XML 47 R32.htm IDEA: XBRL DOCUMENT v3.23.2
Loans and Allowance for Credit Losses (Tables)
6 Months Ended
Jun. 30, 2023
Receivables [Abstract]  
Schedule of Accounts, Notes, Loans and Financing Receivable
The following table provides a summary of the Company’s loan portfolio as of the dates indicated:
June 30, 2023December 31, 2022
(In thousands)
Commercial and industrial$3,341,976 $3,150,946 
Commercial real estate5,242,290 5,155,323 
Commercial construction371,367 336,276 
Business banking1,089,548 1,090,492 
Residential real estate2,510,705 2,460,849 
Consumer home equity1,198,290 1,187,547 
Other consumer (2)207,702 194,098 
Gross loans before unamortized premiums, unearned discounts and deferred fees13,961,878 13,575,531 
Allowance for loan losses (1)(147,955)(142,211)
Unamortized premiums, net of unearned discounts and deferred fees(15,202)(13,003)
Loans after the allowance for loan losses, unamortized premiums, unearned discounts and deferred fees$13,798,721 $13,420,317 
(1)The balance of accrued interest receivable excluded from amortized cost and the calculation of the allowance for loan losses amounted to $49.1 million and $45.2 million as of June 30, 2023 and December 31, 2022, respectively, and is included within other assets on the Consolidated Balance Sheets.
(2)Automobile loans are included in the other consumer portfolio and amounted to $10.1 million and $18.1 million at June 30, 2023 and December 31, 2022, respectively.
Financing Receivable, Allowance for Credit Loss
The following tables summarize the changes in the allowance for loan losses by loan category for the periods indicated:
For the Three Months Ended June 30, 2023
Commercial
and
Industrial
Commercial
Real Estate
Commercial
Construction
Business
Banking
Residential
Real Estate
Consumer
Home
Equity
Other
Consumer
Total
(In thousands)
Allowance for loan losses:
Beginning balance$26,929 $55,193 $7,578 $15,085 $27,130 $6,182 $2,841 $140,938 
Charge-offs— — — (254)— — (591)(845)
Recoveries26 — 204 18 — 111 361 
Provision (release)2,580 4,329 85 193 (136)(138)588 7,501 
Ending balance$29,535 $59,524 $7,663 $15,228 $27,012 $6,044 $2,949 $147,955 
For the Three Months Ended June 30, 2022
Commercial
and
Industrial
Commercial
Real Estate
Commercial
Construction
Business
Banking
Residential
Real Estate
Consumer
Home Equity
Other
Consumer
Total
(In thousands)
Allowance for loan losses:
Beginning balance$26,841 $44,612 $4,414 $17,269 $22,243 $6,018 $2,769 $124,166 
Charge-offs(1)— — (608)— — (490)(1,099)
Recoveries698 36 — 464 14 196 1,414 
Provision (release)(1,686)2,907 1,060 (426)(594)(362)151 1,050 
Ending balance$25,852 $47,555 $5,474 $16,699 $21,663 $5,662 $2,626 $125,531 
For the Six Months Ended June 30, 2023
Commercial
and
Industrial
Commercial
Real Estate
Commercial
Construction
Business
Banking
Residential
Real Estate
Consumer
Home Equity
Other
Consumer
Total
(In thousands)
Allowance for loan losses:
Beginning balance$26,859 $54,730 $7,085 $16,189 $28,129 $6,454 $2,765 $142,211 
Cumulative effect of change in accounting principle (1)47 — — (140)(849)(201)— (1,143)
Charge-offs— — — (597)— (7)(1,152)(1,756)
Recoveries165 — 685 33 227 1,117 
Provision (release)2,464 4,788 578 (909)(301)(203)1,109 7,526 
Ending balance$29,535 $59,524 $7,663 $15,228 $27,012 $6,044 $2,949 $147,955 
For the Six Months Ended June 30, 2022
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$18,018 $52,373 $2,585 $10,983 $6,556 $3,722 $3,308 $242 $97,787 
Cumulative effect of change in accounting principle (2)11,533 (6,655)1,485 6,160 13,489 1,857 (541)(242)$27,086 
Charge-offs(2)— — (1,553)— — (1,151)— (2,706)
Recoveries948 50 — 1,392 24 10 375 — 2,799 
Provision (release)(4,645)1,787 1,404 (283)1,594 73 635 — 565 
Ending balance$25,852 $47,555 $5,474 $16,699 $21,663 $5,662 $2,626 $— $125,531 
(1)Represents the adjustment needed to reflect the cumulative day one impact pursuant to the Company’s adoption of ASU 2022-02 (i.e., cumulative effect adjustment related to the adoption of ASU 2022-02 as of January 1, 2023). The adjustment represents a $1.1 million decrease to the allowance attributable to the change in accounting methodology for estimating the allowance for loan losses resulting from the Company’s adoption of the standard.
(2)Represents the adjustment needed to reflect the cumulative day one impact pursuant to the Company’s adoption of ASU 2016-13 (i.e., cumulative effect adjustment related to the adoption of ASU 2016-13 as of January 1, 2022). The adjustment represents a $27.1 million increase to the allowance attributable to the change in accounting methodology for estimating the allowance for loan losses resulting from the Company’s adoption of the standard. The adjustment also includes the adjustment needed to reflect the day one reclassification of the Company’s PCI loan balances to PCD and the associated gross-up of $0.1 million, pursuant to the Company’s adoption of ASU 2016-13.
Summary of details the internal risk-rating categories for the Company's commercial and industrial, commercial real estate, commercial construction and business banking portfolios
The following table details the amortized cost balances of the Company’s loan portfolios, presented by credit quality indicator and origination year as of June 30, 2023, and gross charge-offs for the six month period then ended:
20232022202120202019PriorRevolving LoansRevolving Loans Converted to Term Loans (1)Total
(In thousands)
Commercial and industrial
Pass$443,306 $630,894 $447,036 $358,942 $162,734 $672,756 $549,008 $3,534 $3,268,210 
Special Mention— 10,090 — 14,131 — 655 852 — 25,728 
Substandard— 8,333 15,706 439 37 2,766 4,734 — 32,015 
Doubtful— — — — — — — 
Loss— — — — — — — — — 
Total commercial and industrial443,306 649,317 462,742 373,512 162,771 676,185 554,594 3,534 3,325,961 
Current period gross charge-offs— — — — — — — — — 
Commercial real estate
Pass255,484 1,449,542 814,467 585,707 538,764 1,390,561 57,492 2,603 5,094,620 
Special Mention— — — 752 — 15,560 — — 16,312 
Substandard— — 19,326 4,866 32,251 62,888 8,209 — 127,540 
Doubtful— — — — — — — — — 
Loss— — — — — — — — — 
Total commercial real estate255,484 1,449,542 833,793 591,325 571,015 1,469,009 65,701 2,603 5,238,472 
Current period gross charge-offs— — — — — — — — — 
Commercial construction
Pass42,767 139,127 160,158 — 14,615 — 8,998 — 365,665 
Special Mention3,454 — — 11 — — — — 3,465 
Substandard— — — — — — — — — 
Doubtful— — — — — — — — — 
Loss— — — — — — — — — 
Total commercial construction46,221 139,127 160,158 11 14,615 — 8,998 — 369,130 
Current period gross charge-offs— — — — — — — — — 
Business banking
Pass69,045 168,161 192,236 159,445 124,249 267,125 76,124 2,993 1,059,378 
Special Mention— 526 977 2,771 4,090 9,845 68 27 18,304 
Substandard1,404 — 3,625 2,183 1,097 5,115 1,311 24 14,759 
Doubtful— — — 21 1,103 519 — — 1,643 
Loss— — — — — — — — — 
Total business banking70,449 168,687 196,838 164,420 130,539 282,604 77,503 3,044 1,094,084 
Current period gross charge-offs— 54 51 33 68 259 — 132 597 
Residential real estate
Current and accruing122,270 746,261 675,190 369,323 95,281 476,481 — — 2,484,806 
30-89 days past due and accruing961 9,534 10,087 1,884 1,996 11,155 — — 35,617 
Loans 90 days or more past due and still accruing— — — — — — — — — 
Non-accrual— 470 284 — 289 7,753 — — 8,796 
Total residential real estate123,231 756,265 685,561 371,207 97,566 495,389 — — 2,529,219 
Current period gross charge-offs— — — — — — — — — 
Consumer home equity
Current and accruing21,721 89,846 9,894 5,426 4,606 89,534 959,311 5,238 1,185,576 
30-89 days past due and accruing— 264 — — — 926 7,428 69 8,687 
Loans 90 days or more past due and still accruing— — — — — — — — — 
Non-accrual— — — — — 2,064 5,249 48 7,361 
Total consumer home equity21,721 90,110 9,894 5,426 4,606 92,524 971,988 5,355 1,201,624 
Current period gross charge-offs— — — — — — — 
Other consumer
Current and accruing52,817 41,880 28,008 14,871 14,592 21,877 12,994 73 187,112 
30-89 days past due and accruing26 155 121 22 41 355 131 — 851 
Loans 90 days or more past due and still accruing— — — — — — — — — 
Non-accrual— 79 58 16 47 18 — 223 
Total other consumer52,843 42,114 28,187 14,898 14,649 22,279 13,143 73 188,186 
Current period gross charge-offs461 177 163 76 54 138 83 — 1,152 
Total$1,013,255 $3,295,162 $2,377,173 $1,520,799 $995,761 $3,037,990 $1,691,927 $14,609 $13,946,676 
(1)The amounts presented represent the amortized cost as of June 30, 2023 of revolving loans that were converted to term loans during the six months ended June 30, 2023.
The following table details the amortized cost balances of the Company’s loan portfolios, presented by credit quality indicator and origination year as of December 31, 2022:
20222021202020192018PriorRevolving LoansRevolving Loans Converted to Term Loans (1)Total
(In thousands)
Commercial and industrial
Pass$778,144 $479,317 $415,990 $199,865 $100,716 $639,825 $473,148 $50 $3,087,055 
Special Mention2,298 1,307 7,267 4,841 147 — 1,196 670 17,726 
Substandard294 4,954 2,644 46 2,598 7,854 485 346 19,221 
Doubtful— 5,249 — — — 23 3,254 — 8,526 
Loss— — — — — — — — — 
Total commercial and industrial780,736 490,827 425,901 204,752 103,461 647,702 478,083 1,066 3,132,528 
Commercial real estate
Pass1,510,675 825,620 586,567 581,840 461,296 1,006,160 52,590 4,187 5,028,935 
Special Mention— — 771 4,204 15,366 12,255 — — 32,596 
Substandard— — 2,621 19,796 24,532 34,883 8,000 — 89,832 
Doubtful— — — — — — — — — 
Loss— — — — — — — — — 
Total commercial real estate1,510,675 825,620 589,959 605,840 501,194 1,053,298 60,590 4,187 5,151,363 
Commercial construction
Pass91,397 178,648 28,956 20,767 — — 12,130 — 331,898 
Special Mention— — 2,361 — — — — — 2,361 
Substandard— — — — — — — — — 
Doubtful— — — — — — — — — 
Loss— — — — — — — — — 
Total commercial construction91,397 178,648 31,317 20,767 — — 12,130 — 334,259 
Business banking
Pass178,806 202,230 170,088 128,282 59,452 233,484 78,080 4,770 1,055,192 
Special Mention— 991 4,635 4,605 3,740 7,584 145 — 21,700 
Substandard— 3,482 1,424 2,663 570 7,505 2,230 221 18,095 
Doubtful— — — 181 — 70 — — 251 
Loss— — — — — — — — — 
Total business banking178,806 206,703 176,147 135,731 63,762 248,643 80,455 4,991 1,095,238 
Residential real estate
Current and accruing761,442 696,959 382,262 99,494 66,702 434,720 — — 2,441,579 
30-89 days past due and accruing4,652 5,470 1,245 2,762 2,951 11,646 — — 28,726 
Loans 90 days or more past due and still accruing— — — — — — — — — 
Non-accrual— — 144 1,491 1,015 7,100 — — 9,750 
Total residential real estate766,094 702,429 383,651 103,747 70,668 453,466 — — 2,480,055 
Consumer home equity
Current and accruing97,395 10,774 5,840 5,015 21,092 73,927 953,829 7,320 1,175,192 
30-89 days past due and accruing559 — — — 72 944 7,239 247 9,061 
Loans 90 days or more past due and still accruing— — — — — — — — — 
Non-accrual— — — 61 274 1,303 5,120 296 7,054 
Total consumer home equity97,954 10,774 5,840 5,076 21,438 76,174 966,188 7,863 1,191,307 
Other consumer
Current and accruing55,414 32,390 17,641 18,298 18,832 16,603 17,476 — 176,654 
30-89 days past due and accruing143 68 43 61 240 178 58 798 
Loans 90 days or more past due and still accruing— — — — — — — — — 
Non-accrual31 93 39 92 44 15 10 326 
Total other consumer55,588 32,551 17,723 18,361 19,164 16,825 17,549 17 177,778 
Total$3,481,250 $2,447,552 $1,630,538 $1,094,274 $779,687 $2,496,108 $1,614,995 $18,124 $13,562,528 
(1)The amounts presented represent the amortized cost as of December 31, 2022 of revolving loans that were converted to term loans during the year ended December 31, 2022.
Summary of age analysis of past due loans The following tables show the age analysis of past due loans as of the dates indicated:
As of June 30, 2023
30-59
Days Past
Due
60-89
Days Past
Due
90 or More
Days Past
Due
Total Past
Due
CurrentTotal
Loans
(In thousands)
Commercial and industrial$— $— $465 $465 $3,325,496 $3,325,961 
Commercial real estate— — — — 5,238,472 5,238,472 
Commercial construction— — — — 369,130 369,130 
Business banking3,384 1,216 1,847 6,447 1,087,637 1,094,084 
Residential real estate34,598 1,293 6,297 42,188 2,487,031 2,529,219 
Consumer home equity6,580 2,439 6,847 15,866 1,185,758 1,201,624 
Other consumer674 188 211 1,073 187,113 188,186 
Total$45,236 $5,136 $15,667 $66,039 $13,880,637 $13,946,676 
As of December 31, 2022
30-59
Days Past
Due
60-89
Days Past
Due
90 or More
Days Past
Due
Total Past
Due
CurrentTotal
Loans
(In thousands)
Commercial and industrial$1,300 $385 $2,074 $3,759 $3,128,769 $3,132,528 
Commercial real estate— — — — 5,151,363 5,151,363 
Commercial construction— — — — 334,259 334,259 
Business banking6,642 845 3,517 11,004 1,084,234 1,095,238 
Residential real estate25,877 3,852 6,456 36,185 2,443,870 2,480,055 
Consumer home equity8,262 1,108 6,525 15,895 1,175,412 1,191,307 
Other consumer634 170 320 1,124 176,654 177,778 
Total (1)$42,715 $6,360 $18,892 $67,967 $13,494,561 $13,562,528 
(1)The amounts presented in the table above represent the recorded investment balance of loans as of December 31, 2022.
Summary pertaining to the breakdown of the Company's nonaccrual loans
The following table presents information regarding non-accrual loans as of the dates indicated:
As of June 30, 2023As of December 31, 2022
Non-Accrual Loans With ACLNon-Accrual Loans Without ACL (1)Total Nonaccrual LoansNon-Accrual Loans With ACLNon-Accrual Loans Without ACL (1)Total Nonaccrual Loans
(In thousands)
Commercial and industrial$$8,095 $8,102 $3,270 $10,707 $13,977 
Commercial real estate— — — — — — 
Commercial construction— — — — — — 
Business banking5,956 120 6,076 5,844 1,653 7,497 
Residential real estate8,796 — 8,796 9,750 — 9,750 
Consumer home equity7,361 — 7,361 7,054 — 7,054 
Other consumer223 — 223 326 — 326 
Total non-accrual loans$22,343 $8,215 $30,558 $26,244 $12,360 $38,604 
(1)The loans on non-accrual status and without an ACL as of both June 30, 2023 and December 31, 2022, were primarily comprised of collateral dependent loans for which the fair value of the underlying loan collateral exceeded the loan carrying value.
Summary of the modifications which occurred during the periods and the change in the recorded investment subsequent to the modifications occurring
The following table shows the amortized cost balance as of June 30, 2023 of loans modified during the periods noted below to borrowers experiencing financial difficulty by the type of concession granted:
Three Months Ended June 30, 2023Six Months Ended June 30, 2023
Amortized Cost Balance% of Total PortfolioAmortized Cost Balance% of Total Portfolio
(Dollars in thousands)
Interest Rate Reduction:
Business banking0.00 %50 0.00 %
Residential real estate311 0.01 %311 0.01 %
Consumer home equity426 0.04 %1,239 0.10 %
Total interest rate reduction$740 0.01 %$1,600 0.01 %
Other-than-Insignificant Delay in Repayment:
Residential real estate387 0.02 %713 0.03 %
Consumer home equity578 0.05 %600 0.05 %
Total other-than-insignificant delay in repayment$965 0.01 %$1,313 0.01 %
Term Extension:
Business banking340 0.03 %340 0.03 %
Total term extension$340 0.00 %$340 0.00 %
Combination—Interest Rate Reduction & Other-than-Insignificant Delay in Repayment:
Business banking33 0.00 %94 0.01 %
Consumer home equity— — %175 0.01 %
Total combination—interest rate reduction & other-than-insignificant delay in repayment$33 0.00 %$269 0.00 %
Combination—Interest Rate Reduction & Term Extension:
Business banking71 0.01 %524 0.05 %
Consumer home equity— — %218 0.02 %
Total combination—interest rate reduction & term extension$71 0.00 %$742 0.01 %
Combination—Term Extension & Other-than-Insignificant Delay in Repayment:
Business banking— — %28 0.00 %
Residential real estate143 0.01 %143 0.01 %
Total combination—term extension & other-than-insignificant delay in repayment$143 0.00 %$171 0.00 %
Combination—Interest Rate Reduction, Term Extension & Other-than-Insignificant Delay in Repayment
Business banking— — %119 0.01 %
Residential real estate85 0.00 %85 0.00 %
Total combination—interest rate reduction, term extension & other-than-insignificant delay in repayment$85 0.00 %$204 0.00 %
Total by portfolio segment
Business banking4470.04 %1,155 0.11 %
Residential real estate9260.04 %1,252 0.05 %
Consumer home equity1,004 0.08 %2,232 0.19 %
Total$2,377 0.02 %$4,639 0.03 %
The following table describes the financial effect of the modifications made during the three months ended June 30, 2023 to borrowers experiencing financial difficulty:
Loan TypeFinancial Effect (1)
Interest Rate Reduction
Business banking
Reduced weighted-average contractual interest rate from 11.3% to 8.7%.
Residential real estate
Reduced weighted-average contractual interest rate from 5.4% to 3.6%.
Consumer home equity
Reduced weighted-average contractual interest rate from 7.5% to 4.0%.
Other-than-Insignificant Delay in Repayment
Business banking
Deferred a weighted average of 1 payment. For the principal and interest deferral, the loan was re-amortized over an extended payment period resulting in reduced monthly payment amounts for the borrower.
Residential real estate
Deferred a weighted average of 11 principal and interest payments which were added to the end of the loan life.
Consumer home equity
Deferred a weighted average of 11 principal and interest payments which were added to the end of the loan life.
Term Extension
Business banking
Added a weighted-average 4.3 years to the life of loans, which reduced monthly payment amounts for the borrowers.
Residential real estate
Added a weighted-average 23.7 years to the life of loans, which reduced monthly payment amounts for the borrowers
(1)Loans that were modified in more than one manner are included in each modification type corresponding to the type of modifications performed.
The following table describes the financial effect of the modifications made during the six months ended June 30, 2023 to borrowers experiencing financial difficulty:
Loan TypeFinancial Effect (1)
Interest Rate Reduction
Business banking
Reduced weighted-average contractual interest rate from 9.7% to 7.2%.
Residential real estate
Reduced weighted-average contractual interest rate from 5.4% to 3.6%.
Consumer home equity
Reduced weighted-average contractual interest rate from 7.1% to 4.3%.
Other-than-Insignificant Delay in Repayment
Business banking
Deferred a weighted average of 10 payments. For principal and interest deferrals, the loans were re-amortized over an extended payment period resulting in reduced monthly payment amounts for the borrowers. For interest-only deferrals, interest accrued at the time of the modification was added to the end of the loan life.
Residential real estate
Deferred a weighted average of 10 principal and interest payments which were added to the end of the loan life.
Consumer home equity
Deferred a weighted average of 10 principal and interest payments which were added to the end of the loan life.
Term Extension
Business banking
Added a weighted-average 4.3 years to the life of loans, which reduced monthly payment amounts for the borrowers.
Residential real estate
Added a weighted-average 23.7 years to the life of loans, which reduced monthly payment amounts for the borrowers.
Consumer home equity
Added a weighted-average 17.2 years to the life of loans, which reduced monthly payment amounts for the borrowers.
(1)Loans that were modified in more than one manner are included in each modification type corresponding to the type of modifications performed.
The following table shows the TDR loans on accrual and non-accrual status as of December 31, 2022:

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$4,449 $11,317 11 $15,766 
Business banking11 4,124 22 2,101 33 6,225 
Residential real estate114 17,618 28 4,016 142 21,634 
Consumer home equity51 2,632 19 1,917 70 4,549 
Other consumer11 — — 11 
Total179 $28,834 78 $19,351 257 $48,185 
The following table shows the modifications which occurred during the periods indicated and the change in the recorded investment subsequent to the modifications occurring:
For the Three Months Ended June 30, 2022For the Six Months Ended June 30, 2022
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$2,418 $2,418 $2,418 $2,418 
Business banking130 130 11 570 578 
Residential real estate595 595 729 729 
Consumer home equity22 22 232 232 
Total10 $3,165 $3,165 17 $3,949 $3,957 
(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.
The following table shows the Company’s post-modification balance of TDRs listed by type of modification during the periods indicated:
For the Three Months Ended June 30, 2022For the Six Months Ended June 30, 2022
(In thousands)
Extended maturity595 997 
Adjusted interest rate and extended maturity22 412 
Interest only/principal deferred130 130 
Covenant modification2,418 2,418 
Total$3,165 $3,957 
Summary of the age analysis of past due loans to borrowers experiencing financial difficulty The following table shows the age analysis of past due loans to borrowers experiencing financial difficulty as of June 30, 2023 that were modified during the six months ended June 30, 2023:
As of June 30, 2023
30-59
Days Past
Due
60-89
Days Past
Due
90 or More
Days Past
Due
Total Past
Due
CurrentTotal
(In thousands)
Business banking93 27 158 278 877 1,155 
Residential real estate— — — — 1,252 1,252 
Consumer home equity— — — — 2,232 2,232 
Total$93 $27 $158 $278 $4,361 $4,639 
Summary of the Company's loan participations
The following table summarizes the Company’s loan participations:
As of and for the Six Months Ended June 30, 2023As of and for the Year Ended December 31, 2022
BalanceNon-performing
Loan Rate
(%)
Gross
Charge-offs
BalanceNon-performing
Loan Rate
(%)
Gross
Charge-offs
(Dollars in thousands)
Commercial and industrial$1,209,736 0.63 %$— $1,024,131 0.83 %$— 
Commercial real estate410,480 0.00 %— 422,042 0.00 %— 
Commercial construction148,472 0.00 %— 96,134 0.00 %— 
Business banking122 0.00 %— 51 0.00 %
Total loan participations$1,768,810 0.43 %$— $1,542,358 0.55 %$