and December 31, 2020.
The Consolidated Appropriations Act, which was enacted on December 27, 2020, extended certain provisions related to the COVID-19 pandemic in the United States (which were due to expire) and provided additional emergency relief to individuals and businesses. Included within the provisions of the Consolidated Appropriations Act is the extension to January 1, 2022 of Section 4013 of the CARES Act, which provides relief from a requirement to evaluate loans that had received a COVID-19 modification to determine if the loans required TDR treatment, provided certain criteria were met. As such, the Company applied the TDR relief granted pursuant to such section to any qualifying loan modifications executed during the allowable time period.
The Company’s policy is to have any TDR loan which is on non-accrual status prior to being modified remain on non-accrual status for approximately six months subsequent to being modified before management considers its return to
accrual status. If the TDR loan is on accrual status prior to being modified, it is reviewed to determine if the modified loan should remain on accrual status.
The following table shows the TDR loans on accrual and non-accrual status as of the dates indicated:
As of December 31, 2021
TDRs on Accrual StatusTDRs on Non-accrual StatusTotal TDRs
Number of LoansBalance of
Loans
Number of
Loans
Balance of
Loans
Number of
Loans
Balance of
Loans
(Dollars in thousands)
Commercial and industrial$3,745 $9,983 $13,728 
Commercial real estate3,520 — — 3,520 
Business banking3,830 383 4,213 
Residential real estate121 19,119 27 3,015 148 22,134 
Consumer home equity67 3,104 16 818 83 3,922 
Other consumer18 — — 18 
Total197 $33,336 52 $14,199 249 $47,535 
As of December 31, 2020
TDRs on Accrual StatusTDRs on Non-accrual StatusTotal TDRs
Number of LoansBalance of
Loans
Number of LoansBalance of
Loans
Number of LoansBalance of
Loans
(Dollars in thousands)
Commercial and industrial$5,628 $6,819 $12,447 
Commercial real estate3,521 480 4,001 
Business banking4,471 722 12 5,193 
Residential real estate146 23,416 27 3,273 173 26,689 
Consumer home equity91 4,030 12 815 103 4,845 
Other consumer29 — — 29 
Total248 $41,095 53 $12,109 301 $53,204 
The amount of specific reserve associated with the TDRs was $3.4 million and $3.5 million at December 31, 2021 and 2020, respectively. There were no additional commitments to lend to borrowers who have been party to a TDR as of December 31, 2021 and 2020.
The following tables show the modifications which occurred during the periods and the change in the recorded investment subsequent to the modifications occurring:
For the Year Ended December 31,
202120202019
Number
of
Contracts
Pre-
Modification
Outstanding
Recorded
Investment
Post-
Modification
Outstanding
Recorded
Investment (1)
Number
of
Contracts
Pre-
Modification
Outstanding
Recorded
Investment
Post-
Modification
Outstanding
Recorded
Investment 
(1)
Number
of
Contracts
Pre-
Modification
Outstanding
Recorded
Investment
Post-
Modification
Outstanding
Recorded
Investment 
(1)
(Dollars in thousands)
Commercial and industrial— $— $— $140 $140 16 $18,912 $19,212 
Commercial real estate— — — 506 506 3,277 3,277 
Business banking— — — 1,642 1,642 3,184 3,184 
Residential real estate498 498 920 920 11 2,659 2,696 
Consumer home equity300 300 22 969 973 2,053 2,392 
Other consumer— — — 58 58 — — — 
Total$798 $798 40 $4,235 $4,239 40 $30,085 $30,761 
(1)The post-modification balances represent the balance of the loan on the date of modification. These amounts may show an increase when modification includes capitalization of interest.
At December 31, 2021 and 2020, the outstanding recorded investment of loans that were new TDR loans during the period was $0.8 million and $3.9 million, respectively.
The following table shows the Company’s post-modification balance of TDRs listed by type of modification during the periods indicated:
For the Year Ended December 31,
202120202019
(In thousands)
Adjusted interest rate and extended maturity$— $— $1,513 
Adjusted interest rate and principal deferred— — 39 
Adjusted interest rate— — 3,352 
Interest only/principal deferred— 1,305 2,769 
Extended maturity200 35 — 
Extended maturity and interest only/principal deferred— 427 47 
Additional underwriting- increased exposure— — 10,822 
Principal and interest deferred— 422 — 
Court-ordered concession396 1,995 355 
Subordination— — 11,032 
Other202 55 832 
Total$798 $4,239 $30,761 
The following table shows the number of loans and the recorded investment amount of those loans, as of the respective date, that have been modified during the prior 12 months which have subsequently defaulted during the periods indicated. There were no TDRs that were modified during the prior 12 months which had subsequently defaulted during the year ended December 31, 2021. The Company considers a loan to have defaulted when it reaches 90 days past due or is transferred to non-accrual:
For the Year Ended December 31,
20202019
Number of
Contracts
Recorded
Investment
Number of
Contracts
Recorded
Investment
(Dollars in thousands)
Troubled debt restructurings that subsequently defaulted (1):
Commercial and industrial
— $— 10 $18,808 
Commercial real estate— — 3,125 
Residential real estate
— — — — 
Consumer home equity40 — — 
Total$40 12 $21,933 
(1)This table does not reflect any TDRs which were fully charged off, paid off, or otherwise settled during the period.
During the years ended December 31, 2021 and 2019, no amounts were charged-off on TDRs modified in the prior 12 months. During the year ended December 31, 2020, there were $0.2 million in charge-offs on TDRs modified in the prior 12 months.
Impaired Loans
Impaired loans consist of all loans for which management has determined it is probable that the Company will be unable to collect all amounts due according to the contractual terms of the loan agreements. Factors considered by management in determining impairment include payment status, collateral value, and the probability of collecting scheduled principal and interest payments when due.
The Company measures impairment of loans using a discounted cash flow method, the loan’s observable market price, or the fair value of the collateral if the loan is collateral dependent. The Company has defined the population of impaired
loans to include certain non-accrual loans, TDR loans and residential and home equity loans that have been partially charged off.
The following table summarizes the Company’s impaired loans by loan portfolio as of the dates indicated:
As of December 31,
20212020
Recorded
Investment
Unpaid
Principal
Balance
Related
Allowance
Recorded
Investment
Unpaid
Principal
Balance
Related
Allowance
(In thousands)
With no related allowance recorded:
Commercial and industrial$12,309 $13,212 $— $9,182 $11,212 $— 
Commercial real estate3,520 3,520 — 3,955 3,974 — 
Business banking4,199 5,069 — 5,250 7,659 — 
Residential real estate11,217 12,587 — 14,730 17,010 — 
Consumer home equity1,924 1,924 — 2,571 2,571 — 
Other consumer18 18 — 29 29 — 
Sub-total33,187 36,330 — 35,717 42,455 — 
With an allowance recorded:
Commercial and industrial3,836 4,226 1,540 8,161 8,432 4,555 
Commercial real estate— — — 480 497 210 
Business banking7,861 11,240 450 16,651 21,146 1,435 
Residential real estate11,161 11,161 1,549 12,326 12,326 1,565 
Consumer home equity1,998 1,998 270 2,274 2,274 289 
Other consumer161 161 161 — — — 
Sub-total25,017 28,786 3,970 39,892 44,675 8,054 
Total$58,204 $65,116 $3,970 $75,609 $87,130 $8,054 
The following tables display information regarding interest income recognized on impaired loans, by portfolio, for the periods indicated:
For the Year Ended December 31,
202120202019
Average
Recorded
Investment
Total
Interest
Recognized
Average
Recorded
Investment
Total
Interest
Recognized
Average
Recorded
Investment
Total
Interest
Recognized
(In thousands)
With no allowance recorded:
Commercial and industrial$11,813 $161 $12,941 $206 $17,695 $615 
Commercial real estate3,916 178 5,124 179 9,987 179 
Business banking4,352 99 3,008 92 2,072 70 
Residential real estate12,506 456 14,654 589 15,501 671 
Consumer home equity2,027 62 3,299 87 2,869 124 
Other consumer23 — 36 — — 
Sub-total34,637 956 39,062 1,154 48,124 1,659 
With an allowance recorded:
Commercial and industrial7,229 — 7,947 — 6,141 — 
Commercial real estate926 — 644 — 391 — 
Business banking13,027 57 13,663 62 7,730 86 
Residential real estate12,322 474 12,194 521 12,215 528 
Consumer home equity2,106 65 2,334 77 2,261 99 
Other consumer63 — — — — — 
Sub-total35,673 596 36,782 660 28,738 713 
Total$70,310 $1,552 $75,844 $1,814 $76,862 $2,372 
Purchased Credit Impaired Loans
The following table displays the outstanding and carrying amounts of PCI loans as of the dates indicated:
As of December 31,
20212020
(In thousands)
Outstanding balance$78,074 $9,982 
Carrying amount69,639 9,297 
The excess of cash flows expected to be collected over the carrying amount of the loans, referred to as the “accretable yield,” is accreted into interest income over the life of the loans using the effective yield method. The following table summarizes activity in the accretable yield for the PCI loan portfolio:
For the Year Ended December 31,
202120202019
(In thousands)
Balance at beginning of period$2,495 $3,923 $6,161 
Acquisition8,896 — — 
Accretion(1,194)(1,374)(2,132)
Other change in expected cash flows(1,475)(185)(898)
Reclassification from non-accretable difference for loans with improved cash flows1,649 131 792 
Balance at end of period$10,371 $2,495 $3,923 
The estimate of cash flows expected to be collected is regularly re-assessed subsequent to acquisition. A decrease in expected cash flows in subsequent periods may indicate that the loan is impaired which would require the establishment of an allowance for loan losses by a charge to the provision for loan losses. An increase in expected cash flows in subsequent periods
serves, first, to reduce any previously established allowance for loan losses by the increase in the present value of cash flows expected to be collected, and results in a recalculation of the amount of accretable yield for the loan. The adjustment of accretable yield due to an increase in expected cash flows is accounted for as a change in estimate. The additional cash flows expected to be collected are reclassified from the non-accretable difference to the accretable yield, and the amount of periodic accretion is adjusted accordingly over the remaining life of the loans.
Loan Participations
The Company occasionally purchases commercial loan participations, or participates in syndications through the SNC Program. These participations meet the same underwriting, credit and portfolio management standards as the Company’s other loans and are applied against the same criteria to determine the allowance for loan losses as other loans.
The following table summarizes the Company’s loan participations:
As of and for the Year Ended December 31,
20212020
BalanceNon-performing
Loan Rate
(%)
Impaired
(%)
Gross
Charge-offs
BalanceNon-performing
Loan Rate
(%)
Impaired
(%)
Gross
Charge-offs
(Dollars in thousands)
Commercial and industrial
$732,425 1.36 %1.36 %$— $598,873 1.11 %1.11 %$— 
Commercial real estate362,898 0.00 %0.00 %— 306,202 0.00 %0.00 %— 
Commercial construction37,081 0.00 %0.00 %— 119,600 0.00 %0.00 %— 
Business banking98 0.00 %0.00 %— 34 0.00 %0.00 %15 
Total loan participations
$1,132,502 0.88 %0.88 %$— $1,024,709 0.65 %0.65 %15