XML 39 R28.htm IDEA: XBRL DOCUMENT v3.21.2
LOANS AND LEASES (Tables)
9 Months Ended
Sep. 30, 2021
Receivables [Abstract]  
Financial Receivable Credit Quality Indicators
The following table sets forth the Company's loan portfolio at September 30, 2021 by risk attribute and origination date:
(Dollars in thousands)20212020201920182017PriorTerm TotalRevolvingTotal
Commercial & industrial
Pass$489,560 $512,620 $383,028 $202,002 $147,090 $166,385 $1,900,685 $615,657 $2,516,342 
Special mention431 4,549 1,008 15,556 6,816 6,631 34,991 9,897 44,888 
Substandard2,349 760 13,743 1,697 11,901 3,007 33,457 8,161 41,618 
Doubtful
Total$492,340 $517,929 $397,779 $219,255 $165,807 $176,023 $1,969,133 $633,715 $2,602,848 
Lease financing
Pass$14,074 $16,538 $12,217 $10,015 $4,672 $3,865 $61,381 $$61,381 
Special mention06,46700006,46706,467 
Substandard00000770
Doubtful00000000
Total$14,074 $23,005 $12,217 $10,015 $4,672 $3,872 $67,855 $$67,855 
Construction real estate
Pass$53,083 $119,443 $217,302 $46,300 $531 $13,337 $449,996 $8,040 $458,036 
Special mention
Substandard18,968 18,968 18,968 
Doubtful
Total$53,083 $119,443 $236,270 $46,300 $531 $13,337 $468,964 $8,040 $477,004 
Commercial real estate - investor
Pass$445,746 $435,144 $981,639 $427,966 $322,647 $469,803 $3,082,945 $76,906 $3,159,851 
Special mention9,969 1,858 17,867 18,106 49,486 81,349 178,635 35 178,670 
Substandard1,634 5,992 9,787 24,037 7,120 12,573 61,143 61,143 
Doubtful
Total$457,349 $442,994 $1,009,293 $470,109 $379,253 $563,725 $3,322,723 $76,941 $3,399,664 
Commercial real estate - owner
Pass$128,070 $185,207 $127,847 $138,551 $121,509 $253,909 $955,093 $29,432 $984,525 
Special mention338 2,605 1,727 2,684 4,533 11,518 23,405 3,010 26,415 
Substandard61 477 9,548 12,779 2,396 2,471 27,732 38 27,770 
Doubtful
Total$128,469 $188,289 $139,122 $154,014 $128,438 $267,898 $1,006,230 $32,480 $1,038,710 
Residential real estate
Performing$194,575 $253,746 $160,338 $77,771 $37,865 $192,662 $916,957 $$916,957 
Nonperforming72 515 516 491 639 3,302 5,535 5,535 
Total$194,647 $254,261 $160,854 $78,262 $38,504 $195,964 $922,492 $$922,492 
Home equity
Performing$33,942 $48,210 $15,748 $12,538 $8,144 $35,170 $153,752 $552,820 $706,572 
Nonperforming44 39 56 220 359 2,119 2,478 
(Dollars in thousands)20212020201920182017PriorTerm TotalRevolvingTotal
Total$33,942 $48,210 $15,792 $12,577 $8,200 $35,390 $154,111 $554,939 $709,050 
Installment
Performing$13,705 $30,753 $9,667 $6,428 $4,721 $2,582 $67,856 $28,021 $95,877 
Nonperforming16 12 58 10 102 98 200 
Total$13,721 $30,765 $9,725 $6,430 $4,725 $2,592 $67,958 $28,119 $96,077 
Credit cards
Performing$$$$$$$$46,838 $46,838 
Nonperforming393 393 
Total$$$$$$$$47,231 $47,231 
Grand Total$1,387,625 $1,624,896 $1,981,052 $996,962 $730,130 $1,258,801 $7,979,466 $1,381,465 $9,360,931 

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$$$$$$$$47,845 $47,845 
Nonperforming640 640 
Total$$$$$$$$48,485 $48,485 
Grand Total$2,378,125 $2,239,068 $1,303,349 $935,938 $687,912 $1,075,362 $8,619,754 $1,281,216 $9,900,970 
Loan Delinquency, including Nonaccrual Loans
Loan delinquency, including loans classified as nonaccrual, was as follows:
 As of September 30, 2021
(Dollars in thousands)30 – 59
days
past due
60 – 89
days
past due
> 90 days
past due
Total
past
due
CurrentTotal> 90 days
past due
and still
accruing
Loans       
Commercial & industrial$2,574 $17 $3,487 $6,078 $2,596,770 $2,602,848 $
Lease financing67,855 67,855 
Construction real estate477,004 477,004 
Commercial real estate-investor18,674 18,674 3,380,990 3,399,664 
Commercial real estate-owner541 523 325 1,389 1,037,321 1,038,710 
Residential real estate3,112 384 2,040 5,536 916,956 922,492 
Home equity1,135 208 1,135 2,478 706,572 709,050 
Installment106 55 39 200 95,877 96,077 
Credit card310 51 106 467 46,764 47,231 104 
Total$7,778 $1,238 $25,806 $34,822 $9,326,109 $9,360,931 $104 
 As of December 31, 2020
(Dollars in thousands)30 – 59
days
past due
60 – 89
days
past due
> 90 days
past due
Total
past
due
CurrentTotal> 90 days
past due
and still
accruing
Loans       
Commercial & industrial$6,532 $$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 and nine months ended September 30, 2021 and 2020:
Three months ended
September 30, 2021September 30, 2020
(Dollars in thousands)Number of loansPre-modification loan balancePeriod end balanceNumber of loansPre-modification loan balancePeriod end balance
Commercial & industrial$$$1,480 $1,480 
Construction real estate
Commercial real estate6,835 761 
Residential real estate145 142 109 92 
Home equity120 118 
Installment
Total$6,980 $903 $1,709 $1,690 
Nine months ended
September 30, 2021September 30, 2020
(Dollars in thousands)Number of loansPre-modification loan balancePeriod end balanceNumber of loansPre-modification loan balancePeriod end balance
Commercial & industrial$4,967 $4,831 $14,984 $14,984 
Construction real estate
Commercial real estate16,850 9,807 
Residential real estate14 1,265 1,233 20 1,677 1,581 
Home equity30 30 10 346 344 
Installment26 15 
Total30 $23,112 $15,901 39 $17,033 $16,924 
Loans Restructured, Modifications
The following table provides information on how TDRs were modified during the three and nine months ended September 30, 2021 and 2020:
Three months endedNine months ended
September 30,September 30,
(Dollars in thousands)2021202020212020
Extended maturities$$$$
Adjusted interest rates00
Combination of rate and maturity changes00
Forbearance7611,4807,008 4,663 
Other (1)
1422108,893 12,261 
Total$903 $1,690 $15,901 $16,924 
(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:
September 30, 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$12,328 $2,832 $15,160 $18,711 $10,519 $29,230 
Lease financing
Construction real estate
Commercial real estate24,308 14,256 38,564 6,957 27,725 34,682 
Residential real estate9,416 9,416 251 11,350 11,601 
Home equity2,735 2,735 5,076 5,076 
Installment91 91 163 163 
Total nonaccrual loans$36,636 $29,330 $65,966 $25,919 $54,833 $80,752 
(1) Nonaccrual loans include nonaccrual TDRs of $20.3 million and $14.7 million as of September 30, 2021 and December 31, 2020, respectively.

Three months endedNine months ended
September 30,September 30,
(Dollars in thousands)2021202020212020
Interest income effect on nonperforming loans 
Gross amount of interest that would have been recorded under original terms$3,506 $1,552 $8,157 $4,185 
Interest included in income
Nonaccrual loans1,709 689 3,526 1,226 
Troubled debt restructurings338 64 645 367 
Total interest included in income2,047 753 4,171 1,593 
Net impact on interest income$1,459 $799 $3,986 $2,592 
Schedule of Collateral Dependent Loans The following table presents the amortized cost basis of collateral dependent loans by class of loan.
September 30, 2021
Type of Collateral
(Dollar in thousands)Business
assets
Commercial real estateEquipmentLandResidential real estateOtherTotal
Class of loan
Commercial & industrial$13,691 $827 $443 $$$199 $15,160 
Commercial real estate-investor019,726 5,987 209 25,922 
Commercial real estate-owner06,481 6,033 39 89 12,642 
Residential real estate09,416 9,416 
Home equity00002,735 2,735 
Installment000091 91 
Total$13,691 $27,034 $6,476 $6,026 $12,449 $290 $65,966 
December 31, 2020
Type of Collateral
(Dollar in thousands)Business
assets
Commercial real estateEquipmentLandResidential real estateOtherTotal
Class of loan
Commercial & industrial$30,961 $6,130 $2,608 $865 $$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 endedNine months ended
 September 30,September 30,
(Dollars in thousands)2021202020212020
Balance at beginning of period$340 $1,872 $1,287 $2,033 
Additions
Commercial & industrial187 98 510 
Residential real estate136 282 
Total additions323 98 792 
Disposals  
Commercial & industrial(768)(217)
Residential real estate(510)(268)(1,270)
Total disposals(510)(1,036)(1,487)
Valuation adjustment  
Commercial & industrial(22)(9)448 
Residential real estate(20)(143)
Total valuation adjustment(42)(9)305 
Balance at end of period$340 $1,643 $340 $1,643