XML 76 R45.htm IDEA: XBRL DOCUMENT v3.25.0.1
Loans and Allowance for Credit Losses (Tables)
12 Months Ended
Dec. 31, 2024
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:
As of December 31,
20242023
(In thousands)
Commercial and industrial$3,296,068 $3,034,068 
Commercial real estate7,119,523 5,457,349 
Commercial construction494,842 386,999 
Business banking1,448,176 1,085,763 
Residential real estate4,063,659 2,565,485 
Consumer home equity1,385,394 1,208,231 
Other consumer271,422 235,533 
Gross loans before unearned discounts and deferred fees, net18,079,084 13,973,428 
Allowance for loan losses (1)(228,952)(148,993)
Unearned discounts and deferred fees, net(300,730)(25,068)
Loans after the allowance for loan losses and net unearned discounts and deferred fees$17,549,402 $13,799,367 
(1)The balance of accrued interest receivable excluded from amortized cost and the calculation of the allowance for loan losses amounted to $66.7 million and $53.9 million as of December 31, 2024 and 2023, respectively, and is included within other assets on the Consolidated Balance Sheets.
Schedule of Financing Receivable, Allowance for Credit Loss
The following tables summarize the change in the allowance for loan losses by loan category for the periods indicated:
For the Year Ended December 31, 2024
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$26,959 $65,475 $6,666 $14,913 $25,954 $5,595 $3,431 $148,993 
Initial reserve on PCD loans at merger6,589 45,656 26 581 2,919 40 19 55,830 
Charge-offs(40)(42,556)— (2,498)(28)(59)(2,576)(47,757)
Recoveries99 2,207 — 1,189 205 136 670 4,506 
Provision7,483 45,393 1,770 5,714 3,241 1,760 2,019 67,380 
Ending balance$41,090 $116,175 $8,462 $19,899 $32,291 $7,472 $3,563 $228,952 
For the Year Ended December 31, 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(13)(8,008)— (4,645)— (7)(2,419)(15,092)
Recoveries296 198 — 1,867 97 41 466 2,965 
Provision (release)(230)18,555 (419)1,642 (1,423)(692)2,619 20,052 
Ending balance$26,959 $65,475 $6,666 $14,913 $25,954 $5,595 $3,431 $148,993 
(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.
For the Year Ended December 31, 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 (1)11,533 (6,655)1,485 6,160 13,489 1,857 (541)(242)27,086 
Charge-offs(269)— — (2,292)— (1)(2,269)— (4,831)
Recoveries1,322 91 — 2,069 94 24 644 — 4,244 
Provision (release)(3,745)8,921 3,015 (731)7,990 852 1,623 — 17,925 
Ending balance$26,859 $54,730 $7,085 $16,189 $28,129 $6,454 $2,765 $— $142,211 
(1)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.
Schedule 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 December 31, 2024, and gross charge-offs for the year ended December 31, 2024:
20242023202220212020PriorRevolving LoansRevolving Loans Converted to Term Loans (1)Total
(In thousands)
Commercial and industrial
Pass$358,054 $365,372 $407,129 $310,250 $341,049 $745,815 $522,236 $22,800 $3,072,705 
Special Mention19,721 25,719 5,963 24,199 43 4,563 26,522 508 107,238 
Substandard996 21,858 30,731 1,019 2,124 1,366 22,525 710 81,329 
Doubtful— — 5,295 — — — — 5,303 
Loss— — — — — — — — — 
Total commercial and industrial378,771 412,949 449,118 335,468 343,216 751,752 571,283 24,018 3,266,575 
Current period gross charge-offs— — 30 — — 10 — — 40 
Commercial real estate
Pass531,193 575,929 1,740,688 1,020,015 722,669 1,988,069 82,661 10,595 6,671,819 
Special Mention9,457 45,188 26,551 14,613 8,855 35,952 2,976 — 143,592 
Substandard— 45,762 17,404 18,051 293 44,713 — 126,224 
Doubtful3,450 17,081 — — 4,237 77,675 — — 102,443 
Loss— — — — — — — — — 
Total commercial real estate544,100 683,960 1,784,643 1,052,679 736,054 2,146,409 85,638 10,595 7,044,078 
Current period gross charge-offs1,113 4,220 — — 5,182 32,041 — — 42,556 
Commercial construction
Pass96,423 228,979 132,389 16,836 — — 15,616 — 490,243 
Special Mention— 621 — — — — — — 621 
Substandard785 — — — — — — — 785 
Doubtful— — — — — — — — — 
Loss— — — — — — — — — 
Total commercial construction97,208 229,600 132,389 16,836 — — 15,616 — 491,649 
Current period gross charge-offs— — — — — — — — — 
Business banking
Pass173,110 141,000 178,696 208,835 156,366 441,532 103,222 5,040 1,407,801 
Special Mention533 60 1,409 1,929 — 6,203 20 262 10,416 
Substandard314 1,102 1,000 911 1,516 9,402 197 297 14,739 
Doubtful— 49 1,098 16 — 366 — 718 2,247 
Loss— — — — — — — — — 
Total business banking173,957 142,211 182,203 211,691 157,882 457,503 103,439 6,317 1,435,203 
Current period gross charge-offs31 647 145 671 329 270 — 405 2,498 
Residential real estate
Current and accruing213,244 321,097 970,831 1,032,297 548,987 800,995 — — 3,887,451 
30-89 days past due and accruing944 2,300 6,480 5,437 3,209 9,606 — — 27,976 
Loans 90 days or more past due and still accruing— — — — — — — — — 
Non-accrual884 103 3,721 1,092 575 6,580 — — 12,955 
Total residential real estate215,072 323,500 981,032 1,038,826 552,771 817,181 — — 3,928,382 
Current period gross charge-offs— — — — — 28 — — 28 
Consumer home equity
Current and accruing10,425 32,573 74,385 7,954 4,293 76,953 1,143,767 15,629 1,365,979 
30-89 days past due and accruing— 275 103 — — 1,179 6,965 574 9,096 
Loans 90 days or more past due and still accruing— — — — — — — — — 
Non-accrual— 63 61 — — 1,223 8,151 715 10,213 
Total consumer home equity10,425 32,911 74,549 7,954 4,293 79,355 1,158,883 16,918 1,385,288 
Current period gross charge-offs— — — — — 57 — 59 
Other consumer
Current and accruing61,430 62,170 26,869 16,970 8,453 16,914 32,914 19 225,739 
30-89 days past due and accruing116 146 143 75 25 646 135 15 1,301 
Loans 90 days or more past due and still accruing— — — — — — — — — 
Non-accrual— 11 31 17 44 25 139 
Total other consumer61,546 62,327 27,043 17,062 8,485 17,564 33,093 59 227,179 
Current period gross charge-offs1,100 420 426 248 64 131 139 48 2,576 
Total$1,481,079 $1,887,458 $3,630,977 $2,680,516 $1,802,701 $4,269,764 $1,967,952 $57,907 $17,778,354 
(1)The amounts presented represent the amortized cost as of December 31, 2024 of revolving loans that were converted to term loans during the year ended December 31, 2024.
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, 2023:
20232022202120202019PriorRevolving LoansRevolving Loans Converted to Term Loans (1)Total
(In thousands)
Commercial and industrial
Pass$477,138 $442,896 $350,782 $341,243 $140,641 $641,342 $485,448 $3,255 $2,882,745 
Special Mention4,229 25,796 14,994 13,563 89 553 51,106 455 110,785 
Substandard1,534 11,995 1,775 405 — 2,581 7,803 — 26,093 
Doubtful— — — — — — — 
Loss— — — — — — — — — 
Total commercial and industrial482,901 480,687 367,551 355,211 140,730 644,484 544,357 3,710 3,019,631 
Commercial real estate
Pass498,590 1,435,893 855,014 573,370 516,689 1,291,189 47,581 2,556 5,220,882 
Special Mention15,200 7,990 — 736 2,281 34,803 — — 61,010 
Substandard19,738 12,589 15,237 3,938 33,413 48,978 8,006 — 141,899 
Doubtful10,615 — — — — 19,441 — — 30,056 
Loss— — — — — — — — — 
Total commercial real estate544,143 1,456,472 870,251 578,044 552,383 1,394,411 55,587 2,556 5,453,847 
Commercial construction
Pass133,463 151,957 96,147 — — — 2,614 — 384,181 
Special Mention456 — — — — — — — 456 
Substandard— — — — — — — — — 
Doubtful— — — — — — — — — 
Loss— — — — — — — — — 
Total commercial construction133,919 151,957 96,147 — — — 2,614 — 384,637 
Business banking
Pass139,237 165,247 182,606 146,180 110,638 229,636 73,054 3,996 1,050,594 
Special Mention1,474 2,553 1,009 4,294 4,692 11,479 23 27 25,551 
Substandard1,310 596 2,684 2,071 1,464 3,423 594 579 12,721 
Doubtful— — — — 507 220 — — 727 
Loss— — — — — — — — — 
Total business banking142,021 168,396 186,299 152,545 117,301 244,758 73,671 4,602 1,089,593 
Residential real estate
Current and accruing257,671 728,997 665,811 354,003 93,817 451,812 — — 2,552,111 
30-89 days past due and accruing750 6,615 2,437 2,112 1,496 8,219 — — 21,629 
Loans 90 days or more past due and still accruing— — — — — — — — — 
Non-accrual— 1,755 1,433 291 288 4,958 — — 8,725 
Total residential real estate258,421 737,367 669,681 356,406 95,601 464,989 — — 2,582,465 
Consumer home equity
Current and accruing30,393 84,065 9,151 4,899 4,166 80,687 970,882 9,472 1,193,715 
30-89 days past due and accruing148 483 — — — 558 7,509 223 8,921 
Loans 90 days or more past due and still accruing— — — — — — — — — 
Non-accrual— 66 — — — 1,466 6,770 230 8,532 
Total consumer home equity30,541 84,614 9,151 4,899 4,166 82,711 985,161 9,925 1,211,168 
Other consumer
Current and accruing93,659 36,601 23,962 12,427 11,367 14,609 13,353 85 206,063 
30-89 days past due and accruing170 271 153 25 12 92 40 — 763 
Loans 90 days or more past due and still accruing— — — — — — — — — 
Non-accrual50 61 25 14 34 — 193 
Total other consumer93,879 36,933 24,140 12,454 11,393 14,735 13,400 85 207,019 
Total$1,685,825 $3,116,426 $2,223,220 $1,459,559 $921,574 $2,846,088 $1,674,790 $20,878 $13,948,360 
(1)The amounts presented represent the amortized cost as of December 31, 2023 of revolving loans that were converted to term loans during the year ended December 31, 2023.
Schedule 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 December 31, 2024
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$28 $— $90 $118 $3,266,457 $3,266,575 
Commercial real estate17,081 6,432 9,180 32,693 7,011,385 7,044,078 
Commercial construction— — — — 491,649 491,649 
Business banking13,680 1,605 1,826 17,111 1,418,092 1,435,203 
Residential real estate21,037 6,947 12,786 40,770 3,887,612 3,928,382 
Consumer home equity7,254 2,195 8,449 17,898 1,367,390 1,385,288 
Other consumer1,130 171 109 1,410 225,769 227,179 
Total$60,210 $17,350 $32,440 $110,000 $17,668,354 $17,778,354 
As of December 31, 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$3,316 $— $465 $3,781 $3,015,850 $3,019,631 
Commercial real estate— — — — 5,453,847 5,453,847 
Commercial construction— — — — 384,637 384,637 
Business banking3,455 1,647 1,202 6,304 1,083,289 1,089,593 
Residential real estate17,116 4,888 6,764 28,768 2,553,697 2,582,465 
Consumer home equity6,517 2,600 8,204 17,321 1,193,847 1,211,168 
Other consumer532 235 189 956 206,063 207,019 
Total$30,936 $9,370 $16,824 $57,130 $13,891,230 $13,948,360 
Schedule of 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 December 31, 2024As of December 31, 2023
Non-Accrual Loans With ACLNon-Accrual Loans Without ACL (1)Total Non-Accrual LoansNon-Accrual Loans With ACLNon-Accrual Loans Without ACL (1)Total Nonaccrual Loans
(In thousands)
Commercial and industrial$5,395 $$5,403 $$464 $468 
Commercial real estate90,003 12,555 102,558 13,969 16,087 30,056 
Commercial construction— — — — — — 
Business banking4,551 4,552 4,572 11 4,583 
Residential real estate12,955 — 12,955 8,725 — 8,725 
Consumer home equity10,213 — 10,213 8,532 — 8,532 
Other consumer139 — 139 193 — 193 
Total non-accrual loans$123,256 $12,564 $135,820 $35,995 $16,562 $52,557 
(1)The loans on non-accrual status and without an ACL as of both December 31, 2024 and December 31, 2023, were primarily comprised of collateral dependent loans for which the fair value of the underlying loan collateral exceeded the loan carrying value.
Schedule 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 December 31, 2024 and 2023 of loans modified during the years then ended to borrowers experiencing financial difficulty by the type of concession granted:
As of December 31, 2024As of December 31, 2023
Amortized Cost Balance% of Total PortfolioAmortized Cost Balance% of Total Portfolio
(Dollars in thousands)
Interest Rate Reduction:
Business banking$390 0.03 %$43 0.00 %
Residential real estate— — %301 0.01 %
Consumer home equity869 0.06 %1,883 0.16 %
Total interest rate reduction$1,259 0.01 %$2,227 0.02 %
Other-than-Insignificant Delay in Repayment:
Commercial real estate$11,453 0.16 %$— — %
Business banking244 0.02 %20 0.00 %
Residential real estate1,320 0.03 %3,284 0.13 %
Consumer home equity1,387 0.10 %1,004 0.08 %
Total other-than-insignificant delay in repayment$14,404 0.08 %$4,308 0.03 %
Term Extension:
Commercial real estate$7,595 0.11 %$— — %
Business banking18 0.00 %274 0.03 %
Residential real estate189 0.00 %— — %
Consumer home equity0.00 %— — %
Total term extension$7,804 0.04 %$274 0.00 %
Combination—Interest Rate Reduction & Other-than-Insignificant Delay in Repayment:
Commercial real estate$— — %$10,615 0.19 %
Business banking— — %86 0.01 %
Consumer home equity387 0.03 %603 0.05 %
Total combination—interest rate reduction & other-than-insignificant delay in repayment$387 0.00 %$11,304 0.08 %
Combination—Interest Rate Reduction & Term Extension:
Business banking$116 0.01 %$561 0.05 %
Consumer home equity— — %213 0.02 %
Total combination—interest rate reduction & term extension$116 0.00 %$774 0.01 %
Combination—Term Extension & Other-than-Insignificant Delay in Repayment:
Commercial real estate$6,692 0.10 %$— — %
Business banking— — %24 0.00 %
Residential real estate— — %140 0.01 %
Total combination—term extension & other-than-insignificant delay in repayment$6,692 0.04 %$164 0.00 %
Combination—Interest Rate Reduction, Term Extension & Other-than-Insignificant Delay in Repayment
Business banking$35 0.00 %$180 0.02 %
Residential real estate— — %81 0.00 %
Consumer home equity0.00 %51 0.00 %
Total combination—interest rate reduction, term extension & other-than-insignificant delay in repayment$40 0.00 %$312 0.00 %
Total by portfolio segment
Commercial real estate$25,740 0.37 %$10,615 0.19 %
Business banking803 0.06 %1,188 0.11 %
Residential real estate1,5090.04 %3,8060.15 %
Consumer home equity2,650 0.19 %3,754 0.31 %
Total$30,702 0.17 %$19,363 0.14 %
The following table describes the financial effect of the modifications made during the year ended December 31, 2024 to borrowers experiencing financial difficulty:
Loan TypeFinancial Effect (1)
Interest Rate Reduction
Business banking
Reduced weighted average contractual interest rate from 9.5% to 5.2%.
Consumer home equity
Reduced weighted average contractual interest rate from 8.1% to 4.7%.
Other-than-Insignificant Delay in Repayment
Commercial real estate
Deferred a weighted average of 6 payments. The loans were re-amortized over an extended payment period resulting in reduced monthly payments for the borrowers.
Business banking
Deferred a weighted average of 6 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 6 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
Commercial real estate
Added a weighted average 2.3 years to the life of loans, which reduced monthly payment amounts for the borrowers.
Business banking
Added a weighted average 2.3 years to the life of loans, which reduced monthly payment amounts for the borrowers.
Residential real estate
Added 2.0 years to the life of the loan, which reduced the monthly payment amount for the borrower.
Consumer home equity
Added a weighted average 7.4 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 year ended December 31, 2023 to borrowers experiencing financial difficulty:
Loan TypeFinancial Effect (1)
Interest Rate Reduction
Commercial real estate
Reduced weighted average contractual interest rate from 7.4% to 3.4%.
Business banking
Reduced weighted average contractual interest rate from 9.8% to 7.6%.
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 4.5%.
Other-than-Insignificant Delay in Repayment
Commercial real estate
Interest-only period of 9 months for one borrower. Principal deferred to the end of the loan life.
Business banking
Deferred a weighted average of 4 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 7 principal and interest payments which were added to the end of the loan life.
Consumer home equity
Deferred a weighted average of 8 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 16.8 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 tables show the modifications which occurred during the periods indicated and the change in the recorded investment subsequent to the modifications occurring:
For the Year Ended December 31, 2022
Number of ContractsPre-Modification Outstanding Recorded InvestmentPost-Modification Outstanding Recorded Investment (1)
(Dollars in thousands)
Commercial and industrial$5,415 $5,415 
Business banking30 2,779 2,798 
Residential real estate10 2,842 2,842 
Consumer home equity1,535 1,535 
Total51 $12,571 $12,590 
(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 year ended December 31, 2022:
For the Year Ended December 31, 2022
(In thousands)
Extended maturity$1,011 
Adjusted interest rate and extended maturity1,088 
Interest only/principal deferred1,499 
Covenant modification2,418 
Court-ordered concession— 
Principal and interest deferred3,353 
Extended maturity and interest only/principal deferred2,997 
Other224 
Total$12,590 
Schedule of the Age Analysis of Past Due Loans to Borrowers Experiencing Financial Difficulty The following tables show the age analysis of past due loans to borrowers experiencing financial difficulty as of December 31, 2024 and 2023 that were modified during the 12-month periods then ended:
As of December 31, 2024
30-59
Days Past
Due
60-89
Days Past
Due
90 or More
Days Past
Due
Total Past
Due
CurrentTotal
(In thousands)
Commercial real estate$— $— $— $— $25,740 $25,740 
Business banking— — — — 803 803 
Residential real estate116 — — 116 1,393 1,509 
Consumer home equity223 390 618 2,032 2,650 
Total$121 $223 $390 $734 $29,968 $30,702 
As of December 31, 2023
30-59
Days Past
Due
60-89
Days Past
Due
90 or More
Days Past
Due
Total Past
Due
CurrentTotal
(In thousands)
Commercial real estate$— $— $— $— $10,615 $10,615 
Business banking— — — — 1,188 1,188 
Residential real estate366 227 — 593 3,213 3,806 
Consumer home equity51 — 400 451 3,303 3,754 
Total$417 $227 $400 $1,044 $18,319 $19,363 
Schedule of Participating Mortgage Loans
The following table summarizes the Company’s loan participations:
As of and for the Year Ended December 31,
20242023
BalanceNon-performing
Loan Rate
(%)
Gross
Charge-offs
BalanceNon-performing
Loan Rate
(%)
Gross
Charge-offs
(Dollars in thousands)
Commercial and industrial$1,031,237 0.00 %$— $985,394 0.00 %$— 
Commercial real estate944,371 3.87 %10,290 447,550 0.00 %— 
Commercial construction159,237 0.00 %— 146,043 0.00 %— 
Business banking1,612 0.00 %— 72 0.00 %22 
Total loan participations$2,136,457 1.71 %$10,290 $1,579,059 0.00 %$22