XML 33 R23.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Loans and Allowance for Credit Losses (Tables)
6 Months Ended
Jun. 30, 2024
Receivables [Abstract]  
Schedule of Composition of Loans
The following table summarizes the composition of originated and acquired loans as of the dates presented:
(dollars in thousands)June 30, 2024December 31, 2023
Commercial real estate$2,672,527 $2,659,135 
Commercial and industrial1,421,955 1,436,183 
Commercial construction367,687 350,583 
Business banking1,308,985 1,360,765 
Consumer real estate1,839,756 1,731,778 
Other consumer102,660 114,897 
Total Portfolio Loans$7,713,570 $7,653,341 
Loans held for sale188 153 
Total Loans(1)
$7,713,758 $7,653,494 
(1) Excludes interest receivable of $35.4 million at June 30, 2024 and $35.3 million at December 31, 2023. Interest receivable is included in other assets in the Consolidated Balance Sheets.
Summary of Restructured Loans for Periods Presented
The following tables present the amortized cost of loans to borrowers experiencing financial difficulty by portfolio segment and type of modification during the periods presented:
Three Months Ended June 30, 2024
(dollars in thousands)Term ExtensionPayment Delays (Other Than Insignificant)Total% of Portfolio Segment
Commercial real estate$3,358 $— $3,358 0.13 %
Commercial and industrial9,090 12,339 21,429 1.51 %
Consumer real estate107 — 107 0.01 %
Total(1)
$12,555 $12,339 $24,894 0.32 %
(1) Excludes loans that were fully paid off or fully charged-off by period end.
Three Months Ended June 30, 2023
(dollars in thousands)Term ExtensionPayment Delays (Other Than Insignificant)Total% of Portfolio Segment
Commercial real estate$1,286 $— $1,286 0.05 %
Commercial and industrial5,193 — 5,193 0.36 %
Commercial construction1,621 — 1,621 0.46 %
Business banking1,033 — 1,033 0.08 %
Total(1)
$9,133 $ $9,133 0.12 %
(1) Excludes loans that were fully paid off or fully charged-off by period end.
Six Months Ended June 30, 2024
(dollars in thousands)Term ExtensionPayment Delays (Other Than Insignificant)Term Extension and Interest Rate ReductionTotal% of Portfolio Segment
Commercial real estate$4,188 $— $— $4,188 0.16 %
Commercial and industrial9,090 12,339 — 21,429 1.51 %
Consumer real estate107 — — 107 0.01 %
Total(1)
$13,385 $12,339 $ $25,724 0.33 %
(1) Excludes loans that were fully paid off or fully charged-off by period end.
Six Months Ended June 30, 2023
(dollars in thousands)Term ExtensionPayment Delays (Other Than Insignificant)Term Extension and Interest Rate ReductionTotal% of Portfolio Segment
Commercial real estate$14,932 $— $— $14,932 0.58 %
Commercial and industrial5,762 — — 5,762 0.40 %
Commercial construction1,621 — — 1,621 0.46 %
Business banking1,033 — — 1,033 0.08 %
Consumer real estate62 — 194 256 0.02 %
Total(1)
$23,410 $ $194 $23,604 0.32 %
(1) Excludes loans that were fully paid off or fully charged-off by period end.
The following tables describe the effect of loan modifications made to borrowers experiencing financial difficulty during the periods presented:
Three Months Ended June 30, 2024Six Months Ended June 30, 2024
Weighted-Average Term Extension (in Months)Weighted-Average Payment Deferral
(in Months)
Weighted-Average Term Extension (in months)Weighted-Average Payment Deferral
(in Months)
Commercial real estate88
Commercial and industrial106106
Business banking19
Consumer real estate6868
Three Months Ended June 30, 2023Six Months Ended June 30, 2023
Weighted-Average Term Extension (in Months)Weighted-Average Interest Rate ReductionWeighted-Average Term Extension (in months)Weighted-Average Interest Rate Reduction
Commercial real estate97
Commercial and industrial39
Commercial construction55
Business banking55
Consumer real estate1682%
The following table is a summary of nonperforming assets as of the dates presented:
Nonperforming Assets
(dollars in thousands)June 30, 2024December 31, 2023
Nonperforming Assets
Nonaccrual Loans$34,857 $22,947 
OREO95 75 
Total Nonperforming Assets$34,952 $23,022 
Summary of Aging Analysis of Modifications The following tables present the aging analysis of modifications to borrowers experiencing financial difficulty in the last 12 months as of the date presented:
June 30, 2024
(dollars in thousands)Current30-59 Days Past Due60-89 Days Past Due90+ Days Past DueTotal
Commercial real estate$4,188 $— $— $— $4,188 
Commercial and industrial21,429 — — — 21,429 
Business banking110 — — — 110 
Consumer real estate107 — — — 107 
Other consumer$— $— $— $— $— 
Total$25,834 $ $ $ $25,834 
June 30, 2023
(dollars in thousands)Current30-59 Days Past Due60-89 Days Past Due90+ Days Past DueTotal
Commercial real estate$14,932 $— $— $— $14,932 
Commercial and industrial5,762 — — — 5,762 
Commercial construction1,621 — — — 1,621 
Business banking1,033 — — — 1,033 
Consumer real estate256 — — — 256 
Total$23,604 $ $ $ $23,604 
Summary of Nonperforming Assets
The following table is a summary of nonperforming assets as of the dates presented:
Nonperforming Assets
(dollars in thousands)June 30, 2024December 31, 2023
Nonperforming Assets
Nonaccrual Loans$34,857 $22,947 
OREO95 75 
Total Nonperforming Assets$34,952 $23,022 
The following tables present loans on nonaccrual status by class of loan for the year-to-date periods presented:
June 30, 2024
(dollars in thousands)Beginning of Period NonaccrualEnd of Period NonaccrualNonaccrual With No Related Allowance
Interest Income
Recognized
on Nonaccrual(1)
Commercial real estate$6,320 $14,372 $994 $68 
Commercial and industrial878 4,732 — 
Commercial construction4,960 4,960 4,576 — 
Business banking4,147 3,656 — 74 
Consumer real estate6,312 6,907 — 206 
Other consumer330 230 — — 
Total$22,947 $34,857 $5,570 $352 
(1) Represents only cash payments received and applied to interest on nonaccrual loans.

December 31, 2023
(dollars in thousands)Beginning of Period NonaccrualEnd of Period NonaccrualNonaccrual With No Related Allowance
Interest Income
Recognized
on Nonaccrual(1)
Commercial real estate$7,100 $6,320 $5,940 $46 
Commercial and industrial283 878 — 38 
Commercial construction384 4,960 4,576 — 
Business banking4,490 4,147 — 209 
Consumer real estate6,526 6,312 — 308 
Other consumer269 330 — 
Total$19,052 $22,947 $10,516 $603 
(1) Represents only cash payments received and applied to interest on nonaccrual loans.
Schedule of Loans Credit Quality Indicators
The following tables present loan balances by year of origination and internally assigned risk rating for our portfolio segments as of the dates presented:
June 30, 2024
Risk Rating
(dollars in thousands)202420232022202120202019 and PriorRevolvingRevolving-TermTotal
Commercial Real Estate
Pass$48,148 $278,373 $372,544 $445,786 $220,620 $1,139,806 $30,627 $— $2,535,904 
Special mention— — 410 5,971 — 65,786 — — 72,167 
Substandard— — 994 — 2,306 59,171 — — 62,471 
Doubtful— — — — — 1,985 — — 1,985 
Total Commercial Real Estate48,148 278,373 373,948 451,757 222,926 1,266,748 30,627  2,672,527 
Year-to-date Gross Charge-offs     5,205   5,205 
Commercial and Industrial
Pass33,631 176,156 219,464 155,849 47,484 220,218 479,939 — 1,332,741 
Special mention346 1,161 865 9,117 — 10,585 20,273 — 42,347 
Substandard— 51 213 13,646 1,404 5,540 24,376 — 45,230 
Doubtful— 79 — 208 — — 1,350 — 1,637 
Total Commercial and Industrial33,977 177,447 220,542 178,820 48,888 236,343 525,938  1,421,955 
Year-to-date Gross Charge-offs   1,037  91   1,128 
Commercial Construction
Pass31,952 110,187 124,661 67,115 14,490 3,890 10,432 — 362,727 
Special mention— — — — — — — — — 
Substandard— — — — — 4,960 — — 4,960 
Doubtful         
Total Commercial Construction31,952 110,187 124,661 67,115 14,490 8,850 10,432  367,687 
Year-to-date Gross Charge-offs         
Business Banking
Pass77,648 248,290 231,668 181,439 81,031 372,885 92,690 1,075 1,286,726 
Special mention— 150 52 64 286 4,206 25 280 5,063 
Substandard— 1,907 935 3,618 514 9,628 104 490 17,196 
Doubtful— — — — — — — — — 
Total Business Banking77,648 250,347 232,655 185,121 81,831 386,719 92,819 1,845 1,308,985 
Year-to-date Gross Charge-offs    6 188   194 
Consumer Real Estate
Pass110,596 334,745 328,326 141,990 98,294 240,448 551,585 24,313 1,830,297 
Special mention— — — — — 106 — — 106 
Substandard— 473 420 195 160 4,575 882 2,648 9,353 
Doubtful         
Total Consumer Real Estate110,596 335,218 328,746 142,185 98,454 245,129 552,467 26,961 1,839,756 
Year-to-date Gross Charge-offs    9 23 17 422 471 
Other Consumer
Pass5,088 8,579 9,429 4,765 2,649 807 66,860 4,270 102,447 
Special mention— — — — — — — — — 
Substandard— — — 27 11 161 — 14 213 
Doubtful— — — — — — — — — 
Total Other Consumer5,088 8,579 9,429 4,792 2,660 968 66,860 4,284 102,660 
Year-to-date Gross Charge-offs434 11 100 46 19 12  164 786 
Pass307,063 1,156,330 1,286,092 996,944 464,568 1,978,054 1,232,133 29,658 7,450,842 
Special mention346 1,311 1,327 15,152 286 80,683 20,298 280 119,683 
Substandard— 2,431 2,562 17,486 4,395 84,035 25,362 3,152 139,423 
Doubtful— 79 — 208 — 1,985 1,350 — 3,622 
Total Loan Balance$307,409 $1,160,151 $1,289,981 $1,029,790 $469,249 $2,144,757 $1,279,143 $33,090 $7,713,570 
Year-to-date Gross Charge-offs$434 $11 $100 $1,083 $34 $5,519 $17 $586 $7,784 
December 31, 2023
Risk Rating
(dollars in thousands)202320222021202020192018 and PriorRevolvingRevolving-TermTotal
Commercial Real Estate
Pass$276,677 $323,463 $433,308 $237,901 $383,799 $781,465 $32,418 $— $2,469,031 
Special mention— 1,006 6,000 — 24,887 75,428 — — 107,321 
Substandard— — — 2,355 10,685 69,743 — — 82,783 
Doubtful— — — — — — — — — 
Total Commercial Real Estate276,677 324,469 439,308 240,256 419,371 926,636 32,418  2,659,135 
Year-to-date Gross Charge-offs     1,706   1,706 
Commercial and Industrial
Pass171,672 231,114 185,884 53,101 47,063 183,165 482,490 — 1,354,489 
Special mention189 620 10,242 — — 8,848 4,126 — 24,025 
Substandard— 244 14,510 1,595 5,795 1,892 33,633 — 57,669 
Doubtful— — — — — — — — — 
Total Commercial and Industrial171,861 231,978 210,636 54,696 52,858 193,905 520,249  1,436,183 
Year-to-date Gross Charge-offs    3,412 15,842   19,254 
Commercial Construction
Pass75,596 154,456 82,313 14,845 151 4,054 14,208 — 345,623 
Special mention— — — — — — — — — 
Substandard— — — — 4,576 384 — — 4,960 
Doubtful         
Total Commercial Construction75,596 154,456 82,313 14,845 4,727 4,438 14,208  350,583 
Year-to-date Gross Charge-offs    451    451 
Business Banking
Pass270,129 262,535 204,874 87,346 96,371 321,360 96,618 523 1,339,756 
Special mention— 55 251 224 33 3,508 37 172 4,280 
Substandard— 16 2,486 448 3,170 9,898 99 612 16,729 
Doubtful— — — — — — — — — 
Total Business Banking270,129 262,606 207,611 88,018 99,574 334,766 96,754 1,307 1,360,765 
Year-to-date Gross Charge-offs 67 43 1 88 1,073 34  1,306 
Consumer Real Estate
Pass311,887 334,879 147,652 101,999 67,402 183,283 551,368 22,206 1,720,676 
Special mention— — — — — 189 — — 189 
Substandard— 583 198 42 488 6,322 712 2,568 10,913 
Doubtful         
Total Consumer Real Estate311,887 335,462 147,850 102,041 67,890 189,794 552,080 24,774 1,731,778 
Year-to-date Gross Charge-offs 1  5 1 43 75 296 421 
Other Consumer
Pass11,286 11,965 6,483 3,842 1,062 526 76,426 3,109 114,699 
Special mention— — — — — — — — — 
Substandard— — 24 20 146 — 198 
Doubtful— — — — — — — — — 
Total Other Consumer11,286 11,965 6,507 3,847 1,082 672 76,426 3,112 114,897 
Year-to-date Gross Charge-offs830 146 175 19 37 5  288 1,500 
Pass1,117,247 1,318,412 1,060,514 499,034 595,848 1,473,853 1,253,528 25,838 7,344,274 
Special Mention189 1,681 16,493 224 24,920 87,973 4,163 172 135,815 
Substandard— 843 17,218 4,445 24,734 88,385 34,444 3,183 173,252 
Doubtful— — — — — — — — — 
Total Loan Balance$1,117,436 $1,320,936 $1,094,225 $503,703 $645,502 $1,650,211 $1,292,135 $29,193 $7,653,341 
Year-to-date Gross Charge-offs$830 $214 $218 $25 $3,989 $18,669 $109 $584 $24,638 
The following tables present loan balances by year of origination and accrual and nonaccrual status for our portfolio segments as of the dates presented:
June 30, 2024
(dollars in thousands)202420232022202120202019 and PriorRevolvingRevolving-TermTotal
Commercial Real Estate
Accrual$48,148 $278,373 $372,954 $451,757 $222,926 $1,253,370 $30,627 $— $2,658,155 
Nonaccrual— — 994 — — 13,378 — — 14,372 
Total Commercial Real Estate48,148 278,373 373,948 451,757 222,926 1,266,748 30,627  2,672,527 
Commercial and Industrial
Accrual33,977 177,317 220,542 178,477 48,888 236,335 521,687 — 1,417,223 
Nonaccrual— 130 — 343 — 4,251 — 4,732 
Total Commercial and Industrial33,977 177,447 220,542 178,820 48,888 236,343 525,938  1,421,955 
Commercial Construction
Accrual31,952 110,187 124,661 67,115 14,490 3,890 10,432 — 362,727 
Nonaccrual— — — — — 4,960 — — 4,960 
Total Commercial Construction31,952 110,187 124,661 67,115 14,490 8,850 10,432  367,687 
Business Banking
Accrual77,648 250,347 232,460 185,121 81,697 383,427 92,819 1,810 1,305,329 
Nonaccrual— — 195 — 134 3,292 — 35 3,656 
Total Business Banking77,648 250,347 232,655 185,121 81,831 386,719 92,819 1,845 1,308,985 
Consumer Real Estate
Accrual110,596 334,745 328,370 142,185 97,774 242,117 551,944 25,118 1,832,849 
Nonaccrual— 473 376 — 680 3,012 523 1,843 6,907 
Total Consumer Real Estate110,596 335,218 328,746 142,185 98,454 245,129 552,467 26,961 1,839,756 
Other Consumer
Accrual5,088 8,572 9,429 4,787 2,591 819 66,860 4,284 102,430 
Nonaccrual— — 69 149 — — 230 
Total Other Consumer5,088 8,579 9,429 4,792 2,660 968 66,860 4,284 102,660 
Accrual307,409 1,159,541 1,288,416 1,029,442 468,366 2,119,958 1,274,369 31,212 7,678,713 
Nonaccrual— 610 1,565 348 883 24,799 4,774 1,878 34,857 
Total Loan Balance$307,409 $1,160,151 $1,289,981 $1,029,790 $469,249 $2,144,757 $1,279,143 $33,090 $7,713,570 

December 31, 2023
(dollars in thousands)202320222021202020192018 and PriorRevolvingRevolving-TermTotal
Commercial Real Estate
Accrual$276,677 $324,469 $439,308 $240,256 $419,371 $920,316 $32,418 $— $2,652,815 
Nonaccrual— — — — — 6,320 — — 6,320 
Total Commercial Real Estate276,677 324,469 439,308 240,256 419,371 926,636 32,418  2,659,135 
Commercial and Industrial
Accrual171,861 231,978 210,636 54,696 52,858 193,257 520,019 — 1,435,305 
Nonaccrual— — — — — 648 230 — 878 
Total Commercial and Industrial171,861 231,978 210,636 54,696 52,858 193,905 520,249  1,436,183 
Commercial Construction
Accrual75,596 154,456 82,313 14,845 151 4,054 14,208 — 345,623 
Nonaccrual— — — — 4,576 384 — — 4,960 
Total Commercial Construction75,596 154,456 82,313 14,845 4,727 4,438 14,208  350,583 
Business Banking
Accrual270,129 262,606 207,611 87,979 99,354 330,902 96,754 1,283 1,356,618 
Nonaccrual— — — 39 220 3,864 — 24 4,147 
Total Business Banking270,129 262,606 207,611 88,018 99,574 334,766 96,754 1,307 1,360,765 
Consumer Real Estate
Accrual311,887 335,086 147,689 101,518 67,577 186,909 551,858 22,942 1,725,466 
Nonaccrual— 376 161 523 313 2,885 222 1,832 6,312 
Total Consumer Real Estate311,887 335,462 147,850 102,041 67,890 189,794 552,080 24,774 1,731,778 
Other Consumer
Accrual11,286 11,965 6,499 3,656 1,082 541 76,426 3,112 114,567 
Nonaccrual— — 191 — 131 — — 330 
Total Other Consumer11,286 11,965 6,507 3,847 1,082 672 76,426 3,112 114,897 
Accrual1,117,436 1,320,560 1,094,056 502,950 640,393 1,635,979 1,291,683 27,337 7,630,394 
Nonaccrual— 376 169 753 5,109 14,232 452 1,856 22,947 
Total Loan Balance$1,117,436 $1,320,936 $1,094,225 $503,703 $645,502 $1,650,211 $1,292,135 $29,193 $7,653,341 
The following tables present collateral-dependent loans as of the dates presented:
June 30, 2024
Type of Collateral
(dollars in thousands)Real EstateBusiness
Assets
Commercial real estate$14,016$
Commercial and industrial4,495
Commercial construction4,576
Total$18,592$4,495
December 31, 2023
Type of Collateral
(dollars in thousands)Real EstateBusiness
Assets
Commercial real estate$5,940$
Commercial construction4,576
Total$10,516$
Schedule of Age Analysis of Past Due Loans Segregated by Class of Loans
The following tables present the age analysis of past due loans segregated by class of loans as of the dates presented:
June 30, 2024
(dollars in thousands)Current30-59 Days
Past Due
60-89 Days
Past Due
NonaccrualTotal Past
Due Loans
Total Loans
Commercial real estate$2,648,879 $9,276 $— $14,372 $23,648 $2,672,527 
Commercial and industrial1,417,223 — — 4,732 4,732 1,421,955 
Commercial construction362,727 — — 4,960 4,960 367,687 
Business banking1,301,340 2,265 1,724 3,656 7,645 1,308,985 
Consumer real estate1,827,336 2,516 2,997 6,907 12,420 1,839,756 
Other consumer102,112 185 133 230 548 102,660 
Total$7,659,617 $14,242 $4,854 $34,857 $53,953 $7,713,570 

December 31, 2023
(dollars in thousands)Current30-59 Days
Past Due
60-89 Days
Past Due
NonaccrualTotal Past
Due Loans
Total Loans
Commercial real estate$2,649,412 $— $3,403 $6,320 $9,723 $2,659,135 
Commercial and industrial1,435,301 — 878 882 1,436,183 
Commercial construction345,623 — — 4,960 4,960 350,583 
Business banking1,351,048 3,525 2,045 4,147 9,717 1,360,765 
Consumer real estate1,719,751 3,352 2,363 6,312 12,027 1,731,778 
Other consumer114,138 366 63 330 759 114,897 
Total$7,615,273 $7,247 $7,874 $22,947 $38,068 $7,653,341 
Schedule of Allowance for Credit Loss
The following tables present activity in the ACL for the periods presented:
Six Months Ended June 30, 2024
(dollars in thousands)Commercial
Real Estate
Commercial and
Industrial
Commercial
Construction
Business BankingConsumer
Real Estate
Other
Consumer
Total Loans
Allowance for credit losses on loans:
Balance at beginning of period$37,886 $34,538 $5,382 $12,858 $14,663 $2,639 $107,966 
Provision for credit losses on loans(1)
3,938 532 (35)(1,862)1,089 723 4,385 
Charge-offs(5,205)(1,128)— (194)(471)(786)(7,784)
Recoveries458 793 — 81 95 156 1,583 
Net (Charge-offs)/ Recoveries(4,747)(335) (113)(376)(630)(6,201)
Balance at End of Period$37,077 $34,735 $5,347 $10,883 $15,376 $2,732 $106,150 
(1) Excludes the provision for credits losses for unfunded commitments.
Six Months Ended June 30, 2023
(dollars in thousands)Commercial
Real Estate
Commercial and
Industrial
Commercial
Construction
Business BankingConsumer
Real Estate
Other
Consumer
Total Loans
Allowance for credit losses on loans:
Balance at beginning of period$41,428 $25,710 $6,264 $12,547 $12,105 $3,286 $101,340 
Impact of ASU 2022-02— 75 215 251 278 (251)568 
Provision for credit losses on loans(1)
(1,555)8,356 258 1,340 1,038 264 9,701 
Charge-offs— (15,220)— (662)(117)(682)(16,681)
Recoveries964 9,407 140 114 202 10,829 
Net (Charge-offs)/Recoveries964 (5,813)2 (522)(3)(480)(5,852)
Balance at End of Period$40,837 $28,328 $6,739 $13,616 $13,418 $2,819 $105,757 
(1) Excludes the provision for credits losses for unfunded commitments.
Three Months Ended June 30, 2024
(dollars in thousands)Commercial
Real Estate
Commercial and
Industrial
Commercial
Construction
Business BankingConsumer
Real Estate
Other
Consumer
Total
Loans
Allowance for credit losses on loans:
Balance at beginning of period$35,612 $34,207 $5,149 $11,798 $15,410 $2,626 $104,802 
Provision for credit losses on loans(1)
1,101 (149)198 (868)231 447 960 
Charge-offs— — — (96)(332)(417)(845)
Recoveries364 677 — 49 67 76 1,233 
Net (Charge-offs)/ Recoveries364 677  (47)(265)(341)388 
Balance at End of Period$37,077 $34,735 $5,347 $10,883 $15,376 $2,732 $106,150 
(1) Excludes the provision for credits losses for unfunded commitments.
Three Months Ended June 30, 2023
(dollars in thousands)Commercial
Real Estate
Commercial and
Industrial
Commercial
Construction
Business BankingConsumer
Real Estate
Other
Consumer
Total
Loans
Allowance for credit losses on loans:
Balance at beginning of period$40,426 $31,297 $6,893 $13,680 $12,855 $2,962 $108,113 
Provision for credit losses on loans(1)
(544)8,832 (154)(157)550 84 8,611 
Charge-offs— (11,808)— (10)(40)(364)(12,222)
Recoveries955 — 103 53 137 1,255 
Net (Charge-offs)/Recoveries955 (11,801) 93 13 (227)(10,967)
Balance at End of Period$40,837 $28,328 $6,739 $13,616 $13,418 $2,819 $105,757 
(1) Excludes the provision for credit losses for unfunded commitments.