XML 50 R37.htm IDEA: XBRL DOCUMENT v3.22.0.1
Loans and the Allowance for Credit Losses (Tables)
12 Months Ended
Dec. 31, 2021
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 fee loan income (costs) were $(3.3) million and $6.2 million at December 31, 2021 and 2020, respectively, including $6.1 million and $13.8 million, respectively, of net deferred income from SBA Payroll Protection Program ("PPP") loans. The un-accreted discount on purchased loans from acquisitions was $25.9 million at December 31, 2021 and $39.4 million at December 31, 2020.

 

 

 

December 31,

 

 

December 31,

 

(in thousands)

 

2021

 

 

2020

 

Commercial real estate:

 

 

 

 

 

 

Land and construction

 

$

833,880

 

 

$

668,277

 

Improved property

 

 

4,705,088

 

 

 

5,037,115

 

Total commercial real estate

 

 

5,538,968

 

 

 

5,705,392

 

Commercial and industrial

 

 

1,427,645

 

 

 

1,681,182

 

Commercial and industrial - PPP

 

 

162,675

 

 

 

726,256

 

Residential real estate

 

 

1,721,378

 

 

 

1,720,961

 

Home equity

 

 

605,682

 

 

 

646,387

 

Consumer

 

 

277,130

 

 

 

309,055

 

Total portfolio loans

 

 

9,733,478

 

 

 

10,789,233

 

Loans held for sale

 

 

25,277

 

 

 

168,378

 

Total loans

 

$

9,758,755

 

 

$

10,957,611

 

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, 2021

 

(in thousands)

 

Commercial
Real Estate-
Land and
Construction

 

 

Commercial
Real Estate-
Improved
Property

 

 

Commercial
& Industrial

 

 

Residential
Real
Estate

 

 

Home
Equity

 

 

Consumer

 

 

Deposit
Overdrafts

 

 

Total

 

Balance at beginning of year:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit
   losses - loans

 

$

10,841

 

 

$

110,652

 

 

$

37,850

 

 

$

17,851

 

 

$

1,487

 

 

$

6,507

 

 

$

639

 

 

$

185,827

 

Allowance for credit
   losses - loan commitments

 

 

6,508

 

 

 

712

 

 

 

1,275

 

 

 

955

 

 

 

45

 

 

 

19

 

 

 

 

 

 

9,514

 

Total beginning allowance for
   credit losses - loans and loan
   commitments

 

 

17,349

 

 

 

111,364

 

 

 

39,125

 

 

 

18,806

 

 

 

1,532

 

 

 

6,526

 

 

 

639

 

 

 

195,341

 

Impact of adopting ASC 326

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for loan losses

 

 

(3,698

)

 

 

(44,831

)

 

 

(10,749

)

 

 

(2,708

)

 

 

(899

)

 

 

(2,286

)

 

 

2,694

 

 

 

(62,477

)

Provision for loan commitments

 

 

(2,328

)

 

 

(511

)

 

 

222

 

 

 

621

 

 

 

4

 

 

 

253

 

 

 

 

 

 

(1,739

)

Total provision for credit
   losses - loans and loan
   commitments

 

 

(6,026

)

 

 

(45,342

)

 

 

(10,527

)

 

 

(2,087

)

 

 

(895

)

 

 

(2,033

)

 

 

2,694

 

 

 

(64,216

)

Charge-offs

 

 

(22

)

 

 

(1,825

)

 

 

(2,521

)

 

 

(873

)

 

 

(414

)

 

 

(2,995

)

 

 

(1,486

)

 

 

(10,136

)

Recoveries

 

 

189

 

 

 

1,359

 

 

 

2,295

 

 

 

1,131

 

 

 

550

 

 

 

2,511

 

 

 

373

 

 

 

8,408

 

Net recoveries (charge-offs)

 

 

167

 

 

 

(466

)

 

 

(226

)

 

 

258

 

 

 

136

 

 

 

(484

)

 

 

(1,113

)

 

 

(1,728

)

Balance at end of period:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 ending allowance for credit
   losses - loans and loan
   commitments

 

$

11,490

 

 

$

65,556

 

 

$

28,372

 

 

$

16,977

 

 

$

773

 

 

$

4,009

 

 

$

2,220

 

 

$

129,397

 

 

 

 

 

For the Year Ended December 31, 2020

 

(in thousands)

 

Commercial
Real Estate-
Land and
Construction

 

 

Commercial
Real Estate-
Improved
Property

 

 

Commercial
& Industrial

 

 

Residential
Real
Estate

 

 

Home
Equity

 

 

Consumer

 

 

Deposit
Overdrafts

 

 

Total

 

Balance at beginning of year:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit
   losses - loans

 

$

4,949

 

 

$

20,293

 

 

$

14,116

 

 

$

4,311

 

 

$

4,422

 

 

$

2,951

 

 

$

1,387

 

 

$

52,429

 

Allowance for credit
   losses - loan commitments

 

 

235

 

 

 

22

 

 

 

311

 

 

 

15

 

 

 

250

 

 

 

41

 

 

 

 

 

 

874

 

Total beginning allowance for
   credit losses - loans and loan
   commitments

 

 

5,184

 

 

 

20,315

 

 

 

14,427

 

 

 

4,326

 

 

 

4,672

 

 

 

2,992

 

 

 

1,387

 

 

 

53,303

 

Impact of adopting ASC 326

 

 

1,524

 

 

 

13,078

 

 

 

22,357

 

 

 

5,630

 

 

 

(3,936

)

 

 

2,576

 

 

 

213

 

 

 

41,442

 

Provision for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for loan losses

 

 

6,929

 

 

 

78,210

 

 

 

3,918

 

 

 

9,065

 

 

 

1,234

 

 

 

2,980

 

 

 

(376

)

 

 

101,960

 

Provision for loan commitments

 

 

3,671

 

 

 

712

 

 

 

693

 

 

 

560

 

 

 

30

 

 

 

19

 

 

 

 

 

 

5,685

 

Total provision for credit
   losses - loans and loan
   commitments

 

 

10,600

 

 

 

78,922

 

 

 

4,611

 

 

 

9,625

 

 

 

1,264

 

 

 

2,999

 

 

 

(376

)

 

 

107,645

 

Charge-offs

 

 

(51

)

 

 

(1,747

)

 

 

(3,727

)

 

 

(1,415

)

 

 

(969

)

 

 

(3,615

)

 

 

(1,011

)

 

 

(12,535

)

Recoveries

 

 

92

 

 

 

796

 

 

 

1,457

 

 

 

640

 

 

 

501

 

 

 

1,574

 

 

 

426

 

 

 

5,486

 

Net recoveries (charge-offs)

 

 

41

 

 

 

(951

)

 

 

(2,270

)

 

 

(775

)

 

 

(468

)

 

 

(2,041

)

 

 

(585

)

 

 

(7,049

)

Balance at end of period:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit
   losses - loans

 

 

10,841

 

 

 

110,652

 

 

 

37,850

 

 

 

17,851

 

 

 

1,487

 

 

 

6,507

 

 

 

639

 

 

 

185,827

 

Allowance for credit
   losses - loan commitments

 

 

6,508

 

 

 

712

 

 

 

1,275

 

 

 

955

 

 

 

45

 

 

 

19

 

 

 

 

 

 

9,514

 

Total ending allowance for credit
   losses - loans and loan
   commitments

 

$

17,349

 

 

$

111,364

 

 

$

39,125

 

 

$

18,806

 

 

$

1,532

 

 

$

6,526

 

 

$

639

 

 

$

195,341

 

 

 

 

For the Year Ended December 31, 2019

 

(in thousands)

 

Commercial
Real Estate-
Land and
Construction

 

 

Commercial
Real Estate-
Improved
Property

 

 

Commercial
& Industrial

 

 

Residential
Real
Estate

 

 

Home
Equity

 

 

Consumer

 

 

Deposit
Overdrafts

 

 

Total

 

Balance at beginning of year:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses

 

$

4,039

 

 

$

20,848

 

 

$

12,114

 

 

$

3,822

 

 

$

4,356

 

 

$

2,797

 

 

$

972

 

 

$

48,948

 

Allowance for loan commitments

 

 

169

 

 

 

33

 

 

 

262

 

 

 

12

 

 

 

226

 

 

 

39

 

 

 

 

 

 

741

 

Total beginning allowance for credit losses

 

 

4,208

 

 

 

20,881

 

 

 

12,376

 

 

 

3,834

 

 

 

4,582

 

 

 

2,836

 

 

 

972

 

 

 

49,689

 

Provision for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for loan losses

 

 

746

 

 

 

2,560

 

 

 

2,714

 

 

 

1,400

 

 

 

851

 

 

 

1,130

 

 

 

1,664

 

 

 

11,065

 

Provision for loan commitments

 

 

66

 

 

 

(11

)

 

 

49

 

 

 

3

 

 

 

24

 

 

 

2

 

 

 

 

 

 

133

 

Total provision for credit losses

 

 

812

 

 

 

2,549

 

 

 

2,763

 

 

 

1,403

 

 

 

875

 

 

 

1,132

 

 

 

1,664

 

 

 

11,198

 

Charge-offs

 

 

(107

)

 

 

(3,867

)

 

 

(1,816

)

 

 

(1,276

)

 

 

(1,213

)

 

 

(2,719

)

 

 

(1,659

)

 

 

(12,657

)

Recoveries

 

 

271

 

 

 

752

 

 

 

1,104

 

 

 

365

 

 

 

428

 

 

 

1,743

 

 

 

410

 

 

 

5,073

 

Net recoveries (charge-offs)

 

 

164

 

 

 

(3,115

)

 

 

(712

)

 

 

(911

)

 

 

(785

)

 

 

(976

)

 

 

(1,249

)

 

 

(7,584

)

Balance at end of period:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses

 

 

4,949

 

 

 

20,293

 

 

 

14,116

 

 

 

4,311

 

 

 

4,422

 

 

 

2,951

 

 

 

1,387

 

 

 

52,429

 

Allowance for loan commitments

 

 

235

 

 

 

22

 

 

 

311

 

 

 

15

 

 

 

250

 

 

 

41

 

 

 

 

 

 

874

 

Total ending allowance for credit losses

 

$

5,184

 

 

$

20,315

 

 

$

14,427

 

 

$

4,326

 

 

$

4,672

 

 

$

2,992

 

 

$

1,387

 

 

$

53,303

 

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

 

 

Total

 

December 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans individually-evaluated

 

$

381

 

 

$

8,560

 

 

$

333

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

9,274

 

Loans collectively-evaluated

 

 

6,929

 

 

 

56,795

 

 

 

26,542

 

 

 

15,401

 

 

 

724

 

 

 

3,737

 

 

 

2,220

 

 

 

112,348

 

Loan commitments

 

 

4,180

 

 

 

201

 

 

 

1,497

 

 

 

1,576

 

 

 

49

 

 

 

272

 

 

 

 

 

 

7,775

 

Total allowance for credit
   losses - loans and commitments

 

$

11,490

 

 

$

65,556

 

 

$

28,372

 

 

$

16,977

 

 

$

773

 

 

$

4,009

 

 

$

2,220

 

 

$

129,397

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Portfolio loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually-evaluated for credit
   losses
(1)

 

$

1,248

 

 

$

66,635

 

 

$

576

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

68,459

 

Collectively-evaluated for credit
   losses

 

 

832,632

 

 

 

4,638,453

 

 

 

1,589,744

 

 

 

1,721,378

 

 

 

605,682

 

 

 

277,130

 

 

 

 

 

 

9,665,019

 

Total portfolio loans

 

$

833,880

 

 

$

4,705,088

 

 

$

1,590,320

 

 

$

1,721,378

 

 

$

605,682

 

 

$

277,130

 

 

$

 

 

$

9,733,478

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans individually-evaluated

 

$

602

 

 

$

4,196

 

 

$

1,484

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

6,282

 

Loans collectively-evaluated

 

 

10,239

 

 

 

106,456

 

 

 

36,366

 

 

 

17,851

 

 

 

1,487

 

 

 

6,507

 

 

 

639

 

 

 

179,545

 

Loan commitments

 

 

6,508

 

 

 

712

 

 

 

1,275

 

 

 

955

 

 

 

45

 

 

 

19

 

 

 

-

 

 

 

9,514

 

Total allowance for credit
   losses - loans and commitments

 

$

17,349

 

 

$

111,364

 

 

$

39,125

 

 

$

18,806

 

 

$

1,532

 

 

$

6,526

 

 

$

639

 

 

$

195,341

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Portfolio loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually-evaluated for credit
   losses
(1)

 

$

1,455

 

 

$

40,372

 

 

$

2,863

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

44,690

 

Collectively-evaluated for credit
   losses

 

 

666,822

 

 

 

4,996,743

 

 

 

2,404,575

 

 

 

1,720,961

 

 

 

646,387

 

 

 

309,055

 

 

 

 

 

 

10,744,543

 

Total portfolio loans

 

$

668,277

 

 

$

5,037,115

 

 

$

2,407,438

 

 

$

1,720,961

 

 

$

646,387

 

 

$

309,055

 

 

$

 

 

$

10,789,233

 

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, 2021

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

823,316

 

 

$

4,400,872

 

 

$

1,540,569

 

 

$

6,764,757

 

Criticized—compromised

 

 

7,955

 

 

 

222,830

 

 

 

17,733

 

 

 

248,518

 

Classified—substandard

 

 

2,609

 

 

 

81,386

 

 

 

32,018

 

 

 

116,013

 

Classified—doubtful

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

833,880

 

 

$

4,705,088

 

 

$

1,590,320

 

 

$

7,129,288

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

657,435

 

 

$

4,609,726

 

 

$

2,350,724

 

 

$

7,617,885

 

Criticized—compromised

 

 

7,397

 

 

 

320,301

 

 

 

34,597

 

 

 

362,295

 

Classified—substandard

 

 

3,445

 

 

 

107,088

 

 

 

22,117

 

 

 

132,650

 

Classified—doubtful

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

668,277

 

 

$

5,037,115

 

 

$

2,407,438

 

 

$

8,112,830

 

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 (1)

 

As of December 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land and construction

 

$

833,755

 

 

$

 

 

$

 

 

$

125

 

 

$

125

 

 

$

833,880

 

 

$

51

 

Improved property

 

 

4,681,028

 

 

 

6,377

 

 

 

7,728

 

 

 

9,955

 

 

 

24,060

 

 

 

4,705,088

 

 

 

3,042

 

Total commercial real estate

 

 

5,514,783

 

 

 

6,377

 

 

 

7,728

 

 

 

10,080

 

 

 

24,185

 

 

 

5,538,968

 

 

 

3,093

 

Commercial and industrial

 

 

1,583,347

 

 

 

2,275

 

 

 

1,213

 

 

 

3,485

 

 

 

6,973

 

 

 

1,590,320

 

 

 

559

 

Residential real estate

 

 

1,702,587

 

 

 

2,331

 

 

 

3,254

 

 

 

13,206

 

 

 

18,791

 

 

 

1,721,378

 

 

 

2,840

 

Home equity

 

 

599,189

 

 

 

2,240

 

 

 

602

 

 

 

3,651

 

 

 

6,493

 

 

 

605,682

 

 

 

685

 

Consumer

 

 

273,577

 

 

 

1,532

 

 

 

1,208

 

 

 

813

 

 

 

3,553

 

 

 

277,130

 

 

 

627

 

Total portfolio loans

 

 

9,673,483

 

 

 

14,755

 

 

 

14,005

 

 

 

31,235

 

 

 

59,995

 

 

 

9,733,478

 

 

 

7,804

 

Loans held for sale

 

 

25,277

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

25,277

 

 

 

 

Total loans

 

$

9,698,760

 

 

$

14,755

 

 

$

14,005

 

 

$

31,235

 

 

$

59,995

 

 

$

9,758,755

 

 

$

7,804

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming loans included above are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-accrual loans

 

$

11,174

 

 

$

914

 

 

$

564

 

 

$

23,090

 

 

 

24,568

 

 

$

35,742

 

 

 

 

TDRs accruing interest (1)

 

 

3,275

 

 

 

3

 

 

 

127

 

 

 

341

 

 

 

471

 

 

 

3,746

 

 

 

 

Total non-performing

 

$

14,449

 

 

$

917

 

 

$

691

 

 

$

23,431

 

 

$

25,039

 

 

$

39,488

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land and construction

 

$

664,990

 

 

$

582

 

 

$

2,276

 

 

$

429

 

 

$

3,287

 

 

$

668,277

 

 

$

288

 

Improved property

 

 

5,016,812

 

 

 

4,876

 

 

 

4,118

 

 

 

11,309

 

 

 

20,303

 

 

 

5,037,115

 

 

 

2,713

 

Total commercial real estate

 

 

5,681,802

 

 

 

5,458

 

 

 

6,394

 

 

 

11,738

 

 

 

23,590

 

 

 

5,705,392

 

 

 

3,001

 

Commercial and industrial

 

 

2,395,844

 

 

 

4,372

 

 

 

2,197

 

 

 

5,025

 

 

 

11,594

 

 

 

2,407,438

 

 

 

1,899

 

Residential real estate

 

 

1,698,636

 

 

 

2,614

 

 

 

5,654

 

 

 

14,057

 

 

 

22,325

 

 

 

1,720,961

 

 

 

2,863

 

Home equity

 

 

639,319

 

 

 

2,414

 

 

 

775

 

 

 

3,879

 

 

 

7,068

 

 

 

646,387

 

 

 

706

 

Consumer

 

 

305,483

 

 

 

1,998

 

 

 

1,031

 

 

 

543

 

 

 

3,572

 

 

 

309,055

 

 

 

377

 

Total portfolio loans

 

 

10,721,084

 

 

 

16,856

 

 

 

16,051

 

 

 

35,242

 

 

 

68,149

 

 

 

10,789,233

 

 

 

8,846

 

Loans held for sale

 

 

168,378

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

168,378

 

 

 

 

Total loans

 

$

10,889,462

 

 

$

16,856

 

 

$

16,051

 

 

$

35,242

 

 

$

68,149

 

 

$

10,957,611

 

 

$

8,846

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming loans included above are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-accrual loans

 

$

9,560

 

 

$

630

 

 

$

466

 

 

$

26,224

 

 

 

27,320

 

 

$

36,880

 

 

 

 

TDRs accruing interest (1)

 

 

3,540

 

 

 

63

 

 

 

152

 

 

 

172

 

 

 

387

 

 

 

3,927

 

 

 

 

Total non-performing

 

$

13,100

 

 

$

693

 

 

$

618

 

 

$

26,396

 

 

$

27,707

 

 

$

40,807

 

 

 

 

 

(1)
Loans 90 days or more past due and accruing interest exclude TDRs 90 days or more past due and accruing interest.
Summary of Nonperforming Loans

The following tables summarize nonperforming loans:

 

 

 

Nonperforming Loans

 

 

 

December 31, 2021

 

 

December 31, 2020

 

(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

 

$

74

 

 

$

73

 

 

$

 

 

$

469

 

 

$

469

 

 

$

 

Improved property

 

 

9,846

 

 

 

8,089

 

 

 

 

 

 

9,597

 

 

 

8,055

 

 

 

      Commercial and industrial

 

 

6,528

 

 

 

5,256

 

 

 

 

 

 

4,401

 

 

 

3,413

 

 

 

Residential real estate

 

 

25,492

 

 

 

20,065

 

 

 

 

 

 

23,055

 

 

 

20,704

 

 

 

Home equity

 

 

6,985

 

 

 

5,440

 

 

 

 

 

 

6,635

 

 

 

5,708

 

 

 

Consumer

 

 

869

 

 

 

565

 

 

 

 

 

 

602

 

 

 

364

 

 

 

Total nonperforming loans without a specific allowance

 

 

49,794

 

 

 

39,488

 

 

 

 

 

 

44,759

 

 

 

38,713

 

 

 

 

With a specific allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land and construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Improved property

 

 

 

 

 

 

 

 

 

 

 

2,094

 

 

 

2,094

 

 

 

136

 

      Commercial and industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total nonperforming loans with a specific allowance

 

 

 

 

 

 

 

 

 

 

 

2,094

 

 

 

2,094

 

 

 

136

 

Total nonperforming loans

 

$

49,794

 

 

$

39,488

 

 

$

 

 

$

46,853

 

 

$

40,807

 

 

$

136

 

 

(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, 2021

 

 

For the Year
Ended December 31, 2020

 

 

For the Year
Ended December 31, 2019

 

(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

 

$

176

 

 

$

 

 

$

571

 

 

$

 

 

$

343

 

 

$

 

Improved property

 

 

7,207

 

 

 

32

 

 

 

7,193

 

 

 

61

 

 

 

7,216

 

 

 

84

 

Commercial and industrial

 

 

4,077

 

 

 

11

 

 

 

5,256

 

 

 

7

 

 

 

5,207

 

 

 

15

 

Residential real estate

 

 

20,971

 

 

 

155

 

 

 

19,651

 

 

 

168

 

 

 

14,192

 

 

 

211

 

Home equity

 

 

5,561

 

 

 

13

 

 

 

5,806

 

 

 

22

 

 

 

4,930

 

 

 

28

 

Consumer

 

 

420

 

 

 

3

 

 

 

377

 

 

 

2

 

 

 

423

 

 

 

3

 

Total nonperforming loans without a specific allowance

 

 

38,413

 

 

 

214

 

 

 

38,854

 

 

 

260

 

 

 

32,311

 

 

 

341

 

With a specific allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land and construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Improved property

 

 

1,669

 

 

 

 

 

 

2,672

 

 

 

 

 

 

3,317

 

 

 

 

Commercial and industrial

 

 

 

 

 

 

 

 

38

 

 

 

 

 

 

175

 

 

 

 

Residential real estate

 

 

 

 

 

 

 

 

878

 

 

 

 

 

 

3,811

 

 

 

 

Home equity

 

 

 

 

 

 

 

 

141

 

 

 

 

 

 

634

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

11

 

 

 

 

 

 

58

 

 

 

 

Total nonperforming loans with a specific allowance

 

 

1,669

 

 

 

 

 

 

3,740

 

 

 

 

 

 

7,995

 

 

 

 

Total nonperforming loans

 

$

40,082

 

 

$

214

 

 

$

42,594

 

 

$

260

 

 

$

40,306

 

 

$

341

 

Recorded Investment in Non-Accrual Loans and TDRs

The following tables present the recorded investment in non-accrual loans and TDRs:

 

 

 

Non-accrual Loans (1)

 

(in thousands)

 

December 31, 2021

 

 

December 31, 2020

 

Commercial real estate:

 

 

 

 

 

 

Land and construction

 

$

73

 

 

$

469

 

Improved property

 

 

7,715

 

 

 

9,494

 

Total commercial real estate

 

 

7,788

 

 

 

9,963

 

Commercial and industrial

 

 

5,064

 

 

 

3,302

 

Residential real estate

 

 

17,190

 

 

 

17,925

 

Home equity

 

 

5,163

 

 

 

5,345

 

Consumer

 

 

537

 

 

 

345

 

Total

 

$

35,742

 

 

$

36,880

 

 

(1)
At December 31, 2021, there were three borrowers with loan balances greater than $1.0 million totaling $4.1 million, as compared to one borrower with a loan balance greater than $1.0 million totaling $2.1 million at December 31, 2020. Total non-accrual loans include loans that are also TDRs. Such loans are also set forth in the following table as non-accrual TDRs.

 

 

 

TDRs

 

 

 

December 31, 2021

 

 

December 31, 2020

 

(in thousands)

 

Accruing

 

 

Non-Accrual

 

 

Total

 

 

Accruing

 

 

Non-Accrual

 

 

Total

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land and construction

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Improved property

 

 

374

 

 

 

133

 

 

 

507

 

 

 

655

 

 

 

165

 

 

 

820

 

Total commercial real estate

 

 

374

 

 

 

133

 

 

 

507

 

 

 

655

 

 

 

165

 

 

 

820

 

Commercial and industrial

 

 

192

 

 

 

 

 

 

192

 

 

 

111

 

 

 

 

 

 

111

 

Residential real estate

 

 

2,875

 

 

 

1,156

 

 

 

4,031

 

 

 

2,779

 

 

 

1,354

 

 

 

4,133

 

Home equity

 

 

277

 

 

 

258

 

 

 

535

 

 

 

363

 

 

 

300

 

 

 

663

 

Consumer

 

 

28

 

 

 

 

 

 

28

 

 

 

19

 

 

 

9

 

 

 

28

 

Total

 

$

3,746

 

 

$

1,547

 

 

$

5,293

 

 

$

3,927

 

 

$

1,828

 

 

$

5,755

 

Loans Identified as TDRs

The following table presents details related to loans identified as TDRs during the years ended December 31, 2021 and 2020:

 

 

 

New TDRs (1)
 For the Year
Ended December 31, 2021

 

 

New TDRs (1)
 For the Year
Ended December 31, 2020

 

(dollars in thousands)

 

Number of
Modifications

 

 

Pre-
Modification
Outstanding
Recorded
Investment

 

 

Post-
Modification
Outstanding
Recorded
Investment

 

 

Number of
Modifications

 

 

Pre-
Modification
Outstanding
Recorded
Investment

 

 

Post-
Modification
Outstanding
Recorded
Investment

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land and construction

 

 

 

 

$

 

 

$

 

 

 

 

 

$

 

 

$

 

Improved property

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

1

 

 

 

178

 

 

 

172

 

 

 

 

 

 

 

 

 

 

Residential real estate

 

 

1

 

 

 

103

 

 

 

100

 

 

 

3

 

 

 

360

 

 

 

350

 

Home equity

 

 

1

 

 

 

57

 

 

 

54

 

 

 

4

 

 

 

93

 

 

 

86

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

1

 

 

 

7

 

 

 

7

 

Total

 

 

3

 

 

$

338

 

 

$

326

 

 

 

8

 

 

$

460

 

 

$

443

 

 

(1)
Excludes loans that were either paid off or charged-off by period end. The pre-modification balance represents the balance outstanding at the beginning of the period. The post-modification balance represents the outstanding balance at period end.

The following table summarizes TDRs which defaulted (defined as past due 90 days) during the years ended December 31, 2021 and 2020 that were restructured within the last twelve months prior to December 31, 2021 and 2020:

 

 

 

Defaulted TDRs (1)
 For the Year
Ended December 31, 2021

 

 

Defaulted TDRs (1)
 For the Year
Ended December 31, 2020

 

(dollars in thousands)

 

Number of
Defaults

 

 

Recorded
Investment

 

 

Number of
Defaults

 

 

Recorded
Investment

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

Land and construction

 

 

 

 

$

 

 

 

 

 

$

 

Improved property

 

 

 

 

 

 

 

 

 

 

 

 

Total commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate

 

 

1

 

 

 

234

 

 

 

1

 

 

 

155

 

Home equity

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

1

 

 

$

234

 

 

 

1

 

 

$

155

 

 

(1)
Excludes loans that were either charged-off or cured by period end. The recorded investment is as of December 31, 2021 and 2020.
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)

 

2021

 

 

2020

 

 

2019

 

Average nonperforming loans

 

$

40,082

 

 

$

42,594

 

 

$

40,306

 

Amount of contractual interest income on nonperforming loans

 

 

1,213

 

 

 

2,827

 

 

 

3,047

 

Amount of interest income recognized on nonperforming loans

 

 

214

 

 

 

260

 

 

 

341

 

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, 2021

 

 

 

 

 

 

 

 

 

 

 

 

Amortized Cost Basis by Origination Year

 

 

 

 

 

 

 

 

 

 

(in thousands)

 

2021

 

 

2020

 

 

2019

 

 

2018

 

 

2017

 

 

Prior

 

 

Revolving Loans Amortized Cost Basis

 

 

Revolving Loans Converted to Term

 

 

Total

 

Commercial real estate: land and construction

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

135,179

 

 

$

217,389

 

 

$

198,974

 

 

$

117,157

 

 

$

27,186

 

 

$

29,696

 

 

$

35,059

 

 

$

62,676

 

 

$

823,316

 

Criticized - compromised

 

 

85

 

 

 

6,236

 

 

 

-

 

 

 

33

 

 

 

-

 

 

 

219

 

 

 

856

 

 

 

526

 

 

 

7,955

 

Classified - substandard

 

 

 

 

 

73

 

 

 

-

 

 

 

 

 

 

-

 

 

 

1,280

 

 

 

 

 

 

1,256

 

 

 

2,609

 

Classified - doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

135,264

 

 

$

223,698

 

 

$

198,974

 

 

$

117,190

 

 

$

27,186

 

 

$

31,195

 

 

$

35,915

 

 

$

64,458

 

 

$

833,880

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate: improved property

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

713,697

 

 

$

660,856

 

 

$

589,674

 

 

$

405,689

 

 

$

404,241

 

 

$

1,539,275

 

 

$

58,933

 

 

$

28,507

 

 

$

4,400,872

 

Criticized - compromised

 

 

7,755

 

 

 

15,195

 

 

 

52,859

 

 

 

17,697

 

 

 

14,490

 

 

 

99,687

 

 

 

1,414

 

 

 

13,733

 

 

 

222,830

 

Classified - substandard

 

 

9,355

 

 

 

2,686

 

 

 

4,855

 

 

 

3,730

 

 

 

11,010

 

 

 

49,667

 

 

 

34

 

 

 

49

 

 

 

81,386

 

Classified - doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

730,807

 

 

$

678,737

 

 

$

647,388

 

 

$

427,116

 

 

$

429,741

 

 

$

1,688,629

 

 

$

60,381

 

 

$

42,289

 

 

$

4,705,088

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

406,495

 

 

$

159,878

 

 

$

99,472

 

 

$

136,146

 

 

$

89,049

 

 

$

223,514

 

 

$

409,789

 

 

$

16,226

 

 

$

1,540,569

 

Criticized - compromised

 

 

590

 

 

 

551

 

 

 

693

 

 

 

2,558

 

 

 

1,645

 

 

 

1,278

 

 

 

5,389

 

 

 

5,029

 

 

 

17,733

 

Classified - substandard

 

 

134

 

 

 

236

 

 

 

18,465

 

 

 

766

 

 

 

2,139

 

 

 

1,419

 

 

 

3,723

 

 

 

5,136

 

 

 

32,018

 

Classified - doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

407,219

 

 

$

160,665

 

 

$

118,630

 

 

$

139,470

 

 

$

92,833

 

 

$

226,211

 

 

$

418,901

 

 

$

26,391

 

 

$

1,590,320

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate

 

 

 

 

Loan delinquency:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

$

599,244

 

 

$

292,653

 

 

$

116,147

 

 

$

71,253

 

 

$

56,917

 

 

$

536,444

 

 

$

 

 

$

29,929

 

 

$

1,702,587

 

30-59 days past due

 

 

1,127

 

 

 

 

 

 

 

 

 

69

 

 

 

105

 

 

 

1,030

 

 

 

 

 

 

 

 

 

2,331

 

60-89 days past due

 

 

563

 

 

 

91

 

 

 

 

 

 

271

 

 

 

43

 

 

 

2,286

 

 

 

 

 

 

 

 

 

3,254

 

90 days or more past due

 

 

1,933

 

 

 

673

 

 

 

895

 

 

 

88

 

 

 

762

 

 

 

8,802

 

 

 

 

 

 

53

 

 

 

13,206

 

Total

 

$

602,867

 

 

$

293,417

 

 

$

117,042

 

 

$

71,681

 

 

$

57,827

 

 

$

548,562

 

 

$

 

 

$

29,982

 

 

$

1,721,378

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

 

 

Loan delinquency:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

$

10,076

 

 

$

835

 

 

$

649

 

 

$

379

 

 

$

566

 

 

$

18,064

 

 

$

567,478

 

 

$

1,142

 

 

$

599,189

 

30-59 days past due

 

 

 

 

 

84

 

 

 

45

 

 

 

128

 

 

 

50

 

 

 

628

 

 

 

1,247

 

 

 

58

 

 

 

2,240

 

60-89 days past due

 

 

 

 

 

 

 

 

132

 

 

 

15

 

 

 

188

 

 

 

267

 

 

 

-

 

 

 

-

 

 

 

602

 

90 days or more past due

 

 

187

 

 

 

88

 

 

 

119

 

 

 

112

 

 

 

234

 

 

 

2,550

 

 

 

-

 

 

 

361

 

 

 

3,651

 

Total

 

$

10,263

 

 

$

1,007

 

 

$

945

 

 

$

634

 

 

$

1,038

 

 

$

21,509

 

 

$

568,725

 

 

$

1,561

 

 

$

605,682

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

Loan delinquency:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

$

60,907

 

 

$

43,871

 

 

$

50,317

 

 

$

19,289

 

 

$

11,084

 

 

$

32,343

 

 

$

55,739

 

 

$

27

 

 

$

273,577

 

30-59 days past due

 

 

435

 

 

 

370

 

 

 

214

 

 

 

136

 

 

 

85

 

 

 

241

 

 

 

51

 

 

 

 

 

 

1,532

 

60-89 days past due

 

 

413

 

 

 

375

 

 

 

82

 

 

 

19

 

 

 

33

 

 

 

286

 

 

 

-

 

 

 

 

 

 

1,208

 

90 days or more past due

 

 

115

 

 

 

141

 

 

 

222

 

 

 

65

 

 

 

1

 

 

 

265

 

 

 

4

 

 

 

 

 

 

813

 

Total

 

$

61,870

 

 

$

44,757

 

 

$

50,835

 

 

$

19,509

 

 

$

11,203

 

 

$

33,135

 

 

$

55,794

 

 

$

27

 

 

$

277,130

 

 

 

 

Loans As of December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

Amortized Cost Basis by Origination Year

 

 

 

 

 

 

 

 

 

 

(in thousands)

 

2020

 

 

2019

 

 

2018

 

 

2017

 

 

2016

 

 

Prior

 

 

Revolving Loans Amortized Cost Basis

 

 

Revolving Loans Converted to Term

 

 

Total

 

Commercial real estate: land and construction

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

133,720

 

 

$

314,614

 

 

$

109,232

 

 

$

27,483

 

 

$

16,404

 

 

$

29,685

 

 

$

26,297

 

 

$

 

 

$

657,435

 

Criticized - compromised

 

 

459

 

 

 

 

 

 

1,532

 

 

 

233

 

 

 

79

 

 

 

3,778

 

 

 

1,316

 

 

 

 

 

 

7,397

 

Classified - substandard

 

 

 

 

 

 

 

 

403

 

 

 

58

 

 

 

291

 

 

 

2,693

 

 

 

 

 

 

 

 

 

3,445

 

Classified - doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

134,179

 

 

$

314,614

 

 

$

111,167

 

 

$

27,774

 

 

$

16,774

 

 

$

36,156

 

 

$

27,613

 

 

$

 

 

$

668,277

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate: improved property

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

809,516

 

 

$

670,554

 

 

$

646,629

 

 

$

474,622

 

 

$

572,733

 

 

$

1,346,552

 

 

$

89,120

 

 

$

 

 

$

4,609,726

 

Criticized - compromised

 

 

2,693

 

 

 

67,261

 

 

 

16,793

 

 

 

59,251

 

 

 

42,284

 

 

 

130,247

 

 

 

1,772

 

 

 

 

 

 

320,301

 

Classified - substandard

 

 

102

 

 

 

16,366

 

 

 

4,946

 

 

 

11,647

 

 

 

18,460

 

 

 

55,567

 

 

 

 

 

 

 

 

 

107,088

 

Classified - doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

812,311

 

 

$

754,181

 

 

$

668,368

 

 

$

545,520

 

 

$

633,477

 

 

$

1,532,366

 

 

$

90,892

 

 

$

 

 

$

5,037,115

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

977,085

 

 

$

240,262

 

 

$

193,712

 

 

$

160,924

 

 

$

85,379

 

 

$

265,890

 

 

$

427,336

 

 

$

136

 

 

$

2,350,724

 

Criticized - compromised

 

 

453

 

 

 

2,726

 

 

 

4,206

 

 

 

2,795

 

 

 

324

 

 

 

11,640

 

 

 

12,453

 

 

 

 

 

 

34,597

 

Classified - substandard

 

 

 

 

 

3,817

 

 

 

1,947

 

 

 

3,771

 

 

 

1,603

 

 

 

5,073

 

 

 

5,906

 

 

 

 

 

 

22,117

 

Classified - doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

977,538

 

 

$

246,805

 

 

$

199,865

 

 

$

167,490

 

 

$

87,306

 

 

$

282,603

 

 

$

445,695

 

 

$

136

 

 

$

2,407,438

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate

 

 

 

 

Loan delinquency:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

$

385,541

 

 

$

242,770

 

 

$

149,603

 

 

$

108,090

 

 

$

170,967

 

 

$

641,665

 

 

$

 

 

$

 

 

$

1,698,636

 

30-59 days past due

 

 

 

 

 

 

 

 

320

 

 

 

533

 

 

 

 

 

 

1,761

 

 

 

 

 

 

 

 

 

2,614

 

60-89 days past due

 

 

 

 

 

 

 

 

823

 

 

 

 

 

 

185

 

 

 

4,646

 

 

 

 

 

 

 

 

 

5,654

 

90 days or more past due

 

 

 

 

 

483

 

 

 

166

 

 

 

761

 

 

 

819

 

 

 

11,828

 

 

 

 

 

 

 

 

 

14,057

 

Total

 

$

385,541

 

 

$

243,253

 

 

$

150,912

 

 

$

109,384

 

 

$

171,971

 

 

$

659,900

 

 

$

 

 

$

 

 

$

1,720,961

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

 

 

Loan delinquency:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

$

18,191

 

 

$

3,611

 

 

$

3,334

 

 

$

975

 

 

$

1,110

 

 

$

16,477

 

 

$

583,486

 

 

$

12,135

 

 

$

639,319

 

30-59 days past due

 

 

124

 

 

 

 

 

 

34

 

 

 

 

 

 

 

 

 

882

 

 

 

1,247

 

 

 

127

 

 

 

2,414

 

60-89 days past due

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

14

 

 

 

749

 

 

 

12

 

 

 

775

 

90 days or more past due

 

 

 

 

 

 

 

 

8

 

 

 

156

 

 

 

88

 

 

 

1,786

 

 

 

1,075

 

 

 

766

 

 

 

3,879

 

Total

 

$

18,315

 

 

$

3,611

 

 

$

3,376

 

 

$

1,131

 

 

$

1,198

 

 

$

19,159

 

 

$

586,557

 

 

$

13,040

 

 

$

646,387

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

Loan delinquency:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

$

72,847

 

 

$

89,637

 

 

$

39,584

 

 

$

22,118

 

 

$

13,144

 

 

$

45,735

 

 

$

22,253

 

 

$

165

 

 

$

305,483

 

30-59 days past due

 

 

481

 

 

 

408

 

 

 

210

 

 

 

311

 

 

 

194

 

 

 

379

 

 

 

15

 

 

 

 

 

 

1,998

 

60-89 days past due

 

 

273

 

 

 

147

 

 

 

84

 

 

 

100

 

 

 

163

 

 

 

253

 

 

 

11

 

 

 

 

 

 

1,031

 

90 days or more past due

 

 

113

 

 

 

72

 

 

 

73

 

 

 

31

 

 

 

12

 

 

 

242

 

 

 

 

 

 

 

 

 

543

 

Total

 

$

73,714

 

 

$

90,264

 

 

$

39,951

 

 

$

22,560

 

 

$

13,513

 

 

$

46,609

 

 

$

22,279

 

 

$

165

 

 

$

309,055

 

 

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)

 

2021

 

 

2020

 

Other real estate owned

 

$

 

 

$

504

 

Repossessed assets

 

 

 

 

 

45

 

Total other real estate owned and repossessed assets

 

$

 

 

$

549