XML 55 R40.htm IDEA: XBRL DOCUMENT v3.25.0.1
Loans and the Allowance for Credit Losses (Tables)
12 Months Ended
Dec. 31, 2024
Receivables [Abstract]  
Schedule of Recorded Investment in Loans by Category

The recorded investment in loans is presented in the Consolidated Balance Sheets net of deferred loan fees and costs, and discounts on purchased loans. Net deferred loan costs were $11.9 million at December 31, 2024 and $11.5 million at December 31, 2023. The un-accreted discount on purchased loans from acquisitions was $10.5 million at December 31, 2024 and $13.5 million at December 31, 2023.

 

 

 

December 31,

 

 

December 31,

 

(in thousands)

 

2024

 

 

2023

 

Commercial real estate:

 

 

 

 

 

 

Land and construction

 

$

1,352,083

 

 

$

1,055,865

 

Improved property

 

 

5,974,598

 

 

 

5,509,583

 

Total commercial real estate

 

 

7,326,681

 

 

 

6,565,448

 

Commercial and industrial

 

 

1,787,277

 

 

 

1,670,659

 

Residential real estate

 

 

2,520,086

 

 

 

2,438,574

 

Home equity

 

 

821,110

 

 

 

734,219

 

Consumer

 

 

201,275

 

 

 

229,561

 

Total portfolio loans

 

 

12,656,429

 

 

 

11,638,461

 

Loans held for sale

 

 

18,695

 

 

 

16,354

 

Total loans

 

$

12,675,124

 

 

$

11,654,815

 

Summary of Changes in Allowance for Credit Losses

The following tables summarize changes in the allowance for credit losses applicable to each category of the loan portfolio:

 

 

 

For the Year Ended December 31, 2024

 

(in thousands)

 

Commercial
Real Estate-
Land and
Construction

 

 

Commercial
Real Estate-
Improved
Property

 

 

Commercial
&
Industrial

 

 

Residential
Real
Estate

 

 

Home
Equity

 

 

Consumer

 

 

Deposit
Overdrafts (1)

 

 

Total

 

Balance at beginning of year:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit
   losses - loans

 

$

7,123

 

 

$

59,351

 

 

$

36,644

 

 

$

21,218

 

 

$

1,017

 

 

$

3,956

 

 

$

1,366

 

 

$

130,675

 

Allowance for credit
   losses - loan commitments

 

 

6,894

 

 

 

 

 

 

429

 

 

 

1,276

 

 

 

5

 

 

 

 

 

 

 

 

 

8,604

 

Total beginning allowance for
   credit losses - loans and loan
   commitments

 

 

14,017

 

 

 

59,351

 

 

 

37,073

 

 

 

22,494

 

 

 

1,022

 

 

 

3,956

 

 

 

1,366

 

 

 

139,279

 

Provision for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for loan losses

 

 

1,815

 

 

 

516

 

 

 

14,287

 

 

 

631

 

 

 

530

 

 

 

2,141

 

 

 

1,814

 

 

 

21,734

 

Provision for loan commitments

 

 

(1,789

)

 

 

 

 

 

(429

)

 

 

(261

)

 

 

(5

)

 

 

 

 

 

 

 

 

(2,484

)

Total provision for credit
   losses - loans and loan
   commitments (2)

 

 

26

 

 

 

516

 

 

 

13,858

 

 

 

370

 

 

 

525

 

 

 

2,141

 

 

 

1,814

 

 

 

19,250

 

Charge-offs

 

 

(813

)

 

 

(937

)

 

 

(10,533

)

 

 

(308

)

 

 

(994

)

 

 

(4,402

)

 

 

(1,888

)

 

 

(19,875

)

Recoveries

 

 

286

 

 

 

898

 

 

 

2,000

 

 

 

249

 

 

 

682

 

 

 

1,696

 

 

 

421

 

 

 

6,232

 

Net recoveries (charge-offs)

 

 

(527

)

 

 

(39

)

 

 

(8,533

)

 

 

(59

)

 

 

(312

)

 

 

(2,706

)

 

 

(1,467

)

 

 

(13,643

)

Balance at end of period:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit
   losses - loans

 

 

8,411

 

 

 

59,828

 

 

 

42,398

 

 

 

21,790

 

 

 

1,235

 

 

 

3,391

 

 

 

1,713

 

 

 

138,766

 

Allowance for credit
   losses - loan commitments

 

 

5,105

 

 

 

 

 

 

 

 

 

1,015

 

 

 

 

 

 

 

 

 

 

 

 

6,120

 

Total ending allowance for credit
   losses - loans and loan
   commitments

 

$

13,516

 

 

$

59,828

 

 

$

42,398

 

 

$

22,805

 

 

$

1,235

 

 

$

3,391

 

 

$

1,713

 

 

$

144,886

 

(1) Deposit overdrafts of $13.8 million and $4.7 million are included in total portfolio loans for the periods ending December 31, 2024 and December 31, 2023, respectively.

(2) The total provision for credit losses - loans and loan commitments is reported in the consolidated statements of income in the provision for credit losses line item, which also includes the provision for credit losses on held-to-maturity securities. For more information on the provision relating to held-to-maturity securities, please see Note 4, "Securities."

 

 

For the Year Ended December 31, 2023

 

(in thousands)

 

Commercial
Real Estate-
Land and
Construction

 

 

Commercial
Real Estate-
Improved
Property

 

 

Commercial
&
Industrial

 

 

Residential
Real
Estate

 

 

Home
Equity

 

 

Consumer

 

 

Deposit
Overdrafts (1)

 

 

Total

 

Balance at beginning of year:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit
   losses - loans

 

$

6,737

 

 

$

52,659

 

 

$

31,540

 

 

$

18,208

 

 

$

4,234

 

 

$

3,127

 

 

$

1,285

 

 

$

117,790

 

Allowance for credit
   losses - loan commitments

 

 

6,025

 

 

 

 

 

 

 

 

 

2,215

 

 

 

128

 

 

 

 

 

 

 

 

 

8,368

 

Total beginning allowance for
   credit losses - loans and loan
   commitments

 

 

12,762

 

 

 

52,659

 

 

 

31,540

 

 

 

20,423

 

 

 

4,362

 

 

 

3,127

 

 

 

1,285

 

 

 

126,158

 

Provision for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for loan losses

 

 

321

 

 

 

7,722

 

 

 

6,168

 

 

 

2,290

 

 

 

(2,901

)

 

 

2,507

 

 

 

1,420

 

 

 

17,527

 

Provision for loan commitments

 

 

869

 

 

 

 

 

 

429

 

 

 

(939

)

 

 

(123

)

 

 

 

 

 

 

 

 

236

 

Total provision for credit
   losses - loans and loan
   commitments (2)

 

 

1,190

 

 

 

7,722

 

 

 

6,597

 

 

 

1,351

 

 

 

(3,024

)

 

 

2,507

 

 

 

1,420

 

 

 

17,763

 

Charge-offs

 

 

(222

)

 

 

(1,877

)

 

 

(2,283

)

 

 

(392

)

 

 

(925

)

 

 

(3,725

)

 

 

(1,753

)

 

 

(11,177

)

Recoveries

 

 

287

 

 

 

847

 

 

 

1,219

 

 

 

1,112

 

 

 

609

 

 

 

2,047

 

 

 

414

 

 

 

6,535

 

Net recoveries (charge-offs)

 

 

65

 

 

 

(1,030

)

 

 

(1,064

)

 

 

720

 

 

 

(316

)

 

 

(1,678

)

 

 

(1,339

)

 

 

(4,642

)

Balance at end of period:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit
   losses - loans

 

 

7,123

 

 

 

59,351

 

 

 

36,644

 

 

 

21,218

 

 

 

1,017

 

 

 

3,956

 

 

 

1,366

 

 

 

130,675

 

Allowance for credit
   losses - loan commitments

 

 

6,894

 

 

 

 

 

 

429

 

 

 

1,276

 

 

 

5

 

 

 

 

 

 

 

 

 

8,604

 

Total ending allowance for credit
   losses - loans and loan
   commitments

 

$

14,017

 

 

$

59,351

 

 

$

37,073

 

 

$

22,494

 

 

$

1,022

 

 

$

3,956

 

 

$

1,366

 

 

$

139,279

 

(1) Deposit overdrafts of $4.7 million and $4.4 million are included in total portfolio loans for the periods ending December 31, 2023 and December 31, 2022, respectively.

(2) The total provision for credit losses - loans and loan commitments is reported in the consolidated statements of income in the provision for credit losses line item, which also includes the provision for credit losses on held-to-maturity securities. For more information on the provision relating to held-to-maturity securities, please see Note 4, "Securities."

 

 

For the Year Ended December 31, 2022

 

(in thousands)

 

Commercial
Real Estate-
Land and
Construction

 

 

Commercial
Real Estate-
Improved
Property

 

 

Commercial
&
Industrial

 

 

Residential
Real
Estate

 

 

Home
Equity

 

 

Consumer

 

 

Deposit
Overdrafts (1)

 

 

Total

 

Balance at beginning of year:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit
   losses - loans

 

$

7,310

 

 

$

65,355

 

 

$

26,875

 

 

$

15,401

 

 

$

724

 

 

$

3,737

 

 

$

2,220

 

 

$

121,622

 

Allowance for credit
   losses - loan commitments

 

 

4,180

 

 

 

201

 

 

 

1,497

 

 

 

1,576

 

 

 

49

 

 

 

272

 

 

 

 

 

 

7,775

 

Total beginning allowance for
   credit losses - loans and loan
   commitments

 

 

11,490

 

 

 

65,556

 

 

 

28,372

 

 

 

16,977

 

 

 

773

 

 

 

4,009

 

 

 

2,220

 

 

 

129,397

 

Provision for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for loan losses

 

 

(625

)

 

 

(12,939

)

 

 

4,736

 

 

 

2,717

 

 

 

3,526

 

 

 

44

 

 

 

333

 

 

 

(2,208

)

Provision for loan commitments

 

 

1,845

 

 

 

(201

)

 

 

(1,497

)

 

 

639

 

 

 

79

 

 

 

(272

)

 

 

 

 

 

593

 

Total provision for credit
   losses - loans and loan
   commitments (2)

 

 

1,220

 

 

 

(13,140

)

 

 

3,239

 

 

 

3,356

 

 

 

3,605

 

 

 

(228

)

 

 

333

 

 

 

(1,615

)

Charge-offs

 

 

(73

)

 

 

(795

)

 

 

(1,068

)

 

 

(500

)

 

 

(358

)

 

 

(3,476

)

 

 

(1,622

)

 

 

(7,892

)

Recoveries

 

 

125

 

 

 

1,038

 

 

 

997

 

 

 

590

 

 

 

342

 

 

 

2,822

 

 

 

354

 

 

 

6,268

 

Net recoveries (charge-offs)

 

 

52

 

 

 

243

 

 

 

(71

)

 

 

90

 

 

 

(16

)

 

 

(654

)

 

 

(1,268

)

 

 

(1,624

)

Balance at end of period:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit
   losses - loans

 

 

6,737

 

 

 

52,659

 

 

 

31,540

 

 

 

18,208

 

 

 

4,234

 

 

 

3,127

 

 

 

1,285

 

 

 

117,790

 

Allowance for credit
   losses - loan commitments

 

 

6,025

 

 

 

 

 

 

 

 

 

2,215

 

 

 

128

 

 

 

 

 

 

 

 

 

8,368

 

Total ending allowance for credit
   losses - loans and loan
   commitments

 

$

12,762

 

 

$

52,659

 

 

$

31,540

 

 

$

20,423

 

 

$

4,362

 

 

$

3,127

 

 

$

1,285

 

 

$

126,158

 

(1) Deposit overdrafts of $4.4 million and $19.0 million are included in total portfolio loans for the periods ending December 31, 2022 and December 31, 2021, respectively.

(2) The total provision for credit losses - loans and loan commitments is reported in the consolidated statements of income in the provision for credit losses line item, which also includes the provision for credit losses on held-to-maturity securities. For more information on the provision relating to held-to-maturity securities, please see Note 4, "Securities."

Allowance for Credit Losses and Recorded Investments in Loans

The following tables present the allowance for credit losses and recorded investments in loans by category, as of each period-end:

 

 

 

Allowance for Credit Losses and Recorded Investment in Loans

 

(in thousands)

 

Commercial
Real Estate-
Land and
Construction

 

 

Commercial
Real Estate-
Improved
Property

 

 

Commercial
and
Industrial

 

 

Residential
Real
Estate

 

 

Home
Equity

 

 

Consumer

 

 

Deposit
Overdrafts (1)

 

 

Total

 

December 31, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans individually-evaluated

 

$

 

 

$

12,461

 

 

$

5,353

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

17,814

 

Loans collectively-evaluated

 

 

8,411

 

 

 

47,367

 

 

 

37,045

 

 

 

21,790

 

 

 

1,235

 

 

 

3,391

 

 

 

1,713

 

 

 

120,952

 

Loan commitments (2)

 

 

5,105

 

 

 

 

 

 

 

 

 

1,015

 

 

 

 

 

 

 

 

 

 

 

 

6,120

 

Total allowance for credit
   losses - loans and commitments

 

$

13,516

 

 

$

59,828

 

 

$

42,398

 

 

$

22,805

 

 

$

1,235

 

 

$

3,391

 

 

$

1,713

 

 

$

144,886

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Portfolio loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually-evaluated for credit
   losses

 

$

 

 

$

45,224

 

 

$

7,116

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

52,340

 

Collectively-evaluated for credit
   losses

 

 

1,352,083

 

 

 

5,929,374

 

 

 

1,780,161

 

 

 

2,520,086

 

 

 

821,110

 

 

 

201,275

 

 

 

 

 

 

12,604,089

 

Total portfolio loans

 

$

1,352,083

 

 

$

5,974,598

 

 

$

1,787,277

 

 

$

2,520,086

 

 

$

821,110

 

 

$

201,275

 

 

$

 

 

$

12,656,429

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans individually-evaluated

 

$

 

 

$

5,745

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

5,745

 

Loans collectively-evaluated

 

 

7,123

 

 

 

53,606

 

 

 

36,644

 

 

 

21,218

 

 

 

1,017

 

 

 

3,956

 

 

 

1,366

 

 

 

124,930

 

Loan commitments (2)

 

 

6,894

 

 

 

 

 

 

429

 

 

 

1,276

 

 

 

5

 

 

 

 

 

 

 

 

 

8,604

 

Total allowance for credit
   losses - loans and commitments

 

$

14,017

 

 

$

59,351

 

 

$

37,073

 

 

$

22,494

 

 

$

1,022

 

 

$

3,956

 

 

$

1,366

 

 

$

139,279

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Portfolio loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually-evaluated for credit
   losses

 

$

 

 

$

36,929

 

 

$

116

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

37,045

 

Collectively-evaluated for credit
   losses

 

 

1,055,865

 

 

 

5,472,654

 

 

 

1,670,543

 

 

 

2,438,574

 

 

 

734,219

 

 

 

229,561

 

 

 

 

 

 

11,601,416

 

Total portfolio loans

 

$

1,055,865

 

 

$

5,509,583

 

 

$

1,670,659

 

 

$

2,438,574

 

 

$

734,219

 

 

$

229,561

 

 

$

 

 

$

11,638,461

 

(1) Deposit overdrafts of $13.8 million and $4.7 million are included in total portfolio loans for the periods ending December 31, 2024 and December 31, 2023, respectively.

(2) For additional detail relating to loan commitments, see Note 19, "Commitments and Contingent Liabilities".

Summary of Commercial Loans by Risk Grade

The following tables summarize commercial loans by their assigned risk grade:

 

 

 

Commercial Loans by Internally Assigned Risk Grade

 

(in thousands)

 

Commercial
Real Estate-
Land and
Construction

 

 

Commercial
Real Estate-
Improved
Property

 

 

Commercial
& Industrial

 

 

Total
Commercial
Loans

 

As of December 31, 2024

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

1,347,374

 

 

$

5,690,606

 

 

$

1,721,309

 

 

$

8,759,289

 

Criticized—compromised

 

 

3,873

 

 

 

189,322

 

 

 

48,805

 

 

 

242,000

 

Classified—substandard

 

 

836

 

 

 

94,670

 

 

 

17,163

 

 

 

112,669

 

Classified—doubtful

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

1,352,083

 

 

$

5,974,598

 

 

$

1,787,277

 

 

$

9,113,958

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2023

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

1,053,359

 

 

$

5,337,394

 

 

$

1,586,683

 

 

$

7,977,436

 

Criticized—compromised

 

 

2,497

 

 

 

107,473

 

 

 

73,204

 

 

 

183,174

 

Classified—substandard

 

 

9

 

 

 

64,716

 

 

 

10,772

 

 

 

75,497

 

Classified—doubtful

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

1,055,865

 

 

$

5,509,583

 

 

$

1,670,659

 

 

$

8,236,107

 

Summary of Age Analysis of Loan Categories

The following tables summarize the age analysis of all categories of loans.

 

 

 

Age Analysis of Loans

 

(in thousands)

 

Current

 

 

30-59 Days
Past Due

 

 

60-89 Days
Past Due

 

 

90 Days
or More
Past Due

 

 

Total
Past Due

 

 

Total
Loans

 

 

90 Days
or More
Past Due
 and
Accruing

 

As of December 31, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land and construction

 

$

1,351,251

 

 

$

832

 

 

$

 

 

$

 

 

$

832

 

 

$

1,352,083

 

 

$

 

Improved property

 

 

5,935,163

 

 

 

7,646

 

 

 

8,148

 

 

 

23,641

 

 

 

39,435

 

 

 

5,974,598

 

 

 

5,561

 

Total commercial real estate

 

 

7,286,414

 

 

 

8,478

 

 

 

8,148

 

 

 

23,641

 

 

 

40,267

 

 

 

7,326,681

 

 

 

5,561

 

Commercial and industrial

 

 

1,772,832

 

 

 

957

 

 

 

8,872

 

 

 

4,616

 

 

 

14,445

 

 

 

1,787,277

 

 

 

3,498

 

Residential real estate

 

 

2,506,959

 

 

 

1,483

 

 

 

3,523

 

 

 

8,121

 

 

 

13,127

 

 

 

2,520,086

 

 

 

2,489

 

Home equity

 

 

806,025

 

 

 

7,420

 

 

 

3,043

 

 

 

4,622

 

 

 

15,085

 

 

 

821,110

 

 

 

1,150

 

Consumer

 

 

195,082

 

 

 

3,916

 

 

 

1,384

 

 

 

893

 

 

 

6,193

 

 

 

201,275

 

 

 

857

 

Total portfolio loans

 

 

12,567,312

 

 

 

22,254

 

 

 

24,970

 

 

 

41,893

 

 

 

89,117

 

 

 

12,656,429

 

 

 

13,555

 

Loans held for sale

 

 

18,695

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

18,695

 

 

 

 

Total loans

 

$

12,586,007

 

 

$

22,254

 

 

$

24,970

 

 

$

41,893

 

 

$

89,117

 

 

$

12,675,124

 

 

$

13,555

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming loans included above are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-accrual loans

 

$

10,117

 

 

$

684

 

 

$

613

 

 

$

28,338

 

 

 

29,635

 

 

$

39,752

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land and construction

 

$

1,055,865

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

1,055,865

 

 

$

 

Improved property

 

 

5,490,946

 

 

 

4,416

 

 

 

3,627

 

 

 

10,594

 

 

 

18,637

 

 

 

5,509,583

 

 

 

1,899

 

Total commercial real estate

 

 

6,546,811

 

 

 

4,416

 

 

 

3,627

 

 

 

10,594

 

 

 

18,637

 

 

 

6,565,448

 

 

 

1,899

 

Commercial and industrial

 

 

1,663,985

 

 

 

640

 

 

 

1,255

 

 

 

4,779

 

 

 

6,674

 

 

 

1,670,659

 

 

 

3,184

 

Residential real estate

 

 

2,429,200

 

 

 

1,572

 

 

 

2,471

 

 

 

5,331

 

 

 

9,374

 

 

 

2,438,574

 

 

 

2,602

 

Home equity

 

 

724,293

 

 

 

4,691

 

 

 

1,198

 

 

 

4,037

 

 

 

9,926

 

 

 

734,219

 

 

 

1,407

 

Consumer

 

 

223,989

 

 

 

3,833

 

 

 

1,178

 

 

 

561

 

 

 

5,572

 

 

 

229,561

 

 

 

546

 

Total portfolio loans

 

 

11,588,278

 

 

 

15,152

 

 

 

9,729

 

 

 

25,302

 

 

 

50,183

 

 

 

11,638,461

 

 

 

9,638

 

Loans held for sale

 

 

16,354

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

16,354

 

 

 

 

Total loans

 

$

11,604,632

 

 

$

15,152

 

 

$

9,729

 

 

$

25,302

 

 

$

50,183

 

 

$

11,654,815

 

 

$

9,638

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming loans included above are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-accrual loans

 

$

9,138

 

 

$

1,300

 

 

$

706

 

 

$

15,664

 

 

 

17,670

 

 

$

26,808

 

 

 

 

Summary of Nonperforming Loans

The following tables summarize nonperforming loans:

 

 

 

Nonperforming Loans

 

 

 

December 31, 2024

 

 

December 31, 2023

 

(in thousands)

 

Unpaid
Principal
Balance (1)

 

 

Recorded
Investment

 

 

Related
Allowance

 

 

Unpaid
Principal
Balance (1)

 

 

Recorded
Investment

 

 

Related
Allowance

 

With no related specific allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

Land and construction

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Improved property

 

 

17,489

 

 

 

15,918

 

 

 

 

 

 

11,248

 

 

 

9,557

 

 

 

 

Commercial and industrial

 

 

2,896

 

 

 

1,897

 

 

 

 

 

 

2,492

 

 

 

1,841

 

 

 

 

Residential real estate

 

 

17,200

 

 

 

12,524

 

 

 

 

 

 

15,128

 

 

 

10,582

 

 

 

 

Home equity

 

 

8,284

 

 

 

6,208

 

 

 

 

 

 

6,521

 

 

 

4,777

 

 

 

 

Consumer

 

 

140

 

 

 

87

 

 

 

 

 

 

104

 

 

 

51

 

 

 

 

Total nonperforming loans without a specific allowance

 

 

46,009

 

 

 

36,634

 

 

 

 

 

 

35,493

 

 

 

26,808

 

 

 

 

With a specific allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land and construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Improved property

 

 

3,118

 

 

 

3,118

 

 

 

516

 

 

 

 

 

 

 

 

 

 

      Commercial and industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total nonperforming loans with a specific allowance

 

 

3,118

 

 

 

3,118

 

 

 

516

 

 

 

 

 

 

 

 

 

 

Total nonperforming loans

 

$

49,127

 

 

$

39,752

 

 

$

516

 

 

$

35,493

 

 

$

26,808

 

 

$

 

(1) The difference between the unpaid principal balance and the recorded investment generally reflects amounts that have been previously charged-off and fair market value adjustments on acquired nonperforming loans.

 

 

 

Nonperforming Loans

 

 

 

For the Year
Ended December 31, 2024

 

 

For the Year
Ended December 31, 2023

 

 

For the Year
Ended December 31, 2022

 

(in thousands)

 

Average
Recorded
Investment

 

 

Interest
Income
Recognized

 

 

Average
Recorded
Investment

 

 

Interest
Income
Recognized

 

 

Average
Recorded
Investment

 

 

Interest
Income
Recognized

 

With no related specific allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

Land and construction

 

$

79

 

 

$

 

 

$

22

 

 

$

 

 

$

79

 

 

$

2

 

Improved property

 

 

13,396

 

 

 

 

 

 

13,369

 

 

 

 

 

 

9,324

 

 

 

99

 

Commercial and industrial

 

 

2,166

 

 

 

 

 

 

2,530

 

 

 

 

 

 

4,233

 

 

 

12

 

Residential real estate

 

 

11,413

 

 

 

 

 

 

12,628

 

 

 

 

 

 

17,873

 

 

 

247

 

Home equity

 

 

5,317

 

 

 

 

 

 

5,119

 

 

 

 

 

 

5,298

 

 

 

37

 

Consumer

 

 

79

 

 

 

 

 

 

107

 

 

 

 

 

 

406

 

 

 

5

 

Total nonperforming loans without a specific allowance

 

 

32,450

 

 

 

 

 

 

33,775

 

 

 

 

 

 

37,213

 

 

 

402

 

With a specific allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

Land and construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Improved property

 

 

624

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total nonperforming loans with a specific allowance

 

 

624

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total nonperforming loans

 

$

33,074

 

 

$

 

 

$

33,775

 

 

$

 

 

$

37,213

 

 

$

402

 

Recognition of Interest Income on Nonperforming Loans

The following table summarizes the recognition of interest income on nonperforming loans:

 

 

 

For the years ended December 31,

 

(in thousands)

 

2024

 

 

2023

 

 

2022

 

Average nonperforming loans

 

$

33,074

 

 

$

33,775

 

 

$

37,213

 

Amount of contractual interest income on nonperforming loans

 

 

3,338

 

 

 

1,191

 

 

 

2,722

 

Amount of interest income recognized on nonperforming loans

 

 

 

 

 

 

 

 

402

 

 

Recorded Investment in Non-Accrual Loans

The following table presents the recorded investment in non-accrual loans:

 

 

 

Non-accrual Loans (1)

 

(in thousands)

 

December 31, 2024

 

 

December 31, 2023

 

Commercial real estate:

 

 

 

 

 

 

Land and construction

 

$

 

 

$

 

Improved property

 

 

19,036

 

 

 

9,557

 

Total commercial real estate

 

 

19,036

 

 

 

9,557

 

Commercial and industrial

 

 

1,897

 

 

 

1,841

 

Residential real estate

 

 

12,524

 

 

 

10,582

 

Home equity

 

 

6,208

 

 

 

4,777

 

Consumer

 

 

87

 

 

 

51

 

Total

 

$

39,752

 

 

$

26,808

 

(1) At December 31, 2024, there were six borrowers with loan balances greater than $1.0 million totaling $13.1 million, as compared to two borrowers with a loan balance greater than $1.0 million totaling $7.2 million at December 31, 2023. Total non-accrual loans include loans that are also restructured for borrowers experiencing financial difficulty. Such loans are also set forth in the following tables.

Summary of Details of Portfolio Loans Modified by Loan Category The following table displays the details of portfolio loans that were modified during the year ended December 31, 2024 presented by loan category:

 

 

 

For the Year Ended December 31, 2024

 

(in thousands)

 

Term
Extension

 

 

Payment
Delay

 

 

Total

 

 

Percent of
Total by
Loan Category

 

Commercial real estate - land and construction

 

$

836

 

 

$

 

 

$

836

 

 

 

0.1

 

Commercial real estate - improved property

 

 

80,183

 

 

 

29,329

 

 

 

109,512

 

 

 

1.8

 

Commercial and industrial

 

 

7,607

 

 

 

46

 

 

 

7,653

 

 

 

0.4

 

Residential real estate

 

 

 

 

 

3,552

 

 

 

3,552

 

 

 

0.1

 

Home equity

 

 

 

 

 

1,644

 

 

 

1,644

 

 

 

0.2

 

Consumer

 

 

 

 

 

368

 

 

 

368

 

 

 

0.2

 

Total

 

$

88,626

 

 

$

34,939

 

 

$

123,565

 

 

 

1.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Year Ended December 31, 2023

 

(in thousands)

 

Term
Extension

 

 

Payment
Delay

 

 

Total

 

 

Percent of
Total by
Loan Category

 

Commercial real estate - land and construction

 

$

 

 

$

 

 

$

 

 

 

 

Commercial real estate - improved property

 

 

6,281

 

 

 

153

 

 

 

6,434

 

 

 

0.1

 

Commercial and industrial

 

 

10,555

 

 

 

16

 

 

 

10,571

 

 

 

0.6

 

Residential real estate

 

 

 

 

 

989

 

 

 

989

 

 

 

0.0

 

Home equity

 

 

8

 

 

 

1,186

 

 

 

1,194

 

 

 

0.2

 

Consumer

 

 

 

 

 

446

 

 

 

446

 

 

 

0.2

 

Total

 

$

16,844

 

 

$

2,790

 

 

$

19,634

 

 

 

0.2

 

 

Unfunded loan commitments on modifications for borrowers experiencing financial difficulty ("MBEFDs") totaled $0.5 million and $1.8 million for loans modified during the twelve months ended December 31, 2024 and December 31, 2023, respectively. These commitments are not included in the table above.

Summary of Financial Impacts of Loan Modifications and Payment Deferrals to Portfolio Loans

The following table summarizes the financial impacts of loan modifications and payment deferrals made to portfolio loans during the years ended December 31, 2024 and December 31, 2023, presented by loan category:

 

 

 

For the Year Ended December 31, 2024

 

 

For the Year Ended December 31, 2023

 

(in thousands)

 

Weighted-Average
Term Extension
(in months)

 

 

Weighted-Average
Term Extension
(in months)

 

Commercial real estate - land and construction

 

 

2

 

 

 

 

Commercial real estate - improved property

 

 

9

 

 

 

25

 

Commercial and industrial

 

 

6

 

 

 

9

 

Residential real estate

 

 

 

 

 

 

Home equity

 

 

 

 

 

120

 

Consumer

 

 

 

 

 

 

Summary of Loans with MBEFDs

The following table summarizes loans with MBEFDs which defaulted (defined as 90 days past due) during the 12 months after the loan was modified. Modified loans, including those that have defaulted, are already included in the allowance for credit losses through the various methodologies used to estimate the allowance. As such, no modification to the allowance is recorded specifically due to a modified loan subsequently defaulting.

 

 

 

For the Year Ended December 31, 2024

 

(in thousands)

 

Term Extension

 

 

Payment Delay

 

 

Total

 

Commercial real estate - land and construction

 

$

 

 

$

 

 

$

 

Commercial real estate - improved property

 

 

3,118

 

 

 

 

 

 

3,118

 

Commercial and industrial

 

 

161

 

 

 

46

 

 

 

207

 

Residential real estate

 

 

 

 

 

301

 

 

 

301

 

Home equity

 

 

 

 

 

195

 

 

 

195

 

Consumer

 

 

 

 

 

65

 

 

 

65

 

Total loans that subsequently defaulted

 

$

3,279

 

 

$

607

 

 

$

3,886

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Year Ended December 31, 2023

 

(in thousands)

 

Term Extension

 

 

Payment Delay

 

 

Total

 

Commercial real estate - land and construction

 

$

 

 

$

 

 

$

 

Commercial real estate - improved property

 

 

33

 

 

 

 

 

 

33

 

Commercial and industrial

 

 

2,975

 

 

 

 

 

 

2,975

 

Residential real estate

 

 

 

 

 

 

 

 

 

Home equity

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

Total loans that subsequently defaulted

 

$

3,008

 

 

$

 

 

$

3,008

 

 

Summary of Aging Analysis of Portfolio Loans Restructured

The following tables present an aging analysis of portfolio loans by loan category that were modified during the twelve months prior to December 31, 2024 and December 31, 2023:

 

 

 

December 31, 2024

 

(in thousands)

 

30-59 Days
Past Due

 

 

60-89 Days
Past Due

 

 

90 Days
or More
Past Due

 

 

Total
Past Due

 

 

Current

 

 

Total

 

Commercial real estate - land and construction

 

$

832

 

 

$

 

 

$

 

 

$

832

 

 

$

4

 

 

$

836

 

Commercial real estate - improved property

 

 

 

 

 

7,950

 

 

 

8,193

 

 

 

16,143

 

 

 

93,369

 

 

 

109,512

 

Commercial and industrial

 

 

43

 

 

 

6,959

 

 

 

46

 

 

 

7,048

 

 

 

605

 

 

 

7,653

 

Residential real estate

 

 

 

 

 

 

 

 

329

 

 

 

329

 

 

 

3,223

 

 

 

3,552

 

Home equity

 

 

155

 

 

 

 

 

 

234

 

 

 

389

 

 

 

1,255

 

 

 

1,644

 

Consumer

 

 

6

 

 

 

49

 

 

 

86

 

 

 

141

 

 

 

227

 

 

 

368

 

Total modified loans (1)

 

 

1,036

 

 

 

14,958

 

 

 

8,888

 

 

 

24,882

 

 

 

98,683

 

 

 

123,565

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2023

 

(in thousands)

 

30-59 Days
Past Due

 

 

60-89 Days
Past Due

 

 

90 Days
or More
Past Due

 

 

Total
Past Due

 

 

Current

 

 

Total

 

Commercial real estate - land and construction

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Commercial real estate - improved property

 

 

182

 

 

 

 

 

 

113

 

 

 

295

 

 

 

6,139

 

 

 

6,434

 

Commercial and industrial

 

 

 

 

 

16

 

 

 

2,975

 

 

 

2,991

 

 

 

7,580

 

 

 

10,571

 

Residential real estate

 

 

 

 

 

72

 

 

 

32

 

 

 

104

 

 

 

885

 

 

 

989

 

Home equity

 

 

 

 

 

46

 

 

 

227

 

 

 

273

 

 

 

921

 

 

 

1,194

 

Consumer

 

 

8

 

 

 

53

 

 

 

28

 

 

 

89

 

 

 

357

 

 

 

446

 

Total modified loans (1)

 

 

190

 

 

 

187

 

 

 

3,375

 

 

 

3,752

 

 

 

15,882

 

 

 

19,634

 

(1) Represents balance at period end.

Summary of Amortized Cost Basis Loan Balances by Year of Origination and Credit Quality Indicator

The following table summarizes amortized cost basis loan balances by year of origination and credit quality indicator.

 

 

 

Loans As of December 31, 2024

 

 

 

 

 

 

 

 

 

 

 

 

Amortized Cost Basis by Origination Year

 

 

 

 

 

 

 

 

 

 

(in thousands)

 

2024

 

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

Prior

 

 

Revolving Loans Amortized Cost Basis

 

 

Revolving Loans Converted to Term

 

 

Total

 

Commercial real estate: land and construction

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

245,699

 

 

$

403,923

 

 

$

249,690

 

 

$

84,527

 

 

$

21,316

 

 

$

52,485

 

 

$

145,032

 

 

$

144,702

 

 

$

1,347,374

 

Criticized - compromised

 

 

1,746

 

 

 

 

 

 

1,096

 

 

 

 

 

 

 

 

 

10

 

 

 

376

 

 

 

645

 

 

 

3,873

 

Classified - substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4

 

 

 

 

 

 

832

 

 

 

836

 

Classified - doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

247,445

 

 

$

403,923

 

 

$

250,786

 

 

$

84,527

 

 

$

21,316

 

 

$

52,499

 

 

$

145,408

 

 

$

146,179

 

 

$

1,352,083

 

Current-period gross charge-offs

 

$

 

 

$

813

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

813

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate: improved property

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

542,333

 

 

$

472,746

 

 

$

1,038,745

 

 

$

543,212

 

 

$

512,916

 

 

$

1,897,950

 

 

$

200,572

 

 

$

482,132

 

 

$

5,690,606

 

Criticized - compromised

 

 

365

 

 

 

28,204

 

 

 

5,188

 

 

 

13,590

 

 

 

6,733

 

 

 

39,845

 

 

 

825

 

 

 

94,572

 

 

 

189,322

 

Classified - substandard

 

 

19,746

 

 

 

1,836

 

 

 

23,393

 

 

 

1,186

 

 

 

9,952

 

 

 

36,142

 

 

 

623

 

 

 

1,792

 

 

 

94,670

 

Classified - doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

562,444

 

 

$

502,786

 

 

$

1,067,326

 

 

$

557,988

 

 

$

529,601

 

 

$

1,973,937

 

 

$

202,020

 

 

$

578,496

 

 

$

5,974,598

 

Current-period gross charge-offs

 

$

 

 

$

 

 

$

75

 

 

$

7

 

 

$

 

 

$

855

 

 

$

 

 

$

 

 

$

937

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

225,344

 

 

$

139,460

 

 

$

206,252

 

 

$

106,446

 

 

$

48,285

 

 

$

250,438

 

 

$

616,831

 

 

$

128,253

 

 

$

1,721,309

 

Criticized - compromised

 

 

217

 

 

 

7,335

 

 

 

3,337

 

 

 

921

 

 

 

1,597

 

 

 

7,660

 

 

 

20,464

 

 

 

7,274

 

 

 

48,805

 

Classified - substandard

 

 

1,494

 

 

 

382

 

 

 

1,158

 

 

 

1,225

 

 

 

65

 

 

 

2,639

 

 

 

2,460

 

 

 

7,740

 

 

 

17,163

 

Classified - doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

227,055

 

 

$

147,177

 

 

$

210,747

 

 

$

108,592

 

 

$

49,947

 

 

$

260,737

 

 

$

639,755

 

 

$

143,267

 

 

$

1,787,277

 

Current-period gross charge-offs

 

$

48

 

 

$

648

 

 

$

1,048

 

 

$

228

 

 

$

162

 

 

$

1,029

 

 

$

1

 

 

$

7,369

 

 

$

10,533

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate

 

 

 

 

Loan delinquency:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

$

201,454

 

 

$

195,121

 

 

$

323,588

 

 

$

397,596

 

 

$

168,526

 

 

$

471,081

 

 

$

 

 

$

749,593

 

 

$

2,506,959

 

30-59 days past due

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,483

 

 

 

 

 

 

 

 

 

1,483

 

60-89 days past due

 

 

 

 

 

 

 

 

 

 

 

319

 

 

 

37

 

 

 

2,763

 

 

 

 

 

 

404

 

 

 

3,523

 

90 days or more past due

 

 

 

 

 

219

 

 

 

838

 

 

 

128

 

 

 

204

 

 

 

5,237

 

 

 

 

 

 

1,495

 

 

 

8,121

 

Total

 

$

201,454

 

 

$

195,340

 

 

$

324,426

 

 

$

398,043

 

 

$

168,767

 

 

$

480,564

 

 

$

 

 

$

751,492

 

 

$

2,520,086

 

Current-period gross charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

250

 

 

$

 

 

$

58

 

 

$

308

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

 

 

Loan delinquency:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

$

11,504

 

 

$

1,857

 

 

$

2,220

 

 

$

969

 

 

$

2,623

 

 

$

22,444

 

 

$

763,157

 

 

$

1,251

 

 

$

806,025

 

30-59 days past due

 

 

 

 

 

167

 

 

 

530

 

 

 

65

 

 

 

88

 

 

 

1,226

 

 

 

5,166

 

 

 

178

 

 

 

7,420

 

60-89 days past due

 

 

 

 

 

656

 

 

 

1,170

 

 

 

346

 

 

 

 

 

 

636

 

 

 

91

 

 

 

144

 

 

 

3,043

 

90 days or more past due

 

 

 

 

 

927

 

 

 

795

 

 

 

235

 

 

 

363

 

 

 

2,045

 

 

 

112

 

 

 

145

 

 

 

4,622

 

Total

 

$

11,504

 

 

$

3,607

 

 

$

4,715

 

 

$

1,615

 

 

$

3,074

 

 

$

26,351

 

 

$

768,526

 

 

$

1,718

 

 

$

821,110

 

Current-period gross charge-offs

 

$

 

 

$

355

 

 

$

132

 

 

$

65

 

 

$

35

 

 

$

260

 

 

$

28

 

 

$

119

 

 

$

994

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

Loan delinquency:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

$

51,073

 

 

$

55,821

 

 

$

36,994

 

 

$

11,744

 

 

$

5,640

 

 

$

9,270

 

 

$

24,540

 

 

$

 

 

$

195,082

 

30-59 days past due

 

 

774

 

 

 

1,225

 

 

 

765

 

 

 

602

 

 

 

205

 

 

 

197

 

 

 

148

 

 

 

 

 

 

3,916

 

60-89 days past due

 

 

271

 

 

 

327

 

 

 

517

 

 

 

161

 

 

 

51

 

 

 

57

 

 

 

 

 

 

 

 

 

1,384

 

90 days or more past due

 

 

320

 

 

 

235

 

 

 

123

 

 

 

116

 

 

 

34

 

 

 

65

 

 

 

 

 

 

 

 

 

893

 

Total

 

$

52,438

 

 

$

57,608

 

 

$

38,399

 

 

$

12,623

 

 

$

5,930

 

 

$

9,589

 

 

$

24,688

 

 

$

 

 

$

201,275

 

Current-period gross charge-offs

 

$

382

 

 

$

1,578

 

 

$

1,466

 

 

$

497

 

 

$

166

 

 

$

313

 

 

$

 

 

$

 

 

$

4,402

 

 

 

 

Loans As of December 31, 2023

 

 

 

 

 

 

 

 

 

 

 

 

Amortized Cost Basis by Origination Year

 

 

 

 

 

 

 

 

 

 

(in thousands)

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

Prior

 

 

Revolving Loans Amortized Cost Basis

 

 

Revolving Loans Converted to Term

 

 

Total

 

Commercial real estate: land and construction

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

290,954

 

 

$

349,549

 

 

$

145,043

 

 

$

54,172

 

 

$

48,655

 

 

$

35,917

 

 

$

82,288

 

 

$

46,781

 

 

$

1,053,359

 

Criticized - compromised

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

16

 

 

 

299

 

 

 

2,182

 

 

 

2,497

 

Classified - substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9

 

 

 

 

 

 

 

 

 

9

 

Classified - doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

290,954

 

 

$

349,549

 

 

$

145,043

 

 

$

54,172

 

 

$

48,655

 

 

$

35,942

 

 

$

82,587

 

 

$

48,963

 

 

$

1,055,865

 

Current-period gross charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

222

 

 

$

222

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate: improved property

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

494,142

 

 

$

1,076,535

 

 

$

603,354

 

 

$

581,540

 

 

$

514,523

 

 

$

1,706,804

 

 

$

103,467

 

 

$

257,029

 

 

$

5,337,394

 

Criticized - compromised

 

 

 

 

 

16,270

 

 

 

8,630

 

 

 

4,387

 

 

 

5,185

 

 

 

44,861

 

 

 

2,373

 

 

 

25,767

 

 

 

107,473

 

Classified - substandard

 

 

1,921

 

 

 

517

 

 

 

417

 

 

 

2,416

 

 

 

23,472

 

 

 

35,939

 

 

 

 

 

 

34

 

 

 

64,716

 

Classified - doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

496,063

 

 

$

1,093,322

 

 

$

612,401

 

 

$

588,343

 

 

$

543,180

 

 

$

1,787,604

 

 

$

105,840

 

 

$

282,830

 

 

$

5,509,583

 

Current-period gross charge-offs

 

$

 

 

$

 

 

$

372

 

 

$

 

 

$

 

 

$

1,505

 

 

$

 

 

$

 

 

$

1,877

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

238,427

 

 

$

234,520

 

 

$

136,998

 

 

$

78,836

 

 

$

39,259

 

 

$

252,826

 

 

$

541,400

 

 

$

64,417

 

 

$

1,586,683

 

Criticized - compromised

 

 

1,094

 

 

 

834

 

 

 

3,169

 

 

 

1,490

 

 

 

7,334

 

 

 

31,526

 

 

 

20,626

 

 

 

7,131

 

 

 

73,204

 

Classified - substandard

 

 

33

 

 

 

149

 

 

 

315

 

 

 

265

 

 

 

825

 

 

 

1,916

 

 

 

5,797

 

 

 

1,472

 

 

 

10,772

 

Classified - doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

239,554

 

 

$

235,503

 

 

$

140,482

 

 

$

80,591

 

 

$

47,418

 

 

$

286,268

 

 

$

567,823

 

 

$

73,020

 

 

$

1,670,659

 

Current-period gross charge-offs

 

$

98

 

 

$

205

 

 

$

603

 

 

$

353

 

 

$

20

 

 

$

463

 

 

$

 

 

$

541

 

 

$

2,283

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate

 

 

 

 

Loan delinquency:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

$

277,790

 

 

$

429,835

 

 

$

445,322

 

 

$

185,139

 

 

$

86,149

 

 

$

456,818

 

 

$

 

 

$

548,147

 

 

$

2,429,200

 

30-59 days past due

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,572

 

 

 

 

 

 

 

 

 

1,572

 

60-89 days past due

 

 

 

 

 

 

 

 

 

 

 

341

 

 

 

 

 

 

2,130

 

 

 

 

 

 

 

 

 

2,471

 

90 days or more past due

 

 

 

 

 

799

 

 

 

34

 

 

 

-

 

 

 

263

 

 

 

4,207

 

 

 

 

 

 

28

 

 

 

5,331

 

Total

 

$

277,790

 

 

$

430,634

 

 

$

445,356

 

 

$

185,480

 

 

$

86,412

 

 

$

464,727

 

 

$

 

 

$

548,175

 

 

$

2,438,574

 

Current-period gross charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

5

 

 

$

387

 

 

$

 

 

$

 

 

$

392

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

 

 

Loan delinquency:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

$

12,675

 

 

$

1,235

 

 

$

1,467

 

 

$

1,571

 

 

$

1,614

 

 

$

22,484

 

 

$

681,848

 

 

$

1,399

 

 

$

724,293

 

30-59 days past due

 

 

34

 

 

 

193

 

 

 

85

 

 

 

73

 

 

 

44

 

 

 

947

 

 

 

3,315

 

 

 

-

 

 

 

4,691

 

60-89 days past due

 

 

119

 

 

 

318

 

 

 

16

 

 

 

68

 

 

 

76

 

 

 

524

 

 

 

 

 

 

77

 

 

 

1,198

 

90 days or more past due

 

 

 

 

 

213

 

 

 

-

 

 

 

737

 

 

 

230

 

 

 

2,527

 

 

 

 

 

 

330

 

 

 

4,037

 

Total

 

$

12,828

 

 

$

1,959

 

 

$

1,568

 

 

$

2,449

 

 

$

1,964

 

 

$

26,482

 

 

$

685,163

 

 

$

1,806

 

 

$

734,219

 

Current-period gross charge-offs

 

$

 

 

$

139

 

 

$

57

 

 

$

29

 

 

$

79

 

 

$

615

 

 

$

6

 

 

$

 

 

$

925

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

Loan delinquency:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

$

84,526

 

 

$

57,661

 

 

$

21,592

 

 

$

13,189

 

 

$

10,958

 

 

$

12,143

 

 

$

23,916

 

 

$

4

 

 

$

223,989

 

30-59 days past due

 

 

699

 

 

 

1,526

 

 

 

952

 

 

 

343

 

 

 

162

 

 

 

119

 

 

 

32

 

 

 

 

 

 

3,833

 

60-89 days past due

 

 

191

 

 

 

616

 

 

 

195

 

 

 

112

 

 

 

5

 

 

 

59

 

 

 

 

 

 

 

 

 

1,178

 

90 days or more past due

 

 

64

 

 

 

203

 

 

 

114

 

 

 

63

 

 

 

9

 

 

 

108

 

 

 

 

 

 

 

 

 

561

 

Total

 

$

85,480

 

 

$

60,006

 

 

$

22,853

 

 

$

13,707

 

 

$

11,134

 

 

$

12,429

 

 

$

23,948

 

 

$

4

 

 

$

229,561

 

Current-period gross charge-offs

 

$

251

 

 

$

1,921

 

 

$

901

 

 

$

301

 

 

$

100

 

 

$

247

 

 

$

4

 

 

$

 

 

$

3,725

 

 

Summary of Other Real Estate Owned and Repossessed Assets

The following table summarizes other real estate owned and repossessed assets included in other assets:

 

 

 

December 31,

 

(in thousands)

 

2024

 

 

2023

 

Other real estate owned

 

$

649

 

 

$

1,207

 

Repossessed assets

 

 

203

 

 

 

290

 

Total other real estate owned and repossessed assets

 

$

852

 

 

$

1,497