XML 48 R35.htm IDEA: XBRL DOCUMENT v3.22.4
Loans and the Allowance for Credit Losses (Tables)
12 Months Ended
Dec. 31, 2022
Receivables [Abstract]  
Schedule of Recorded Investment in Loans by Category

The recorded investment in loans is presented in the Consolidated Balance Sheets net of deferred loan fees and costs, and discounts on purchased loans. Net deferred loan costs were $9.6 million and $3.3 million at December 31, 2022 and 2021, respectively, including $0.2 million and $6.1 million, respectively, of net deferred income from SBA Payroll Protection Program ("PPP") loans. The un-accreted discount on purchased loans from acquisitions was $18.0 million at December 31, 2022 and $25.9 million at December 31, 2021.

 

 

 

December 31,

 

 

December 31,

 

(in thousands)

 

2022

 

 

2021

 

Commercial real estate:

 

 

 

 

 

 

Land and construction

 

$

943,887

 

 

$

833,880

 

Improved property

 

 

5,117,457

 

 

 

4,705,088

 

Total commercial real estate

 

 

6,061,344

 

 

 

5,538,968

 

Commercial and industrial

 

 

1,571,280

 

 

 

1,427,645

 

Commercial and industrial - PPP

 

 

8,115

 

 

 

162,675

 

Residential real estate

 

 

2,140,584

 

 

 

1,721,378

 

Home equity

 

 

695,065

 

 

 

605,682

 

Consumer

 

 

226,340

 

 

 

277,130

 

Total portfolio loans

 

 

10,702,728

 

 

 

9,733,478

 

Loans held for sale

 

 

8,249

 

 

 

25,277

 

Total loans

 

$

10,710,977

 

 

$

9,758,755

 

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, 2022

 

(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

 

$

7,310

 

 

$

65,355

 

 

$

26,875

 

 

$

15,401

 

 

$

724

 

 

$

3,737

 

 

$

2,220

 

 

$

121,622

 

Allowance for credit
   losses - loan commitments

 

 

4,180

 

 

 

201

 

 

 

1,497

 

 

 

1,576

 

 

 

49

 

 

 

272

 

 

 

 

 

 

7,775

 

Total beginning allowance for
   credit losses - loans and loan
   commitments

 

 

11,490

 

 

 

65,556

 

 

 

28,372

 

 

 

16,977

 

 

 

773

 

 

 

4,009

 

 

 

2,220

 

 

 

129,397

 

Provision for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for loan losses

 

 

(625

)

 

 

(12,939

)

 

 

4,736

 

 

 

2,717

 

 

 

3,526

 

 

 

44

 

 

 

333

 

 

 

(2,208

)

Provision for loan commitments

 

 

1,845

 

 

 

(201

)

 

 

(1,497

)

 

 

639

 

 

 

79

 

 

 

(272

)

 

 

 

 

 

593

 

Total provision for credit
   losses - loans and loan
   commitments

 

 

1,220

 

 

 

(13,140

)

 

 

3,239

 

 

 

3,356

 

 

 

3,605

 

 

 

(228

)

 

 

333

 

 

 

(1,615

)

Charge-offs

 

 

(73

)

 

 

(795

)

 

 

(1,068

)

 

 

(500

)

 

 

(358

)

 

 

(3,476

)

 

 

(1,622

)

 

 

(7,892

)

Recoveries

 

 

125

 

 

 

1,038

 

 

 

997

 

 

 

590

 

 

 

342

 

 

 

2,822

 

 

 

354

 

 

 

6,268

 

Net recoveries (charge-offs)

 

 

52

 

 

 

243

 

 

 

(71

)

 

 

90

 

 

 

(16

)

 

 

(654

)

 

 

(1,268

)

 

 

(1,624

)

Balance at end of period:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit
   losses - loans

 

 

6,737

 

 

 

52,659

 

 

 

31,540

 

 

 

18,208

 

 

 

4,234

 

 

 

3,127

 

 

 

1,285

 

 

 

117,790

 

Allowance for credit
   losses - loan commitments

 

 

6,025

 

 

 

 

 

 

 

 

 

2,215

 

 

 

128

 

 

 

 

 

 

 

 

 

8,368

 

Total ending allowance for credit
   losses - loans and loan
   commitments

 

$

12,762

 

 

$

52,659

 

 

$

31,540

 

 

$

20,423

 

 

$

4,362

 

 

$

3,127

 

 

$

1,285

 

 

$

126,158

 

 

 

 

 

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

 

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

 

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, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans individually-evaluated

 

$

 

 

$

2,988

 

 

$

130

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

3,118

 

Loans collectively-evaluated

 

 

6,737

 

 

 

49,671

 

 

 

31,410

 

 

 

18,208

 

 

 

4,234

 

 

 

3,127

 

 

 

1,285

 

 

 

114,672

 

Loan commitments (1)

 

 

6,025

 

 

 

 

 

 

 

 

 

2,215

 

 

 

128

 

 

 

 

 

 

 

 

 

8,368

 

Total allowance for credit
   losses - loans and commitments

 

$

12,762

 

 

$

52,659

 

 

$

31,540

 

 

$

20,423

 

 

$

4,362

 

 

$

3,127

 

 

$

1,285

 

 

$

126,158

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Portfolio loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually-evaluated for credit
   losses
(1)

 

$

24,629

 

 

$

25,369

 

 

$

401

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

50,399

 

Collectively-evaluated for credit
   losses

 

 

919,258

 

 

 

5,092,088

 

 

 

1,578,994

 

 

 

2,140,584

 

 

 

695,065

 

 

 

226,340

 

 

 

 

 

 

10,652,329

 

Total portfolio loans

 

$

943,887

 

 

$

5,117,457

 

 

$

1,579,395

 

 

$

2,140,584

 

 

$

695,065

 

 

$

226,340

 

 

$

 

 

$

10,702,728

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 (1)

 

 

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

 

(1) For additional detail relating to loan commitments, see Footnote 18, "Commitments and Contingent Liabilities".

Summary of Commercial Loans by Risk Grade

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

 

 

 

Commercial Loans by Internally Assigned Risk Grade

 

(in thousands)

 

Commercial
Real Estate-
Land and
Construction

 

 

Commercial
Real Estate-
Improved
Property

 

 

Commercial
& Industrial

 

 

Total
Commercial
Loans

 

As of December 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

911,804

 

 

$

4,940,135

 

 

$

1,538,300

 

 

$

7,390,239

 

Criticized—compromised

 

 

1,329

 

 

 

121,393

 

 

 

25,223

 

 

 

147,945

 

Classified—substandard

 

 

30,754

 

 

 

55,929

 

 

 

15,872

 

 

 

102,555

 

Classified—doubtful

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

943,887

 

 

$

5,117,457

 

 

$

1,579,395

 

 

$

7,640,739

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

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, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land and construction

 

$

942,236

 

 

$

 

 

$

910

 

 

$

741

 

 

$

1,651

 

 

$

943,887

 

 

$

629

 

Improved property

 

 

5,099,342

 

 

 

2,147

 

 

 

331

 

 

 

15,637

 

 

 

18,115

 

 

 

5,117,457

 

 

 

84

 

Total commercial real estate

 

 

6,041,578

 

 

 

2,147

 

 

 

1,241

 

 

 

16,378

 

 

 

19,766

 

 

 

6,061,344

 

 

 

713

 

Commercial and industrial

 

 

1,574,311

 

 

 

1,427

 

 

 

519

 

 

 

3,138

 

 

 

5,084

 

 

 

1,579,395

 

 

 

1,586

 

Residential real estate

 

 

2,129,095

 

 

 

853

 

 

 

3,536

 

 

 

7,100

 

 

 

11,489

 

 

 

2,140,584

 

 

 

1,551

 

Home equity

 

 

686,762

 

 

 

3,885

 

 

 

621

 

 

 

3,797

 

 

 

8,303

 

 

 

695,065

 

 

 

1,063

 

Consumer

 

 

222,153

 

 

 

2,910

 

 

 

704

 

 

 

573

 

 

 

4,187

 

 

 

226,340

 

 

 

530

 

Total portfolio loans

 

 

10,653,899

 

 

 

11,222

 

 

 

6,621

 

 

 

30,986

 

 

 

48,829

 

 

 

10,702,728

 

 

 

5,443

 

Loans held for sale

 

 

8,249

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8,249

 

 

 

 

Total loans

 

$

10,662,148

 

 

$

11,222

 

 

$

6,621

 

 

$

30,986

 

 

$

48,829

 

 

$

10,710,977

 

 

$

5,443

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming loans included above are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-accrual loans

 

$

10,337

 

 

$

1,495

 

 

$

870

 

 

$

25,483

 

 

 

27,848

 

 

$

38,185

 

 

 

 

TDRs accruing interest (1)

 

 

3,131

 

 

 

7

 

 

 

32

 

 

 

60

 

 

 

99

 

 

 

3,230

 

 

 

 

Total non-performing

 

$

13,468

 

 

$

1,502

 

 

$

902

 

 

$

25,543

 

 

$

27,947

 

 

$

41,415

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

(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, 2022

 

 

December 31, 2021

 

(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

 

$

112

 

 

$

112

 

 

$

 

 

$

74

 

 

$

73

 

 

$

 

Improved property

 

 

18,367

 

 

 

16,601

 

 

 

 

 

 

9,846

 

 

 

8,089

 

 

 

 

Commercial and industrial

 

 

4,102

 

 

 

3,112

 

 

 

 

 

 

6,528

 

 

 

5,256

 

 

 

 

Residential real estate

 

 

21,084

 

 

 

16,057

 

 

 

 

 

 

25,492

 

 

 

20,065

 

 

 

 

Home equity

 

 

6,970

 

 

 

5,374

 

 

 

 

 

 

6,985

 

 

 

5,440

 

 

 

 

Consumer

 

 

316

 

 

 

159

 

 

 

 

 

 

869

 

 

 

565

 

 

 

 

Total nonperforming loans without a specific allowance

 

 

50,951

 

 

 

41,415

 

 

 

 

 

 

49,794

 

 

 

39,488

 

 

 

 

Total nonperforming loans with a specific allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total nonperforming loans

 

$

50,951

 

 

$

41,415

 

 

$

 

 

$

49,794

 

 

$

39,488

 

 

$

 

 

(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, 2022

 

 

For the Year
Ended December 31, 2021

 

 

For the Year
Ended December 31, 2020

 

(in thousands)

 

Average
Recorded
Investment

 

 

Interest
Income
Recognized

 

 

Average
Recorded
Investment

 

 

Interest
Income
Recognized

 

 

Average
Recorded
Investment

 

 

Interest
Income
Recognized

 

With no related specific allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land and construction

 

$

79

 

 

$

2

 

 

$

176

 

 

$

 

 

$

571

 

 

$

 

Improved property

 

 

9,324

 

 

 

99

 

 

 

7,207

 

 

 

32

 

 

 

7,193

 

 

 

61

 

Commercial and industrial

 

 

4,233

 

 

 

12

 

 

 

4,077

 

 

 

11

 

 

 

5,256

 

 

 

7

 

Residential real estate

 

 

17,873

 

 

 

247

 

 

 

20,971

 

 

 

155

 

 

 

19,651

 

 

 

168

 

Home equity

 

 

5,298

 

 

 

37

 

 

 

5,561

 

 

 

13

 

 

 

5,806

 

 

 

22

 

Consumer

 

 

406

 

 

 

5

 

 

 

420

 

 

 

3

 

 

 

377

 

 

 

2

 

Total nonperforming loans without a specific allowance

 

 

37,213

 

 

 

402

 

 

 

38,413

 

 

 

214

 

 

 

38,854

 

 

 

260

 

With a specific allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land and construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Improved property

 

 

 

 

 

 

 

 

1,669

 

 

 

 

 

 

2,672

 

 

 

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

38

 

 

 

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

878

 

 

 

 

Home equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

141

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

11

 

 

 

 

Total nonperforming loans with a specific allowance

 

 

 

 

 

 

 

 

1,669

 

 

 

 

 

 

3,740

 

 

 

 

Total nonperforming loans

 

$

37,213

 

 

$

402

 

 

$

40,082

 

 

$

214

 

 

$

42,594

 

 

$

260

 

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, 2022

 

 

December 31, 2021

 

Commercial real estate:

 

 

 

 

 

 

Land and construction

 

$

112

 

 

$

73

 

Improved property

 

 

16,254

 

 

 

7,715

 

Total commercial real estate

 

 

16,366

 

 

 

7,788

 

Commercial and industrial

 

 

2,946

 

 

 

5,064

 

Residential real estate

 

 

13,695

 

 

 

17,190

 

Home equity

 

 

5,044

 

 

 

5,163

 

Consumer

 

 

134

 

 

 

537

 

Total

 

$

38,185

 

 

$

35,742

 

 

(1)
At December 31, 2022, there were three borrowers with loan balances greater than $1.0 million totaling $11.8 million, as compared to three borrowers with a loan balance greater than $1.0 million totaling $4.1 million at December 31, 2021. 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, 2022

 

 

December 31, 2021

 

(in thousands)

 

Accruing

 

 

Non-Accrual

 

 

Total

 

 

Accruing

 

 

Non-Accrual

 

 

Total

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land and construction

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Improved property

 

 

347

 

 

 

29

 

 

 

376

 

 

 

374

 

 

 

133

 

 

 

507

 

Total commercial real estate

 

 

347

 

 

 

29

 

 

 

376

 

 

 

374

 

 

 

133

 

 

 

507

 

Commercial and industrial

 

 

166

 

 

 

 

 

 

166

 

 

 

192

 

 

 

 

 

 

192

 

Residential real estate

 

 

2,362

 

 

 

1,464

 

 

 

3,826

 

 

 

2,875

 

 

 

1,156

 

 

 

4,031

 

Home equity

 

 

330

 

 

 

218

 

 

 

548

 

 

 

277

 

 

 

258

 

 

 

535

 

Consumer

 

 

25

 

 

 

 

 

 

25

 

 

 

28

 

 

 

 

 

 

28

 

Total

 

$

3,230

 

 

$

1,711

 

 

$

4,941

 

 

$

3,746

 

 

$

1,547

 

 

$

5,293

 

Loans Identified as TDRs

The following table presents details related to loans identified as TDRs during the years ended December 31, 2022 and 2021:

 

 

 

New TDRs (1)
 For the Year
Ended December 31, 2022

 

 

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

 

(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

 

 

1

 

 

$

84

 

 

$

 

 

 

 

 

$

 

 

$

 

Improved property

 

 

2

 

 

 

1,286

 

 

 

 

 

 

 

 

 

 

 

 

 

Total commercial real estate

 

 

3

 

 

 

1,370

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

 

 

1

 

 

 

178

 

 

 

172

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

1

 

 

 

103

 

 

 

100

 

Home equity

 

 

 

 

 

 

 

 

 

 

 

1

 

 

 

57

 

 

 

54

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

3

 

 

$

1,370

 

 

$

 

 

 

3

 

 

$

338

 

 

$

326

 

 

(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, 2022 and 2021 that were restructured within the last twelve months prior to December 31, 2022 and 2021:

 

 

 

Defaulted TDRs (1)
 For the Year
Ended December 31, 2022

 

 

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

 

(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

 

Home equity

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

$

 

 

 

1

 

 

$

234

 

 

(1)
Excludes loans that were either charged-off or cured by period end. The recorded investment is as of December 31, 2022 and 2021.
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)

 

2022

 

 

2021

 

 

2020

 

Average nonperforming loans

 

$

37,213

 

 

$

40,082

 

 

$

42,594

 

Amount of contractual interest income on nonperforming loans

 

 

2,722

 

 

 

1,213

 

 

 

2,827

 

Amount of interest income recognized on nonperforming loans

 

 

402

 

 

 

214

 

 

 

260

 

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, 2022

 

 

 

 

 

 

 

 

 

 

 

 

Amortized Cost Basis by Origination Year

 

 

 

 

 

 

 

 

 

 

(in thousands)

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

2018

 

 

Prior

 

 

Revolving Loans Amortized Cost Basis

 

 

Revolving Loans Converted to Term

 

 

Total

 

Commercial real estate: land and construction

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

159,769

 

 

$

136,131

 

 

$

138,171

 

 

$

155,141

 

 

$

61,823

 

 

$

51,381

 

 

$

117,237

 

 

$

92,151

 

 

$

911,804

 

Criticized - compromised

 

 

559

 

 

 

265

 

 

 

 

 

 

 

 

 

24

 

 

 

31

 

 

 

 

 

 

450

 

 

 

1,329

 

Classified - substandard

 

 

 

 

 

 

 

 

6,001

 

 

 

 

 

 

 

 

 

124

 

 

 

 

 

 

24,629

 

 

 

30,754

 

Classified - doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

160,328

 

 

$

136,396

 

 

$

144,172

 

 

$

155,141

 

 

$

61,847

 

 

$

51,536

 

 

$

117,237

 

 

$

117,230

 

 

$

943,887

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate: improved property

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

1,082,984

 

 

$

620,205

 

 

$

613,663

 

 

$

528,004

 

 

$

371,880

 

 

$

1,551,478

 

 

$

72,327

 

 

$

99,594

 

 

$

4,940,135

 

Criticized - compromised

 

 

10,554

 

 

 

354

 

 

 

2,877

 

 

 

7,659

 

 

 

13,551

 

 

 

85,332

 

 

 

1,066

 

 

 

 

 

 

121,393

 

Classified - substandard

 

 

 

 

 

658

 

 

 

275

 

 

 

15,489

 

 

 

9,761

 

 

 

29,712

 

 

 

34

 

 

 

 

 

 

55,929

 

Classified - doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

1,093,538

 

 

$

621,217

 

 

$

616,815

 

 

$

551,152

 

 

$

395,192

 

 

$

1,666,522

 

 

$

73,427

 

 

$

99,594

 

 

$

5,117,457

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

280,510

 

 

$

184,805

 

 

$

116,890

 

 

$

72,142

 

 

$

103,660

 

 

$

232,062

 

 

$

526,025

 

 

$

22,206

 

 

$

1,538,300

 

Criticized - compromised

 

 

917

 

 

 

1,192

 

 

 

270

 

 

 

8,278

 

 

 

264

 

 

 

2,524

 

 

 

7,654

 

 

 

4,124

 

 

 

25,223

 

Classified - substandard

 

 

93

 

 

 

3,209

 

 

 

976

 

 

 

2,157

 

 

 

97

 

 

 

2,854

 

 

 

1,066

 

 

 

5,420

 

 

 

15,872

 

Classified - doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

281,520

 

 

$

189,206

 

 

$

118,136

 

 

$

82,577

 

 

$

104,021

 

 

$

237,440

 

 

$

534,745

 

 

$

31,750

 

 

$

1,579,395

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate

 

 

 

 

Loan delinquency:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

$

541,659

 

 

$

556,928

 

 

$

211,496

 

 

$

97,160

 

 

$

52,135

 

 

$

478,977

 

 

$

 

 

$

190,740

 

 

$

2,129,095

 

30-59 days past due

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

853

 

 

 

 

 

 

 

 

 

853

 

60-89 days past due

 

 

 

 

 

442

 

 

 

349

 

 

 

65

 

 

 

 

 

 

2,680

 

 

 

 

 

 

 

 

 

3,536

 

90 days or more past due

 

 

 

 

 

 

 

 

 

 

 

285

 

 

 

119

 

 

 

6,654

 

 

 

 

 

 

42

 

 

 

7,100

 

Total

 

$

541,659

 

 

$

557,370

 

 

$

211,845

 

 

$

97,510

 

 

$

52,254

 

 

$

489,164

 

 

$

 

 

$

190,782

 

 

$

2,140,584

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

 

 

Loan delinquency:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

$

10,718

 

 

$

1,459

 

 

$

1,133

 

 

$

1,774

 

 

$

1,088

 

 

$

25,203

 

 

$

644,430

 

 

$

957

 

 

$

686,762

 

30-59 days past due

 

 

80

 

 

 

61

 

 

 

180

 

 

 

67

 

 

 

34

 

 

 

1,165

 

 

 

2,260

 

 

 

38

 

 

 

3,885

 

60-89 days past due

 

 

 

 

 

15

 

 

 

 

 

 

50

 

 

 

88

 

 

 

458

 

 

 

 

 

 

10

 

 

 

621

 

90 days or more past due

 

 

 

 

 

 

 

 

572

 

 

 

93

 

 

 

257

 

 

 

2,425

 

 

 

16

 

 

 

434

 

 

 

3,797

 

Total

 

$

10,798

 

 

$

1,535

 

 

$

1,885

 

 

$

1,984

 

 

$

1,467

 

 

$

29,251

 

 

$

646,706

 

 

$

1,439

 

 

$

695,065

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

Loan delinquency:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

$

84,817

 

 

$

36,123

 

 

$

25,071

 

 

$

25,535

 

 

$

8,488

 

 

$

16,337

 

 

$

25,755

 

 

$

27

 

 

$

222,153

 

30-59 days past due

 

 

980

 

 

 

937

 

 

 

488

 

 

 

159

 

 

 

98

 

 

 

217

 

 

 

31

 

 

 

 

 

 

2,910

 

60-89 days past due

 

 

184

 

 

 

293

 

 

 

94

 

 

 

47

 

 

 

29

 

 

 

57

 

 

 

 

 

 

 

 

 

704

 

90 days or more past due

 

 

183

 

 

 

208

 

 

 

69

 

 

 

32

 

 

 

2

 

 

 

79

 

 

 

 

 

 

 

 

 

573

 

Total

 

$

86,164

 

 

$

37,561

 

 

$

25,722

 

 

$

25,773

 

 

$

8,617

 

 

$

16,690

 

 

$

25,786

 

 

$

27

 

 

$

226,340

 

 

 

 

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

 

 

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)

 

2022

 

 

2021

 

Other real estate owned

 

$

1,397

 

 

$

 

Repossessed assets

 

 

89

 

 

 

 

Total other real estate owned and repossessed assets

 

$

1,486

 

 

$