ALLOWANCE FOR CREDIT LOSSES AND CREDIT QUALITY INFORMATION (Tables)

6 Months Ended

Jun. 30, 2023

Schedule of Allowance for Loan Losses and Loan Balances

The following tables provide the activity of allowance for credit losses and loan balances for the three and six months ended June 30, 2023 and 2022. The increase was primarily due to the impacts of the economic uncertainty and forecast and net loan growth.


(Dollars in thousands)	Commercial and Industrial(1)		Owner-occupied Commercial		Commercial Mortgages		Construction		Residential(2)		Consumer(3)		Total
Three months ended June 30, 2023
Allowance for credit losses
Beginning balance	$	62,709	$	6,056	$	30,114	$	9,672	$	5,327	$	55,284	$	169,162

Charge-offs	(10,359)		(184)		—		—		(33)		(5,298)		(15,874)
Recoveries	2,214		31		1		1		113		390		2,750
Provision (credit)	8,219		432		1,822		(445)		(364)		6,167		15,831
Ending balance	$	62,783	$	6,335	$	31,937	$	9,228	$	5,043	$	56,543	$	171,869
Six months ended June 30, 2023
Allowance for credit losses
Beginning balance	$	59,394	$	6,019	$	21,473	$	6,987	$	4,668	$	53,320	$	151,861

Charge-offs	(19,821)		(184)		—		—		(33)		(9,502)		(29,540)
Recoveries	3,430		36		3		531		156		549		4,705
Provision	19,780		464		10,461		1,710		252		12,176		44,843
Ending balance	$	62,783	$	6,335	$	31,937	$	9,228	$	5,043	$	56,543	$	171,869
Period-end allowance allocated to:
Loans evaluated on an individual basis	$	1,953	$	—	$	—	$	—	$	—	$	—	$	1,953
Loans evaluated on a collective basis	60,830		6,335		31,937		9,228		5,043		56,543		169,916
Ending balance	$	62,783	$	6,335	$	31,937	$	9,228	$	5,043	$	56,543	$	171,869
Period-end loan balances:
Loans evaluated on an individual basis	$	18,367	$	3,979	$	7,515	$	741	$	6,491	$	2,175	$	39,268
Loans evaluated on a collective basis	3,195,419		1,879,076		3,545,285		954,483		820,259		1,903,044		12,297,566
Ending balance	$	3,213,786	$	1,883,055	$	3,552,800	$	955,224	$	826,750	$	1,905,219	$	12,336,834

(1)Includes commercial small business leases.

(2)Period-end loan balance excludes reverse mortgages at fair value of $3.1 million.

(3)Includes home equity lines of credit, installment loans, unsecured lines of credit and education loans.


(Dollars in thousands)	Commercial and Industrial(1)		Owner - occupied Commercial		Commercial Mortgages		Construction		Residential(2)		Consumer(3)		Total
Three months ended June 30, 2022
Allowance for credit losses
Beginning balance	$	65,716	$	6,125	$	23,105	$	3,145	$	4,956	$	33,283	$	136,330

Charge-offs	(2,549)		—		—		—		—		(1,418)		(3,967)
Recoveries	870		141		1		—		144		183		1,339
(Credit) provision	(3,116)		(756)		557		1,913		(112)		9,782		8,268
Ending balance	$	60,921	$	5,510	$	23,663	$	5,058	$	4,988	$	41,830	$	141,970
Six months ended June 30, 2022
Allowance for loan losses
Beginning balance	$	49,967	$	4,574	$	11,623	$	1,903	$	3,352	$	23,088	$	94,507
Initial allowance on acquired PCD loans	22,614		595		2,684		71		61		78		26,103
Charge-offs	(6,188)		(179)		(37)		—		(186)		(2,228)		(8,818)
Recoveries	1,471		267		122		—		530		549		2,939
(Credit) provision(4)	(6,943)		253		9,271		3,084		1,231		20,343		27,239
Ending balance	$	60,921	$	5,510	$	23,663	$	5,058	$	4,988	$	41,830	$	141,970
Period-end allowance allocated to:
Loans evaluated on an individual basis	$	5,437	$	—	$	—	$	—	$	—	$	—	$	5,437
Loans evaluated on a collective basis	55,484		5,510		23,663		5,058		4,988		41,830		136,533
Ending balance	$	60,921	$	5,510	$	23,663	$	5,058	$	4,988	$	41,830	$	141,970
Period-end loan balances:
Loans evaluated on an individual basis	$	29,030	$	787	$	7,771	$	5,392	$	5,803	$	2,012	$	50,795
Loans evaluated on a collective basis	3,078,710		1,822,442		3,313,883		928,932		764,772		1,520,584		11,429,323
Ending balance	$	3,107,740	$	1,823,229	$	3,321,654	$	934,324	$	770,575	$	1,522,596	$	11,480,118

(1)Includes commercial small business leases.

(2)Period-end loan balance excludes reverse mortgages at fair value of $2.6 million.

(3)Includes home equity lines of credit, installment loans, unsecured lines of credit and education loans.

(4)Includes $23.5 million initial provision for credit losses on non-PCD loans.

Summary of Nonaccrual and Past Due Loans

The following tables show nonaccrual and past due loans presented at amortized cost at the date indicated:


	June 30, 2023
(Dollars in thousands)	30–89 Days Past Due and Still Accruing			Greater Than 90 Days Past Due and Still Accruing			Total Past Due And Still Accruing			Accruing Current Balances			Nonaccrual Loans With No Allowance			Nonaccrual Loans With An Allowance			Total Loans
Commercial and industrial(1)	$	8,320		$	989		$	9,309		$	3,186,199		$	6,017		$	12,261		$	3,213,786
Owner-occupied commercial	2,350			—			2,350			1,878,041			2,664			—			1,883,055
Commercial mortgages	5,035			353			5,388			3,541,109			6,303			—			3,552,800
Construction	2,051			—			2,051			952,432			741			—			955,224
Residential(2)	3,176			—			3,176			820,865			2,709			—			826,750
Consumer(3)	14,255			12,229			26,484			1,876,427			2,308			—			1,905,219
Total	$	35,187		$	13,571		$	48,758		$	12,255,073		$	20,742		$	12,261		$	12,336,834
% of Total Loans	0.29		%	0.11		%	0.40		%	99.33		%	0.17		%	0.10		%	100		%

(1)Includes commercial small business leases.

(2)Residential accruing current balances excludes reverse mortgages at fair value of $3.1 million.

(3)Includes $18.2 million of delinquent, but still accruing, U.S. government-guaranteed student loans that carry little risk of credit loss.


	December 31, 2022
(Dollars in thousands)	30–89 Days Past Due and Still Accruing			Greater Than 90 Days Past Due and Still Accruing			Total Past Due And Still Accruing			Accruing Current Balances			Nonaccrual Loans(1)			Total Loans
Commercial and industrial(2)	$	10,767		$	311		$	11,078		$	3,116,478		$	6,770		$	3,134,326
Owner-occupied commercial	3,500			474			3,974			1,805,222			386			1,809,582
Commercial mortgages	2,137			237			2,374			3,343,551			5,159			3,351,084
Construction	—			—			—			1,038,906			5,143			1,044,049
Residential(3)	2,563			—			2,563			753,703			3,199			759,465
Consumer(4)	12,263			15,513			27,776			1,781,009			2,145			1,810,930
Total(4)	$	31,230		$	16,535		$	47,765		$	11,838,869		$	22,802		$	11,909,436
% of Total Loans	0.26		%	0.14		%	0.40		%	99.41		%	0.19		%	100		%

(1)There were no nonaccrual loans with an allowance as of December 31, 2022.

(2)Includes commercial small business leases.

(3)Residential accruing current balances excludes reverse mortgages, at fair value of $2.4 million.

(4)Includes $21.1 million of delinquent, but still accruing, U.S. government-guaranteed student loans that carry little risk of credit loss.

The following table shows the performance of loans that have been modified in the last 12 months:


	June 30, 2023
(Dollars in thousands)	30-89 Days Past Due and Still Accruing		90+ Days Past Due and Still Accruing		Accruing Current Balances		Nonaccrual Loans		Total
Commercial and industrial(1)	$	—	$	—	$	30,301	$	1,393	$	31,694
Owner-occupied commercial	—		—		1,062		144		1,206
Commercial mortgages	—		—		9,468		—		9,468
Construction	—		—		3,305		—		3,305

Consumer(2)	358		101		4,997		—		5,456
Total	$	358	$	101	$	49,133	$	1,537	$	51,129

(1)Includes commercial small business leases.

(2)Includes home equity lines of credit, installment loans, unsecured lines of credit and education loans.

Schedule Of Collateral Dependent Loans

The following table presents the amortized cost basis of nonaccruing collateral-dependent loans by class at June 30, 2023 and December 31, 2022:


	June 30, 2023		December 31, 2022
(Dollars in thousands)	Property		Equipment and other		Property		Equipment and other
Commercial and industrial(1)	$	15,255	$	3,023	$	3,848	$	2,922
Owner-occupied commercial	2,664		—		386		—
Commercial mortgages	6,303		—		5,159		—
Construction	741		—		5,143		—
Residential(2)	2,709		—		3,199		—
Consumer(3)	2,308		—		2,145		—
Total	$	29,980	$	3,023	$	19,880	$	2,922

(1)Includes commercial small business leases.

(2)Excludes reverse mortgages at fair value.

(3)Includes home equity lines of credit, installment loans, unsecured lines of credit and education loans.

Schedule of Commercial Credit Exposure

The following tables provide an analysis of loans by portfolio segment based on the credit quality indicators used to determine the allowance for credit losses as of June 30, 2023.


	Term Loans Amortized Cost Basis by Origination Year
	2023		2022		2021		2020		2019		Prior		Revolving loans amortized cost basis		Revolving loans converted to term		Total
(Dollars in thousands)
Commercial and industrial(1):
Risk Rating
Pass	$	497,648	$	971,490	$	368,237	$	310,758	$	143,004	$	458,737	$	8,277	$	246,341	$	3,004,492
Special mention	7,658		27,040		3,594		768		601		522		—		2,455		42,638
Substandard or Lower	54,478		18,091		12,112		10,084		36,939		19,883		—		15,069		166,656
	$	559,784	$	1,016,621	$	383,943	$	321,610	$	180,544	$	479,142	$	8,277	$	263,865	$	3,213,786
Current-period gross writeoffs	$	82	$	3,485	$	5,595	$	1,184	$	3,171	$	6,304	$	—	$	—	$	19,821
Owner-occupied commercial:
Risk Rating
Pass	$	164,939	$	279,655	$	294,797	$	216,730	$	203,500	$	411,651	$	—	$	177,666	$	1,748,938
Special mention	2,929		652		5,436		5,931		8,824		5,747		—		1,209		30,728
Substandard or Lower	8,606		18,378		3,820		8,538		2,872		42,916		—		18,259		103,389
	$	176,474	$	298,685	$	304,053	$	231,199	$	215,196	$	460,314	$	—	$	197,134	$	1,883,055
Current-period gross writeoffs	$	—	$	—	$	—	$	—	$	184	$	—	$	—	$	—	$	184
Commercial mortgages:
Risk Rating
Pass	$	380,749	$	509,272	$	580,119	$	502,722	$	519,953	$	735,252	$	—	$	253,328	$	3,481,395
Special mention	9,328		—		71		2,438		6,032		5,367		—		301		23,537
Substandard or Lower	9,470		17,042		4,742		10,080		1,614		4,692		—		228		47,868
	$	399,547	$	526,314	$	584,932	$	515,240	$	527,599	$	745,311	$	—	$	253,857	$	3,552,800
Current-period gross writeoffs	$	—	$	—	$	—	$	—	$	—	$	—	$	—	$	—	$	—
Construction:
Risk Rating
Pass	$	277,159	$	378,299	$	206,930	$	22,097	$	2,441	$	8,118	$	—	$	36,970	$	932,014
Special mention	13,527		—		—		—		—		—		—		—		13,527
Substandard or Lower	—		—		—		8,942		168		—		—		573		9,683
	$	290,686	$	378,299	$	206,930	$	31,039	$	2,609	$	8,118	$	—	$	37,543	$	955,224
Current-period gross writeoffs	$	—	$	—	$	—	$	—	$	—	$	—	$	—	$	—	$	—
Residential(2):
Risk Rating
Performing	$	104,143	$	70,167	$	105,199	$	58,757	$	34,406	$	447,587	$	—	$	—	$	820,259
Nonperforming	—		171		1,007		492		1,266		3,555		—		—		6,491
	$	104,143	$	70,338	$	106,206	$	59,249	$	35,672	$	451,142	$	—	$	—	$	826,750
Current-period gross writeoffs	$	33	$	—	$	—	$	—	$	—	$	—	$	—	$	—	$	33
Consumer(3):
Risk Rating
Performing	$	159,097	$	629,797	$	174,387	$	113,970	$	49,228	$	250,979	$	521,054	$	4,532	$	1,903,044
Nonperforming	—		—		—		—		43		188		1,626		318		2,175
	$	159,097	$	629,797	$	174,387	$	113,970	$	49,271	$	251,167	$	522,680	$	4,850	$	1,905,219
Current-period gross writeoffs	$	482	$	6,361	$	2,122	$	207	$	99	$	231	$	—	$	—	$	9,502

(1)Includes commercial small business leases.

(2)Excludes reverse mortgages at fair value.

(3)Includes home equity lines of credit, installment loans, unsecured lines of credit and education loans.

The following tables provide an analysis of loans by portfolio segment based on the credit quality indicators used to determine the allowance for credit losses, as of December 31, 2022.


	Term Loans Amortized Cost Basis by Origination Year
	2022		2021		2020		2019		2018		Prior		Revolving loans amortized cost basis		Revolving loans converted to term		Total
(Dollars in thousands)
Commercial and industrial(1):
Risk Rating
Pass	$	1,123,803	$	501,761	$	387,225	$	211,310	$	153,713	$	276,588	$	8,099	$	250,486	$	2,912,985
Special mention	28,672		27,689		7,585		9,451		347		1,010		—		2,596		77,350
Substandard or Lower	32,362		16,162		6,943		37,534		37,133		6,768		—		7,089		143,991
	$	1,184,837	$	545,612	$	401,753	$	258,295	$	191,193	$	284,366	$	8,099	$	260,171	$	3,134,326
Owner-occupied commercial:
Risk Rating
Pass	$	280,898	$	325,388	$	258,177	$	226,717	$	106,390	$	363,420	$	—	$	132,942	$	1,693,932
Special mention	17,376		—		—		—		—		2,166		—		3,351		22,893
Substandard or Lower	2,981		1,500		23,284		4,401		11,864		35,311		—		13,416		92,757
	$	301,255	$	326,888	$	281,461	$	231,118	$	118,254	$	400,897	$	—	$	149,709	$	1,809,582
Commercial mortgages:
Risk Rating
Pass	$	516,783	$	600,226	$	526,312	$	549,788	$	276,414	$	594,024	$	—	$	210,550	$	3,274,097
Special mention	1,450		75		3,848		6,121		9,596		32,014		—		—		53,104
Substandard or Lower	1,861		1,210		12,552		2,909		3,573		1,209		—		569		23,883
	$	520,094	$	601,511	$	542,712	$	558,818	$	289,583	$	627,247	$	—	$	211,119	$	3,351,084
Construction:
Risk Rating
Pass	$	448,581	$	299,619	$	115,667	$	9,319	$	26,553	$	7,539	$	—	$	122,116	$	1,029,394

Special mention	—		—		—		—		—		—		—		581		581
Substandard or Lower	—		4,200		8,930		183		—		—		—		761		14,074
	$	448,581	$	303,819	$	124,597	$	9,502	$	26,553	$	7,539	$	—	$	123,458	$	1,044,049
Residential(2):
Risk Rating
Performing	$	64,500	$	110,508	$	60,625	$	36,118	$	45,859	$	434,175	$	—	$	—	$	751,785
Nonperforming	—		729		502		999		1,218		4,232		—		—		7,680
	$	64,500	$	111,237	$	61,127	$	37,117	$	47,077	$	438,407	$	—	$	—	$	759,465
Consumer(3):
Risk Rating
Performing	$	595,158	$	195,397	$	126,456	$	54,449	$	220,039	$	71,478	$	540,308	$	5,232	$	1,808,517
Nonperforming	—		—		350		—		479		—		1,255		329		2,413
	$	595,158	$	195,397	$	126,806	$	54,449	$	220,518	$	71,478	$	541,563	$	5,561	$	1,810,930

(1)Includes commercial small business leases.

(2)Excludes reverse mortgages at fair value.

(3)Includes home equity lines of credit, installment loans, unsecured lines of credit and education loans.

Schedule of Loans Identified as Troubled Debt Restructurings During Periods Indicated

The following table shows the amortized cost basis at the end of the reporting period of troubled loans, disaggregated by portfolio segment and type of modification granted.


	June 30, 2023
(Dollars in thousands)	Term Extension		More-Than-Insignificant Payment Delay		Combination- Term Extension and Payment Delay		Combination- Term Extension and Interest Rate Reduction		Combination - Payment Delay and Interest Rate Reduction		Total		% of Total Loan Category
Commercial and industrial(1)	$	21,530	$	—	$	10,164	$	—	$	—	$	31,694	0.99	%
Owner-occupied commercial	—		—		1,062		144		—		1,206		0.06	%
Commercial mortgages	9,468		—		—		—		—		9,468		0.27	%
Construction	3,305		—		—		—		—		3,305		0.35	%

Consumer(2)	888		871		3,344		158		195		5,456		0.29	%
Total	$	35,191	$	871	$	14,570	$	302	$	195	$	51,129	0.41	%

(1)Includes commercial small business leases.

(2)Includes home equity lines of credit, installment loans, unsecured lines of credit and education loans.

The following table describes the financial effect of the modifications made to troubled loans as of June 30, 2023:


	Term Extension(1)	Interest Rate Reduction(2)	More-Than-Insignificant Payment Delay(3)
Commercial and industrial	1.08	—%	0.08%
Owner-occupied commercial	1.29	2.57	0.01
Commercial mortgages	1.33	—	—
Construction	0.25	—	—

Consumer	4.35	2.65	0.04

(1)Represents the weighted-average increase in the life of modified loans measured in years, which reduces monthly payment amounts for borrowers.

(2)Represents the weighted-average decrease in the contractual interest rate on the modified loans.

(3)Represents the percentage of loans deferred over the total loan portfolio excluding reverse mortgages at fair value.

The following table presents the balance of TDRs as of the indicated date:



(Dollars in thousands)	December 31, 2022
Performing TDRs	$	19,737
Nonperforming TDRs	2,006
Total TDRs	$	21,743

The following table presents information regarding the types of loan modifications made for the three and six months ended June 30, 2022:


	Three months ended June 30, 2022					Six months ended June 30, 2022
	Contractual payment reduction and term extension	Maturity Date Extension	Discharged in bankruptcy	Other(1)	Total	Contractual payment reduction and term extension	Maturity Date Extension	Discharged in bankruptcy	Other(1)	Total
Commercial and industrial	—	—	—	—	—	1	—	—	—	1



Residential	—	—	1	—	1	1	—	1	—	2
Consumer	—	26	1	—	27	1	26	3	1	31
Total	—	26	2	—	28	3	26	4	1	34

(1)Other includes interest rate reduction, forbearance, and interest only payments.

The following table presents loans modified as TDRs during the three and six months ended June 30, 2022.


	Three months ended June 30, 2022				Six Months Ended June 30, 2022
(Dollars in thousands)	Pre Modification		Post Modification		Pre Modification		Post Modification
Commercial	$	—	$	—	$	(19)	$	(19)



Residential	134		134		139		139
Consumer	281		281		463		463
Total(1)(2)	$	415	$	415	$	583	$	583

(1)During the three and six months ended June 30, 2022 the TDRs set forth in the table above resulted in a less than $0.1 million increase and a $0.2 million increase in the allowance for credit losses, respectively, and no additional charge-offs in either period. During the three and six months ended June 30, 2022, no TDRs defaulted that had received troubled debt modification during the past twelve months.

(2)The TDRs set forth in the table above did not occur as a result of the loan forbearance program under the CARES Act.