XML 40 R29.htm IDEA: XBRL DOCUMENT v3.21.1
LOANS AND LEASES (Tables)
3 Months Ended
Mar. 31, 2021
Receivables [Abstract]  
Financial Receivable Credit Quality Indicators
The following table sets forth the Company's loan portfolio at March 31, 2021 by risk attribute and origination date:
(Dollars in thousands)20212020201920182017PriorTerm TotalRevolvingTotal
Commercial & industrial
Pass$366,213 $978,739 $421,400 $268,946 $193,605 $223,038 $2,451,941 $484,869 $2,936,810 
Special mention4,012 6,521 15,318 5,520 14,225 45,596 7,444 53,040 
Substandard781 18,440 1,592 19,498 6,514 46,829 8,146 54,975 
Doubtful
Total$366,217 $983,532 $446,361 $285,856 $218,623 $243,777 $2,544,366 $500,459 $3,044,825 
Lease financing
Pass$5,144 $23,238 $13,968 $12,055 $6,148 $5,554 $66,107 $$66,107 
Special mention026200002620262 
Substandard0300154482050205 
Doubtful00000000
Total$5,144 $23,503 $13,968 $12,055 $6,302 $5,602 $66,574 $$66,574 
Construction real estate
Pass$2,020 $111,299 $313,468 $119,471 $23,109 $13,616 $582,983 $26,549 $609,532 
Special mention621 18,203 640 19,464 19,464 
Substandard13,713 13,713 13,713 
Doubtful
Total$2,020 $111,299 $327,802 $137,674 $23,109 $14,256 $616,160 $26,549 $642,709 
Commercial real estate - investor
Pass$133,166 $496,717 $1,040,587 $404,440 $367,020 $604,733 $3,046,663 $60,055 $3,106,718 
Special mention155 1,884 17,738 15,440 54,438 69,864 159,519 49 159,568 
Substandard6,203 11,739 35,233 7,000 21,105 81,280 121 81,401 
Doubtful
Total$133,321 $504,804 $1,070,064 $455,113 $428,458 $695,702 $3,287,462 $60,225 $3,347,687 
Commercial real estate - owner
Pass$25,535 $197,722 $156,909 $138,347 $126,865 $296,748 $942,126 $34,262 $976,388 
Special mention4,533 1,859 2,582 8,098 24,559 41,631 59 41,690 
Substandard63 649 9,964 13,169 3,006 3,928 30,779 38 30,817 
Doubtful
Total$25,598 $202,904 $168,732 $154,098 $137,969 $325,235 $1,014,536 $34,359 $1,048,895 
Residential real estate
Performing$40,728 $281,000 $212,472 $103,366 $54,096 $250,183 $941,845 $$941,845 
Nonperforming194 521 150 376 3,436 4,677 4,677 
Total$40,728 $281,194 $212,993 $103,516 $54,472 $253,619 $946,522 $$946,522 
Home equity
Performing$10,325 $56,532 $18,679 $15,669 $10,278 $45,639 $157,122 $549,459 $706,581 
Nonperforming60 99 65 259 483 2,603 3,086 
(Dollars in thousands)20212020201920182017PriorTerm TotalRevolvingTotal
Total$10,325 $56,532 $18,739 $15,768 $10,343 $45,898 $157,605 $552,062 $709,667 
Installment
Performing$4,883 $19,420 $13,567 $9,569 $7,462 $4,209 $59,110 $23,154 $82,264 
Nonperforming10 40 40 11 14 122 35 157 
Total$4,893 $19,460 $13,607 $9,580 $7,469 $4,223 $59,232 $23,189 $82,421 
Credit cards
Performing$$$$$$555 $555 $43,683 $44,238 
Nonperforming431 431 
Total$$$$$$555 $555 $44,114 $44,669 
Grand Total$588,246 $2,183,228 $2,272,266 $1,173,660 $886,745 $1,588,867 $8,693,012 $1,240,957 $9,933,969 

The following table sets forth the Company's loan portfolio at December 31, 2020 by risk attribute and origination date:
(Dollars in thousands)20202019201820172016PriorTerm TotalRevolvingTotal
Commercial & industrial
Pass$1,141,163 $460,210 $296,221 $208,077 $122,686 $138,307 $2,366,664 $502,286 $2,868,950 
Special mention24,668 10,281 18,118 6,893 6,668 6,090 72,718 10,470 83,188 
Substandard6,709 2,370 8,022 26,565 5,124 1,192 49,982 5,389 55,371 
Doubtful
Total$1,172,540 $472,861 $322,361 $241,535 $134,478 $145,589 $2,489,364 $518,145 $3,007,509 
Lease financing
Pass$22,916 $22,397 $12,942 $6,967 $4,802 $2,368 $72,392 $$72,392 
Special mention290000002900290 
Substandard50018012003050305 
Doubtful00000000
Total$23,211 $22,397 $12,942 $7,147 $4,922 $2,368 $72,987 $$72,987 
Construction real estate
Pass$96,410 $259,524 $182,625 $23,185 $24,786 $426 $586,956 $19,671 $606,627 
Special mention621 18,203 9,984 661 29,469 29,469 
Substandard
Doubtful
Total$96,410 $260,145 $200,828 $33,169 $25,447 $426 $616,425 $19,671 $636,096 
Commercial real estate - investor
Pass$515,950 $1,011,898 $427,077 $378,536 $286,587 $361,403 $2,981,451 $56,398 $3,037,849 
Special mention17,463 15,534 44,426 32,408 43,704 153,535 559 154,094 
Substandard6,198 2,043 22,497 7,067 68 14,724 52,597 52,597 
Doubtful
Total$522,148 $1,031,404 $465,108 $430,029 $319,063 $419,831 $3,187,583 $56,957 $3,244,540 
Commercial real estate - owner
Pass$185,692 $162,480 $147,236 $125,275 $128,755 $211,519 $960,957 $36,721 $997,678 
Special mention4,292 11,380 2,891 8,230 3,017 19,384 49,194 59 49,253 
Substandard668 504 7,054 5,496 306 2,321 16,349 38 16,387 
Doubtful
Total$190,652 $174,364 $157,181 $139,001 $132,078 $233,224 $1,026,500 $36,818 $1,063,318 
(Dollars in thousands)20202019201820172016PriorTerm TotalRevolvingTotal
Residential real estate
Performing$290,277 $241,601 $115,747 $64,220 $60,094 $224,281 $996,220 $$996,220 
Nonperforming321 429 673 643 87 4,713 6,866 6,866 
Total$290,598 $242,030 $116,420 $64,863 $60,181 $228,994 $1,003,086 $$1,003,086 
Home equity
Performing$60,967 $20,200 $17,445 $11,308 $9,744 $41,571 $161,235 $577,609 $738,844 
Nonperforming39 28 138 205 4,050 4,255 
Total$60,967 $20,200 $17,445 $11,347 $9,772 $41,709 $161,440 $581,659 $743,099 
Installment
Performing$21,584 $15,614 $11,041 $8,812 $1,954 $3,185 $62,190 $19,479 $81,669 
Nonperforming15 53 23 35 17 36 179 181 
Total$21,599 $15,667 $11,064 $8,847 $1,971 $3,221 $62,369 $19,481 $81,850 
Credit cards
Performing$$$$$$$$47,845 $47,845 
Nonperforming640 640 
Total$$$$$$$$48,485 $48,485 
Grand Total$2,378,125 $2,239,068 $1,303,349 $935,938 $687,912 $1,075,362 $8,619,754 $1,281,216 $9,900,970 
Loan Delinquency, including Nonaccrual Loans
Loan delinquency, including loans classified as nonaccrual, was as follows:
 As of March 31, 2021
(Dollars in thousands)30 – 59
days
past due
60 – 89
days
past due
> 90 days
past due
Total
past
due
CurrentTotal> 90 days
past due
and still
accruing
Loans       
Commercial & industrial$358 $1,577 $3,728 $5,663 $3,039,162 $3,044,825 $
Lease financing66,574 66,574 
Construction real estate642,709 642,709 
Commercial real estate-investor1,926 16,489 18,415 3,329,272 3,347,687 
Commercial real estate-owner50 373 285 708 1,048,187 1,048,895 
Residential real estate1,584 596 2,498 4,678 941,844 946,522 
Home equity972 355 1,758 3,085 706,582 709,667 
Installment116 12 29 157 82,264 82,421 
Credit card215 122 94 431 44,238 44,669 92 
Total$5,221 $3,035 $24,881 $33,137 $9,900,832 $9,933,969 $92 
 As of December 31, 2020
(Dollars in thousands)30 – 59
days
past due
60 – 89
days
past due
> 90 days
past due
Total
past
due
CurrentTotal> 90 days
past due
and still
accruing
Loans       
Commercial & industrial$6,532 $$1,861 $8,393 $2,999,116 $3,007,509 $
Lease financing72,987 72,987 
Construction real estate636,096 636,096 
Commercial real estate-investor136 24,422 24,558 3,219,982 3,244,540 
Commercial real estate-owner6,480 174 400 7,054 1,056,264 1,063,318 
Residential real estate2,809 370 3,687 6,866 996,220 1,003,086 
Home equity1,483 835 1,937 4,255 738,844 743,099 
Installment94 35 51 180 81,670 81,850 
Credit card303 163 174 640 47,845 48,485 169 
Total$17,837 $1,577 $32,532 $51,946 $9,849,024 $9,900,970 $169 
Loans Restructured During Period
The following tables provide information on loan modifications classified as TDRs during the three months ended March 31, 2021 and 2020:
Three months ended
March 31, 2021March 31, 2020
(Dollars in thousands)Number of loansPre-modification loan balancePeriod end balanceNumber of loansPre-modification loan balancePeriod end balance
Commercial & industrial$3,206 $3,070 $11,383 $11,383 
Construction real estate
Commercial real estate10,015 9,046 
Residential real estate10 1,023 1,000 14 1,129 1,073 
Home equity14 14 186 186 
Installment26 15 
Total22 $14,258 $13,130 21 $12,724 $12,657 
Loans Restructured, Modifications
The following table provides information on how TDRs were modified during the three months ended March 31, 2021 and 2020:
Three months ended
March 31,
(Dollars in thousands)20212020
Extended maturities$$
Adjusted interest rates
Combination of rate and maturity changes
Forbearance6,163 1,008 
Other (1)
6,967 11,649 
Total$13,130 $12,657 
(1) Includes covenant modifications and other concessions, or combination of concessions, that do not consist of interest rate adjustments, forbearance and maturity extensions
Nonaccrual, Restructured and Impaired Loans The following table provides information on nonperforming loans:
March 31, 2021December 31, 2020
(Dollars in thousands)Nonaccrual loans with a related ACLNonaccrual loans with no related ACLTotal nonaccrualNonaccrual loans with a related ACLNonaccrual loans with no related ACLTotal nonaccrual
Nonaccrual loans (1)
  
Commercial & industrial$12,505 $12,436 $24,941 $18,711 $10,519 $29,230 
Lease financing
Construction real estate
Commercial real estate18,402 26,112 44,514 6,957 27,725 34,682 
Residential real estate11,359 11,359 251 11,350 11,601 
Home equity4,286 4,286 5,076 5,076 
Installment146 146 163 163 
Total nonaccrual loans$30,907 $54,339 $85,246 $25,919 $54,833 $80,752 
(1) Nonaccrual loans include nonaccrual TDRs of $20.9 million and $14.7 million as of March 31, 2021 and December 31, 2020, respectively.

Three months ended
March 31,
(Dollars in thousands)20212020
Interest income effect on nonperforming loans
Gross amount of interest that would have been recorded under original terms$1,487 $1,306 
Interest included in income
Nonaccrual loans483 167 
Troubled debt restructurings86 235 
Total interest included in income569 402 
Net impact on interest income$918 $904 
Schedule of Collateral Dependent Loans
March 31, 2021
Type of Collateral
(Dollar in thousands)Business
assets
Commercial real estateEquipmentLandResidential real estateOtherTotal
Class of loan
Commercial & industrial$22,215 $1,874 $417 $$$435 $24,941 
Commercial real estate-investor025,115 6,198 214 31,527 
Commercial real estate-owner5,8426,779 40 326 12,987 
Residential real estate011,359 11,359 
Home equity00004,286 4,286 
Installment0000146 146 
Total$28,057 $33,768 $417 $6,238 $16,185 $581 $85,246 
December 31, 2020
Type of Collateral
(Dollar in thousands)Business
assets
Commercial real estateEquipmentLandResidential real estateOtherTotal
Class of loan
Commercial & industrial$30,961 $6,130 $2,608 $865 $$4,892 $45,456 
Commercial real estate-investor020,212 661 5,537 872 27,282 
Commercial real estate-owner5,8423,495 42 344 9,723 
Residential real estate011,601 11,601 
Home equity00005,076 5,076 
Installment0000163 163 
Total$36,803 $29,837 $3,269 $6,444 $17,893 $5,055 $99,301 
Changes in Other Real Estate Owned
Changes in OREO were as follows:
Three months ended
 March 31,
(Dollars in thousands)20212020
Balance at beginning of period$1,287 $2,033 
Additions
Commercial & industrial247 
Residential real estate146 
Total additions393 
Disposals 
Commercial & industrial(246)(179)
Residential real estate(187)(721)
Total disposals(433)(900)
Valuation adjustment 
Commercial & industrial
Residential real estate(59)
Total valuation adjustment(59)
Balance at end of period$854 $1,467