XML 21 R14.htm IDEA: XBRL DOCUMENT v3.24.3
Loans
9 Months Ended
Sep. 30, 2024
Loans and Leases Receivable Disclosure [Abstract]  
Loans 4.) LOANS

The Company’s loan portfolio consisted of the following as of the dates indicated (in thousands):

 

 

 

Principal
Amount
Outstanding

 

 

Net Deferred
Loan (Fees)
Costs

 

 

Loans,
Net

 

September 30, 2024

 

 

 

 

 

 

 

 

 

Commercial business

 

$

653,921

 

 

$

598

 

 

$

654,519

 

Commercial mortgage - construction

 

 

535,124

 

 

 

(1,618

)

 

 

533,506

 

Commercial mortgage - multifamily

 

 

468,064

 

 

 

(537

)

 

 

467,527

 

Commercial mortgage - non-owner occupied

 

 

815,369

 

 

 

(977

)

 

 

814,392

 

Commercial mortgage - owner occupied

 

 

290,221

 

 

 

(5

)

 

 

290,216

 

Residential real estate loans

 

 

636,870

 

 

 

11,371

 

 

 

648,241

 

Residential real estate lines

 

 

72,926

 

 

 

3,277

 

 

 

76,203

 

Consumer indirect

 

 

846,903

 

 

 

27,748

 

 

 

874,651

 

Other consumer

 

 

43,803

 

 

 

(69

)

 

 

43,734

 

Total

 

$

4,363,201

 

 

$

39,788

 

 

 

4,402,989

 

Allowance for credit losses – loans

 

 

 

 

 

 

 

 

(44,678

)

Total loans, net

 

 

 

 

 

 

 

$

4,358,311

 

December 31, 2023

 

 

 

 

 

 

 

 

 

Commercial business

 

$

734,947

 

 

$

753

 

 

$

735,700

 

Commercial mortgage - construction

 

 

495,198

 

 

 

(2,195

)

 

 

493,003

 

Commercial mortgage - multifamily

 

 

452,778

 

 

 

(623

)

 

 

452,155

 

Commercial mortgage - non-owner occupied

 

 

789,631

 

 

 

(1,116

)

 

 

788,515

 

Commercial mortgage - owner occupied

 

 

271,662

 

 

 

(16

)

 

 

271,646

 

Residential real estate loans

 

 

637,173

 

 

 

12,649

 

 

 

649,822

 

Residential real estate lines

 

 

73,972

 

 

 

3,395

 

 

 

77,367

 

Consumer indirect

 

 

915,723

 

 

 

33,108

 

 

 

948,831

 

Other consumer

 

 

45,167

 

 

 

(67

)

 

 

45,100

 

Total

 

$

4,416,251

 

 

$

45,888

 

 

 

4,462,139

 

Allowance for credit losses – loans

 

 

 

 

 

 

 

 

(51,082

)

Total loans, net

 

 

 

 

 

 

 

$

4,411,057

 

 

Loans held for sale (not included above) were comprised entirely of residential real estate mortgages and totaled $2.5 million and $1.4 million as of September 30, 2024 and December 31, 2023, respectively.

The Company sells certain qualifying newly originated or refinanced residential real estate loans on the secondary market. Residential real estate loans serviced for others, which are not included in the consolidated statements of financial condition, amounted to $276.8 million and $269.4 million as of September 30, 2024 and December 31, 2023, respectively.

The Company elected to exclude AIR from the amortized cost basis of loans disclosed throughout this footnote. As of both September 30, 2024, and December 31, 2023, AIR for loans totaled $20.8 million and is included in other assets on the Company’s consolidated statements of financial condition.

(4.) LOANS (Continued)

Past Due Loans Aging

The Company’s recorded investment, by loan class, in current and nonaccrual loans, as well as an analysis of accruing delinquent loans is set forth as of the dates indicated (in thousands):

 

 

 

30-59 Days
Past Due

 

 

60-89 Days
Past Due

 

 

Greater
Than
90 Days

 

 

Total Past
Due

 

 

Nonaccrual

 

 

Current

 

 

Total
Loans

 

 

Nonaccrual
with no specific
allowance

 

September 30, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial business

 

$

7

 

 

$

6,500

 

 

$

8

 

 

$

6,515

 

 

$

5,752

 

 

$

641,654

 

 

$

653,921

 

 

$

332

 

Commercial mortgage - construction

 

 

52

 

 

 

 

 

 

 

 

 

52

 

 

 

20,280

 

 

 

514,792

 

 

 

535,124

 

 

 

20,280

 

Commercial mortgage - multifamily

 

 

 

 

 

 

 

 

 

 

 

 

 

 

71

 

 

 

467,993

 

 

 

468,064

 

 

 

71

 

Commercial mortgage - non-owner occupied

 

 

334

 

 

 

 

 

 

 

 

 

334

 

 

 

4,903

 

 

 

810,132

 

 

 

815,369

 

 

 

4,582

 

Commercial mortgage - owner occupied

 

 

 

 

 

 

 

 

 

 

 

 

 

 

366

 

 

 

289,855

 

 

 

290,221

 

 

 

366

 

Residential real estate loans

 

 

2,356

 

 

 

 

 

 

 

 

 

2,356

 

 

 

5,790

 

 

 

628,724

 

 

 

636,870

 

 

 

5,790

 

Residential real estate lines

 

 

81

 

 

 

49

 

 

 

 

 

 

130

 

 

 

232

 

 

 

72,564

 

 

 

72,926

 

 

 

232

 

Consumer indirect

 

 

7,284

 

 

 

1,998

 

 

 

 

 

 

9,282

 

 

 

3,291

 

 

 

834,330

 

 

 

846,903

 

 

 

3,291

 

Other consumer

 

 

236

 

 

 

11

 

 

 

35

 

 

 

282

 

 

 

14

 

 

 

43,507

 

 

 

43,803

 

 

 

14

 

Total loans, gross

 

$

10,350

 

 

$

8,558

 

 

$

43

 

 

$

18,951

 

 

$

40,699

 

 

$

4,303,551

 

 

$

4,363,201

 

 

$

34,958

 

December 31, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial business

 

$

341

 

 

$

 

 

$

 

 

$

341

 

 

$

5,664

 

 

$

728,942

 

 

$

734,947

 

 

$

341

 

Commercial mortgage - construction

 

 

 

 

 

727

 

 

 

 

 

 

727

 

 

 

5,320

 

 

 

489,151

 

 

 

495,198

 

 

 

5,320

 

Commercial mortgage - multifamily

 

 

4,036

 

 

 

 

 

 

 

 

 

4,036

 

 

 

189

 

 

 

448,553

 

 

 

452,778

 

 

 

189

 

Commercial mortgage - non-owner occupied

 

 

338

 

 

 

 

 

 

 

 

 

338

 

 

 

4,651

 

 

 

784,642

 

 

 

789,631

 

 

 

4,651

 

Commercial mortgage - owner occupied

 

 

1,526

 

 

 

 

 

 

 

 

 

1,526

 

 

 

403

 

 

 

269,733

 

 

 

271,662

 

 

 

403

 

Residential real estate loans

 

 

2,614

 

 

 

80

 

 

 

 

 

 

2,694

 

 

 

6,364

 

 

 

628,115

 

 

 

637,173

 

 

 

6,364

 

Residential real estate lines

 

 

163

 

 

 

20

 

 

 

 

 

 

183

 

 

 

221

 

 

 

73,568

 

 

 

73,972

 

 

 

221

 

Consumer indirect

 

 

16,128

 

 

 

3,204

 

 

 

 

 

 

19,332

 

 

 

3,814

 

 

 

892,577

 

 

 

915,723

 

 

 

3,814

 

Other consumer

 

 

122

 

 

 

27

 

 

 

21

 

 

 

170

 

 

 

13

 

 

 

44,984

 

 

 

45,167

 

 

 

13

 

Total loans, gross

 

$

25,268

 

 

$

4,058

 

 

$

21

 

 

$

29,347

 

 

$

26,639

 

 

$

4,360,265

 

 

$

4,416,251

 

 

$

21,316

 

 

There were $35 thousand and $21 thousand in consumer overdrafts which were past due greater than 90 days as of September 30, 2024 and December 31, 2023. Consumer overdrafts are overdrawn deposit accounts which have been reclassified as loans but by their terms do not accrue interest.

Interest income on nonaccrual loans, if recognized, is recorded using the cash basis method of accounting. There was no interest income recognized on nonaccrual loans during the nine months ended September 30, 2024 and 2023. Estimated interest income of $519 thousand and $437 thousand for the nine months ended September 30, 2024 and 2023, respectively, would have been recorded if all such loans had been accruing interest according to their original contractual terms.

Loan Modifications for Borrowers Experiencing Financial Difficulty

Loans may be modified when it is determined that a borrower is experiencing financial difficulty. Loan modifications may include principal forgiveness, interest rate reduction, an other-than-insignificant payment delay, and term extensions, or a combination of these concessions.

(4.) LOANS (Continued)

The following table presents the amortized cost basis of loans modified to borrowers experiencing financial difficulty, disaggregated by loan class and type of concession granted as of September 30, 2024 (in thousands):

 

 

 

Term Extension

 

 

 

Amortized Cost Basis

 

 

% of Total Loans

 

Loan Type

 

 

 

 

 

 

Commercial business

 

$

 

 

 

0.0

%

Commercial mortgage - construction

 

 

 

 

 

0.0

%

Commercial mortgage - multifamily

 

 

 

 

 

0.0

%

Commercial mortgage - non-owner occupied

 

 

 

 

 

0.0

%

Commercial mortgage - owner occupied

 

 

 

 

 

0.0

%

Residential real estate loans

 

 

1,736

 

 

 

0.1

%

Residential real estate lines

 

 

 

 

 

0.0

%

Consumer indirect

 

 

 

 

 

0.0

%

Other consumer

 

 

 

 

 

0.0

%

Total

 

$

1,736

 

 

 

0.1

%

The following table describes the financial effect of the modifications made to borrowers experiencing financial difficulty:

 

Term Extension

Loan Type

 

Financial Effect

Residential real estate loans

 

Added a weighted average 10.0 years to the life of the loan, which reduced the monthly payment amount for the borrower.

 

The Company closely monitors the performance of loans that are modified to borrowers experiencing financial difficulty to understand the effectiveness of its modification efforts. The following table depicts the performance of loans that have been modified in the nine months ended September 30, 2024 (in thousands):

 

 

 

Payment Status (Amortized Cost Basis)

 

 

 

Current

 

 

30-89 Days
Past Due

 

 

90+ Days
Past Due

 

Loan Type

 

 

 

 

 

 

 

 

 

Commercial business

 

$

 

 

$

 

 

$

 

Commercial mortgage - construction

 

 

 

 

 

 

 

 

 

Commercial mortgage - multifamily

 

 

 

 

 

 

 

 

 

Commercial mortgage - non-owner occupied

 

 

 

 

 

 

 

 

 

Commercial mortgage - owner occupied

 

 

 

 

 

 

 

 

 

Residential real estate loans

 

 

1,196

 

 

 

386

 

 

 

154

 

Residential real estate lines

 

 

 

 

 

 

 

 

 

Consumer indirect

 

 

 

 

 

 

 

 

 

Other consumer

 

 

 

 

 

 

 

 

 

Total

 

$

1,196

 

 

$

386

 

 

$

154

 

 

(4.) LOANS (Continued)

Collateral Dependent Loans

Management has determined that specific commercial loans on nonaccrual status, all loans that have had their terms restructured when a borrower is experiencing financial difficulty, and other loans deemed appropriate by management where repayment is expected to be provided substantially through the operation or sale of the collateral to be collateral dependent loans. The following table presents the amortized cost basis of collateral dependent loans by collateral type as of September 30, 2024 and December 31, 2023 (in thousands):

 

 

Collateral type

 

 

 

 

 

 

 

 

 

Business assets

 

 

Real property

 

 

Total

 

 

Specific Reserve

 

September 30, 2024

 

 

 

 

 

 

 

 

 

 

 

 

Commercial business

 

$

6,939

 

 

$

5,000

 

 

$

11,939

 

 

$

2,321

 

Commercial mortgage - construction

 

 

 

 

 

29,812

 

 

 

29,812

 

 

 

 

Commercial mortgage - multifamily

 

 

 

 

 

70

 

 

 

70

 

 

 

 

Commercial mortgage - non-owner occupied

 

 

 

 

 

17,788

 

 

 

17,788

 

 

 

24

 

Commercial mortgage - owner occupied

 

 

 

 

 

745

 

 

 

745

 

 

 

 

Total

 

$

6,939

 

 

$

53,415

 

 

$

60,354

 

 

$

2,345

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2023

 

 

 

 

 

 

 

 

 

 

 

 

Commercial business

 

$

8,698

 

 

$

5,000

 

 

$

13,698

 

 

$

2,198

 

Commercial mortgage - construction

 

 

 

 

 

14,939

 

 

 

14,939

 

 

 

 

Commercial mortgage - multifamily

 

 

 

 

 

6,164

 

 

 

6,164

 

 

 

559

 

Commercial mortgage - non-owner occupied

 

 

 

 

 

4,651

 

 

 

4,651

 

 

 

 

Commercial mortgage - owner occupied

 

 

 

 

 

821

 

 

 

821

 

 

 

 

Total

 

$

8,698

 

 

$

31,575

 

 

$

40,273

 

 

$

2,757

 

Credit Quality Indicators

The Company categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors such as the fair value of collateral. The Company analyzes commercial business and commercial mortgage loans individually by classifying the loans as to credit risk. Risk ratings are updated any time the situation warrants. The Company uses the following definitions for risk ratings:

Special Mention: Loans classified as special mention have a potential weakness that deserves management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the Company’s credit position at some future date.

Substandard: Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the Company will sustain some loss if the deficiencies are not corrected.

Doubtful: Loans classified as doubtful have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.

Loans that do not meet the criteria above that are analyzed individually as part of the process described above are considered “uncriticized” or pass-rated loans and are included in groups of homogeneous loans with similar risk and loss characteristics.

(4.) LOANS (Continued)

The following tables set forth the Company’s commercial loan portfolio, categorized by internally assigned asset classification, as of the dates indicated (in thousands):

 

 

 

Term Loans Amortized Cost Basis by Origination Year

 

 

 

 

 

 

 

 

 

 

 

 

2024

 

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

Prior

 

 

Revolving
Loans
Amortized
Cost Basis

 

 

Revolving
Loans
Converted
to Term

 

 

Total

 

September 30, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Business:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Uncriticized

 

$

79,428

 

 

$

85,801

 

 

$

76,264

 

 

$

46,767

 

 

$

33,608

 

 

$

20,535

 

 

$

277,164

 

 

$

 

 

$

619,567

 

Special mention

 

 

95

 

 

 

5,487

 

 

 

319

 

 

 

2,261

 

 

 

3

 

 

 

1,843

 

 

 

8,931

 

 

 

 

 

 

18,939

 

Substandard

 

 

15

 

 

 

1,077

 

 

 

21

 

 

 

72

 

 

 

22

 

 

 

200

 

 

 

9,093

 

 

 

 

 

 

10,500

 

Doubtful

 

 

 

 

 

 

 

 

5,039

 

 

 

 

 

 

 

 

 

265

 

 

 

209

 

 

 

 

 

 

5,513

 

Total Commercial Business loans

 

$

79,538

 

 

$

92,365

 

 

$

81,643

 

 

$

49,100

 

 

$

33,633

 

 

$

22,843

 

 

$

295,397

 

 

$

 

 

$

654,519

 

Current period gross write-offs

 

$

 

 

$

5

 

 

$

 

 

$

20

 

 

$

 

 

$

85

 

 

$

 

 

$

 

 

$

110

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Mortgage - Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Uncriticized

 

$

25,209

 

 

$

156,803

 

 

$

307,613

 

 

$

3,996

 

 

$

346

 

 

$

6,683

 

 

$

 

 

$

 

 

$

500,650

 

Special mention

 

 

 

 

 

 

 

 

723

 

 

 

2,269

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,992

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9,583

 

 

 

 

 

 

 

 

 

9,583

 

Doubtful

 

 

 

 

 

820

 

 

 

 

 

 

19,461

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

20,281

 

Total Commercial Mortgage - Construction

 

$

25,209

 

 

$

157,623

 

 

$

308,336

 

 

$

25,726

 

 

$

346

 

 

$

16,266

 

 

$

 

 

$

 

 

$

533,506

 

Current period gross write-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Mortgage - Multifamily

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Uncriticized

 

$

16,393

 

 

$

106,024

 

 

$

46,205

 

 

$

145,511

 

 

$

65,848

 

 

$

70,012

 

 

$

 

 

$

 

 

$

449,993

 

Special mention

 

 

 

 

 

 

 

 

3,778

 

 

 

 

 

 

6,825

 

 

 

5,721

 

 

 

 

 

 

 

 

 

16,324

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

472

 

 

 

667

 

 

 

 

 

 

 

 

 

1,139

 

Doubtful

 

 

 

 

 

71

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

71

 

Total Commercial Mortgage - Multifamily

 

$

16,393

 

 

$

106,095

 

 

$

49,983

 

 

$

145,511

 

 

$

73,145

 

 

$

76,400

 

 

$

 

 

$

 

 

$

467,527

 

Current period gross write-offs

 

$

 

 

$

 

 

$

 

 

$

13

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

13

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Mortgage - Non-Owner Occupied

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Uncriticized

 

$

33,926

 

 

$

68,164

 

 

$

241,192

 

 

$

101,858

 

 

$

83,380

 

 

$

255,321

 

 

$

 

 

$

 

 

$

783,841

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

4,726

 

 

 

 

 

 

7,824

 

 

 

 

 

 

 

 

 

12,550

 

Substandard

 

 

 

 

 

12,885

 

 

 

 

 

 

210

 

 

 

 

 

 

3

 

 

 

 

 

 

 

 

 

13,098

 

Doubtful

 

 

 

 

 

 

 

 

321

 

 

 

 

 

 

 

 

 

4,582

 

 

 

 

 

 

 

 

 

4,903

 

Total Commercial Mortgage - Non-Owner Occupied

 

$

33,926

 

 

$

81,049

 

 

$

241,513

 

 

$

106,794

 

 

$

83,380

 

 

$

267,730

 

 

$

 

 

$

 

 

$

814,392

 

Current period gross write-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Mortgage - Owner Occupied

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Uncriticized

 

$

59,047

 

 

$

43,501

 

 

$

50,565

 

 

$

34,492

 

 

$

43,908

 

 

$

55,723

 

 

$

 

 

$

 

 

$

287,236

 

Special mention

 

 

 

 

 

 

 

 

454

 

 

 

 

 

 

318

 

 

 

1,228

 

 

 

 

 

 

 

 

 

2,000

 

Substandard

 

 

 

 

 

 

 

 

224

 

 

 

 

 

 

379

 

 

 

12

 

 

 

 

 

 

 

 

 

615

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

365

 

 

 

 

 

 

 

 

 

365

 

Total Commercial Mortgage - Owner Occupied

 

$

59,047

 

 

$

43,501

 

 

$

51,243

 

 

$

34,492

 

 

$

44,605

 

 

$

57,328

 

 

$

 

 

$

 

 

$

290,216

 

Current period gross write-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

(4.) LOANS (Continued)

 

 

 

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

 

December 31, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Business

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Uncriticized

 

$

111,035

 

 

$

124,572

 

 

$

77,079

 

 

$

49,531

 

 

$

21,971

 

 

$

64,648

 

 

$

257,585

 

 

$

 

 

$

706,421

 

Special mention

 

 

7,532

 

 

 

 

 

 

2,400

 

 

 

 

 

 

114

 

 

 

 

 

 

2,442

 

 

 

 

 

 

12,488

 

Substandard

 

 

1,609

 

 

 

11

 

 

 

81

 

 

 

 

 

 

 

 

 

888

 

 

 

8,532

 

 

 

 

 

 

11,121

 

Doubtful

 

 

 

 

 

5,097

 

 

 

 

 

 

 

 

 

14

 

 

 

397

 

 

 

162

 

 

 

 

 

 

5,670

 

Total Commercial Business

 

$

120,176

 

 

$

129,680

 

 

$

79,560

 

 

$

49,531

 

 

$

22,099

 

 

$

65,933

 

 

$

268,721

 

 

$

 

 

$

735,700

 

Current period gross write-offs

 

$

 

 

$

5

 

 

$

3

 

 

$

31

 

 

$

8

 

 

$

235

 

 

$

 

 

$

 

 

$

282

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Mortgage - Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Uncriticized

 

$

115,475

 

 

$

269,461

 

 

$

59,147

 

 

$

9,352

 

 

$

7,447

 

 

$

225

 

 

$

 

 

$

 

 

$

461,107

 

Special mention

 

 

 

 

 

 

 

 

16,895

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

16,895

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9,681

 

 

 

 

 

 

 

 

 

9,681

 

Doubtful

 

 

1,320

 

 

 

 

 

 

4,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5,320

 

Total Commercial Mortgage - Construction

 

$

116,795

 

 

$

269,461

 

 

$

80,042

 

 

$

9,352

 

 

$

7,447

 

 

$

9,906

 

 

$

 

 

$

 

 

$

493,003

 

Current period gross write-offs

 

$

980

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

980

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Mortgage - Multifamily

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Uncriticized

 

$

111,622

 

 

$

53,495

 

 

$

128,605

 

 

$

68,029

 

 

$

23,359

 

 

$

51,476

 

 

$

 

 

$

 

 

$

436,586

 

Special mention

 

 

 

 

 

494

 

 

 

241

 

 

 

6,825

 

 

 

119

 

 

 

 

 

 

 

 

 

 

 

 

7,679

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

499

 

 

 

 

 

 

7,215

 

 

 

 

 

 

 

 

 

7,714

 

Doubtful

 

 

77

 

 

 

 

 

 

83

 

 

 

14

 

 

 

 

 

 

2

 

 

 

 

 

 

 

 

 

176

 

Total Commercial Mortgage - Multifamily

 

$

111,699

 

 

$

53,989

 

 

$

128,929

 

 

$

75,367

 

 

$

23,478

 

 

$

58,693

 

 

$

 

 

$

 

 

$

452,155

 

Current period gross write-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Mortgage - Non-Owner Occupied

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Uncriticized

 

$

78,053

 

 

$

212,188

 

 

$

103,894

 

 

$

83,714

 

 

$

93,645

 

 

$

197,915

 

 

$

 

 

$

 

 

$

769,409

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

2,157

 

 

 

 

 

 

11,355

 

 

 

 

 

 

 

 

 

13,512

 

Substandard

 

 

 

 

 

338

 

 

 

212

 

 

 

 

 

 

 

 

 

379

 

 

 

 

 

 

 

 

 

929

 

Doubtful

 

 

 

 

 

 

 

 

15

 

 

 

 

 

 

67

 

 

 

4,583

 

 

 

 

 

 

 

 

 

4,665

 

Total Commercial Mortgage - Non-Owner Occupied

 

$

78,053

 

 

$

212,526

 

 

$

104,121

 

 

$

85,871

 

 

$

93,712

 

 

$

214,232

 

 

$

 

 

$

 

 

$

788,515

 

Current period gross write-offs

 

$

 

 

$

 

 

$

 

 

$

14

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

14

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Mortgage - Owner Occupied

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Uncriticized

 

$

45,220

 

 

$

68,542

 

 

$

37,270

 

 

$

48,118

 

 

$

26,571

 

 

$

45,087

 

 

$

 

 

$

 

 

$

270,808

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

419

 

 

 

 

 

 

16

 

 

 

 

 

 

 

 

 

435

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

403

 

 

 

 

 

 

 

 

 

403

 

Total Commercial Mortgage - Owner Occupied

 

$

45,220

 

 

$

68,542

 

 

$

37,270

 

 

$

48,537

 

 

$

26,571

 

 

$

45,506

 

 

$

 

 

$

 

 

$

271,646

 

Current period gross write-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

18

 

 

$

 

 

$

 

 

$

18

 

 

(4.) LOANS (Continued)

The Company utilizes payment status as a means of identifying and reporting problem and potential problem retail loans. The Company considers nonaccrual loans and loans past due greater than 90 days and still accruing interest to be non-performing. The following tables set forth the Company’s retail loan portfolio, categorized by performance status, as of the dates indicated (in thousands):

 

 

Term Loans Amortized Cost Basis by Origination Year

 

 

 

 

 

 

 

 

 

 

 

 

2024

 

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

Prior

 

 

Revolving
Loans
Amortized
Cost Basis

 

 

Revolving
Loans
Converted
to Term

 

 

Total

 

September 30, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Real Estate Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

36,246

 

 

$

113,089

 

 

$

76,412

 

 

$

76,403

 

 

$

102,516

 

 

$

237,785

 

 

$

 

 

$

 

 

$

642,451

 

Non-performing

 

 

 

 

 

396

 

 

 

529

 

 

 

806

 

 

 

1,264

 

 

 

2,795

 

 

 

 

 

 

 

 

 

5,790

 

Total Residential Real Estate Loans

 

$

36,246

 

 

$

113,485

 

 

$

76,941

 

 

$

77,209

 

 

$

103,780

 

 

$

240,580

 

 

$

 

 

$

 

 

$

648,241

 

Current period gross write-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

109

 

 

$

 

 

$

 

 

$

109

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Real Estate Lines

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

71,630

 

 

$

4,341

 

 

$

75,971

 

Non-performing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

51

 

 

 

181

 

 

 

232

 

Total Residential Real Estate Lines

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

71,681

 

 

$

4,522

 

 

$

76,203

 

Current period gross write-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer Indirect

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

170,455

 

 

$

200,312

 

 

$

260,279

 

 

$

168,344

 

 

$

50,062

 

 

$

21,908

 

 

$

 

 

$

 

 

$

871,360

 

Non-performing

 

 

147

 

 

 

592

 

 

 

983

 

 

 

981

 

 

 

402

 

 

 

186

 

 

 

 

 

 

 

 

 

3,291

 

Total Consumer Indirect Loans

 

$

170,602

 

 

$

200,904

 

 

$

261,262

 

 

$

169,325

 

 

$

50,464

 

 

$

22,094

 

 

$

 

 

$

 

 

$

874,651

 

Current period gross write-offs

 

$

100

 

 

$

3,585

 

 

$

4,553

 

 

$

3,475

 

 

$

1,352

 

 

$

1,308

 

 

$

 

 

$

 

 

$

14,373

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

6,489

 

 

$

30,578

 

 

$

2,641

 

 

$

872

 

 

$

413

 

 

$

259

 

 

$

2,433

 

 

$

 

 

$

43,685

 

Non-performing

 

 

4

 

 

 

2

 

 

 

 

 

 

 

 

 

 

 

 

7

 

 

 

36

 

 

 

 

 

 

49

 

Total Other Consumer Loans

 

$

6,493

 

 

$

30,580

 

 

$

2,641

 

 

$

872

 

 

$

413

 

 

$

266

 

 

$

2,469

 

 

$

 

 

$

43,734

 

Current period gross write-offs

 

$

428

 

 

$

79

 

 

$

118

 

 

$

25

 

 

$

25

 

 

$

4

 

 

$

88

 

 

$

 

 

$

767

 

 

 

(4.) LOANS (Continued)

 

 

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

 

December 31, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Real Estate Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

112,704

 

 

$

80,117

 

 

$

80,323

 

 

$

109,601

 

 

$

70,325

 

 

$

190,388

 

 

$

 

 

$

 

 

$

643,458

 

Non-performing

 

 

 

 

 

384

 

 

 

1,190

 

 

 

1,354

 

 

 

1,137

 

 

 

2,299

 

 

 

 

 

 

 

 

 

6,364

 

Total

 

$

112,704

 

 

$

80,501

 

 

$

81,513

 

 

$

110,955

 

 

$

71,462

 

 

$

192,687

 

 

$

 

 

$

 

 

$

649,822

 

Current period gross write-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

32

 

 

$

95

 

 

$

 

 

$

 

 

$

127

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Real Estate Lines

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

72,128

 

 

$

5,018

 

 

$

77,146

 

Non-performing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

55

 

 

 

166

 

 

 

221

 

Total

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

72,183

 

 

$

5,184

 

 

$

77,367

 

Current period gross write-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

28

 

 

$

13

 

 

$

41

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer Indirect

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

247,194

 

 

$

336,369

 

 

$

232,891

 

 

$

78,652

 

 

$

31,091

 

 

$

18,820

 

 

$

 

 

$

 

 

$

945,017

 

Non-performing

 

 

724

 

 

 

1,083

 

 

 

1,273

 

 

 

380

 

 

 

224

 

 

 

130

 

 

 

 

 

 

 

 

 

3,814

 

Total

 

$

247,918

 

 

$

337,452

 

 

$

234,164

 

 

$

79,032

 

 

$

31,315

 

 

$

18,950

 

 

$

 

 

$

 

 

$

948,831

 

Current period gross write-offs

 

$

1,371

 

 

$

6,279

 

 

$

5,845

 

 

$

1,787

 

 

$

1,282

 

 

$

1,459

 

 

$

 

 

$

 

 

$

18,023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

35,483

 

 

$

3,990

 

 

$

1,424

 

 

$

949

 

 

$

217

 

 

$

256

 

 

$

2,747

 

 

$

 

 

$

45,066

 

Non-performing

 

 

13

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

21

 

 

 

 

 

 

34

 

Total

 

$

35,496

 

 

$

3,990

 

 

$

1,424

 

 

$

949

 

 

$

217

 

 

$

256

 

 

$

2,768

 

 

$

 

 

$

45,100

 

Current period gross write-offs

 

$

902

 

 

$

127

 

 

$

105

 

 

$

52

 

 

$

31

 

 

$

20

 

 

$

47

 

 

$

 

 

$

1,284

 

 

(4.) LOANS (Continued)

Allowance for Credit Losses – Loans

The following table sets forth the changes in the allowance for credit losses loans for the three and nine months ended September 30, 2024 and 2023 (in thousands):

 

 

 

 

 

 

Commercial Mortgage

 

 

Residential Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

Commercial
Business

 

 

Construction

 

 

Multi-
family

 

 

Non-Owner
Occupied

 

 

Owner
Occupied

 

 

Loans

 

 

Lines

 

 

Consumer
Indirect

 

 

Other
Consumer

 

 

Total

 

Three months ended September 30, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses –
loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

12,246

 

 

$

3,746

 

 

$

3,449

 

 

$

6,052

 

 

$

2,118

 

 

$

4,211

 

 

$

769

 

 

$

10,842

 

 

$

519

 

 

$

43,952

 

Charge-offs

 

 

(40

)

 

 

 

 

 

(13

)

 

 

 

 

 

 

 

 

(2

)

 

 

 

 

 

(4,410

)

 

 

(187

)

 

 

(4,652

)

Recoveries

 

 

43

 

 

 

 

 

 

1

 

 

 

1

 

 

 

1

 

 

 

3

 

 

 

 

 

 

2,857

 

 

 

81

 

 

 

2,987

 

(Benefit) provision

 

 

(3,774

)

 

 

1,656

 

 

 

(828

)

 

 

1,425

 

 

 

2,081

 

 

 

(417

)

 

 

64

 

 

 

2,057

 

 

 

127

 

 

 

2,391

 

Ending balance

 

$

8,475

 

 

$

5,402

 

 

$

2,609

 

 

$

7,478

 

 

$

4,200

 

 

$

3,795

 

 

$

833

 

 

$

11,346

 

 

$

540

 

 

$

44,678

 

Nine months ended September 30, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

13,102

 

 

$

3,710

 

 

$

4,009

 

 

$

6,074

 

 

$

2,065

 

 

$

5,286

 

 

$

764

 

 

$

14,099

 

 

$

1,973

 

 

$

51,082

 

Charge-offs

 

 

(110

)

 

 

 

 

 

(13

)

 

 

 

 

 

 

 

 

(109

)

 

 

 

 

 

(14,373

)

 

 

(767

)

 

 

(15,372

)

Recoveries

 

 

143

 

 

 

 

 

 

 

 

 

3

 

 

 

4

 

 

 

10

 

 

 

 

 

 

9,003

 

 

 

301

 

 

 

9,464

 

(Benefit) provision

 

 

(4,660

)

 

 

1,692

 

 

 

(1,387

)

 

 

1,401

 

 

 

2,131

 

 

 

(1,392

)

 

 

69

 

 

 

2,617

 

 

 

(967

)

 

 

(496

)

Ending balance

 

$

8,475

 

 

$

5,402

 

 

$

2,609

 

 

$

7,478

 

 

$

4,200

 

 

$

3,795

 

 

$

833

 

 

$

11,346

 

 

$

540

 

 

$

44,678

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Mortgage

 

 

Residential Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

Commercial
Business

 

 

Construction

 

 

Multi-
family

 

 

Non-Owner
Occupied

 

 

Owner
Occupied

 

 

Loans

 

 

Lines

 

 

Consumer
Indirect

 

 

Other
Consumer

 

 

Total

 

Three months ended September 30, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses –
loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

13,418

 

 

$

3,868

 

 

$

4,260

 

 

$

6,407

 

 

$

2,291

 

 

$

4,646

 

 

$

710

 

 

$

13,306

 

 

$

930

 

 

$

49,836

 

Charge-offs

 

 

(146

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(4,848

)

 

 

(344

)

 

 

(5,338

)

Recoveries

 

 

114

 

 

 

 

 

 

 

 

 

886

 

 

 

86

 

 

 

4

 

 

 

 

 

 

2,565

 

 

 

85

 

 

 

3,740

 

Provision

 

 

(600

)

 

 

(255

)

 

 

(43

)

 

 

(1,081

)

 

 

(142

)

 

 

(791

)

 

 

(173

)

 

 

3,583

 

 

 

894

 

 

 

1,392

 

Ending balance

 

$

12,786

 

 

$

3,613

 

 

$

4,217

 

 

$

6,212

 

 

$

2,235

 

 

$

3,859

 

 

$

537

 

 

$

14,606

 

 

$

1,565

 

 

$

49,630

 

Nine months ended September 30, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

 

12,585

 

 

 

2,657

 

 

 

3,409

 

 

 

6,237

 

 

 

2,109

 

 

 

3,301

 

 

 

608

 

 

 

14,238

 

 

 

269

 

 

 

45,413

 

Charge-offs

 

 

(263

)

 

 

 

 

 

 

 

 

 

 

 

(18

)

 

 

(102

)

 

 

(41

)

 

 

(12,477

)

 

 

(1,064

)

 

 

(13,965

)

Recoveries

 

 

322

 

 

 

 

 

 

 

 

 

887

 

 

 

89

 

 

 

35

 

 

 

 

 

 

8,056

 

 

 

253

 

 

 

9,642

 

Provision (benefit)

 

 

142

 

 

 

956

 

 

 

808

 

 

 

(912

)

 

 

55

 

 

 

625

 

 

 

(30

)

 

 

4,789

 

 

 

2,107

 

 

 

8,540

 

Ending balance

 

$

12,786

 

 

$

3,613

 

 

$

4,217

 

 

$

6,212

 

 

$

2,235

 

 

$

3,859

 

 

$

537

 

 

$

14,606

 

 

$

1,565

 

 

$

49,630

 

 

 

(4.) LOANS (Continued)

Risk Characteristics

Loans are pooled based on their homogeneous risk characteristics. The Company has divided its loan portfolio into segments, as the loans within each segment have similar characteristics related to loan purpose, tenor, amortization, repayment source, payment frequency, collateral and recourse.

Commercial business loans primarily consist of loans to small to mid-sized businesses in our market area in a diverse range of industries. These loans are typically associated with higher credit risk and typically are made on the basis of the borrower’s ability to make repayment from the cash flow of the borrower’s business. Further, the collateral securing the loans may depreciate over time, may be difficult to appraise and may fluctuate in value. The credit risk related to commercial loans is largely influenced by general economic conditions, including inflation, and the resulting impact on a borrower’s operations or on the value of underlying collateral, if any.

Commercial mortgage loans generally have larger balances and involve a greater degree of risk than residential mortgage loans, potentially resulting in higher losses on an individual customer basis. Loan repayment is often dependent on the successful operation and management of the properties, as well as on the collateral securing the loan. Economic events, including inflation, influencing the ability of the tenants to pay rent at these properties, or conditions in the real estate market could have an adverse impact on the cash flows generated by properties securing the Company’s commercial real estate loans and on the value of such properties. Beginning in the third quarter of 2024, the Company further disaggregated the commercial mortgage loans into the following categories: construction, multifamily, non-owner occupied, and owner occupied based on the risk characteristics of the loans and the Company’s methodology for monitoring and assessing credit risk.

Residential real estate loans (comprised of conventional mortgages and home equity loans) and residential real estate lines of credit (comprised of home equity lines of credit) are generally made based on the borrower’s ability to make repayment from his or her employment and other income but are secured by real property whose value tends to be more easily ascertainable. Credit risk for these types of loans is generally influenced by general economic conditions, the characteristics of individual borrowers, and the nature of the loan collateral.

Consumer indirect and other consumer loans may entail greater credit risk than residential mortgage loans and home equities, particularly in the case of other consumer loans which are primarily unsecured or, in the case of some BaaS loans, secured by depreciable assets such as solar panels, and in the case of indirect consumer loans, secured by depreciable assets such as automobiles. In such cases, any repossessed collateral for a defaulted consumer loan may not provide an adequate source of repayment of the outstanding loan balance. In addition, consumer loan collections are dependent on the borrower’s continuing financial stability, and thus are more likely to be affected by inflation and adverse personal circumstances such as job loss, illness or personal bankruptcy, including the heightened risk that such circumstances may arise as a result of inflation. Furthermore, the application of various federal and state laws, including bankruptcy and insolvency laws, may limit the amount which can be recovered on such loans.