XML 36 R26.htm IDEA: XBRL DOCUMENT v3.23.1
Portfolio Loans (Tables)
3 Months Ended
Mar. 31, 2023
Accounts, Notes, Loans and Financing Receivable, Gross, Allowance, and Net [Abstract]  
Distribution of portfolio loans Distributions of the loan portfolio by loan category and class is presented in the following table (dollars in thousands):
As of
March 31,
2023
December 31,
2022
Commercial loans
Commercial$1,937,158 $1,974,154 
Commercial real estate3,324,536 3,261,873 
Real estate construction554,009 530,469 
Total commercial loans5,815,703 5,766,496 
Retail loans
Retail real estate1,667,537 1,657,082 
Retail other300,568 302,124 
Total retail loans1,968,105 1,959,206 
Total portfolio loans7,783,808 7,725,702 
ACL(91,727)(91,608)
Portfolio loans, net$7,692,081 $7,634,094 
Schedule of financial instruments owned and pledged as collateral
The Company had loans pledged to the FHLB and Federal Reserve for liquidity as set forth in the table below (dollars in thousands):
As of
March 31,
2023
December 31,
2022
Pledged loans
FHLB$5,065,913 $5,095,448 
Federal Reserve Bank825,410 804,718 
Total pledged loans$5,891,323 $5,900,166 
To secure its obligations under derivative contracts, the Company pledged cash and held collateral as follows (dollars in thousands):
As of
March 31,
2023
December 31,
2022
Cash pledged to secure obligations under derivative contracts$37,827 $38,609 
Collateral held to secure obligations under derivative contracts22,650 29,830 
Summary of risk grades segregated by category of portfolio loans (excluding accretable purchase accounting adjustments and clearings)
The following table is a summary of risk grades segregated by category and class of portfolio loans (dollars in thousands):
As of March 31, 2023
PassWatchSpecial
Mention
SubstandardSubstandard
Non-accrual
Total
Commercial loans
Commercial$1,624,656 $208,613 $42,827 $55,652 $5,410 $1,937,158 
Commercial real estate2,888,970 362,187 43,195 24,623 5,561 3,324,536 
Real estate construction531,786 16,819 — 5,404 — 554,009 
Total commercial loans5,045,412 587,619 86,022 85,679 10,971 5,815,703 
Retail loans
Retail real estate1,649,407 11,722 503 2,206 3,699 1,667,537 
Retail other300,524 — — — 44 300,568 
Total retail loans1,949,931 1,949,931 11,722 503 2,206 3,743 1,968,105 
Total portfolio loans$6,995,343 $599,341 $86,525 $87,885 $14,714 $7,783,808 
As of December 31, 2022
PassWatchSpecial
Mention
SubstandardSubstandard
Non-accrual
Total
Commercial loans
Commercial $1,668,495 $201,758 $46,540 $51,187 $6,174 $1,974,154 
Commercial real estate2,851,709 326,455 43,526 34,539 5,644 3,261,873 
Real estate construction502,904 25,164 2,400 — 530,469 
Total commercial loans5,023,108 553,377 90,067 88,126 11,818 5,766,496 
Retail loans
Retail real estate1,639,599 10,520 1,338 2,529 3,096 1,657,082 
Retail other301,971 — — — 153 302,124 
Total retail loans1,941,570 1,941,570 10,520 1,338 2,529 3,249 1,959,206 
Total portfolio loans$6,964,678 $563,897 $91,405 $90,655 $15,067 $7,725,702 
Risk grades of portfolio loans, further sorted by origination Risk grades of portfolio loans and net charge-offs are presented in the tables below by loan class, further sorted by origination year (dollars in thousands):
As of and For The Three Months Ended March 31, 2023
Term Loans Amortized Cost Basis by Origination YearRevolving
Loans
Total
Risk Grade Ratings20232022202120202019Prior
Commercial
Pass$193,301 $326,112 $237,528 $130,503 $45,737 $152,200 $539,275 $1,624,656 
Watch19,141 44,289 47,474 2,758 6,384 5,162 83,405 208,613 
Special Mention— 1,682 2,811 1,340 652 17,343 18,999 42,827 
Substandard19,386 1,360 1,143 526 6,229 2,030 24,978 55,652 
Substandard non-accrual94 — 2,976 205 133 2,000 5,410 
Total commercial231,922 373,443 291,932 135,332 59,135 176,737 668,657 1,937,158 
Current period charge-offs— — 400 — — — — 400 
Commercial real estate
Pass139,599 882,834 810,278 457,122 279,737 306,763 12,637 2,888,970 
Watch29,344 65,687 75,032 57,391 89,469 40,302 4,962 362,187 
Special Mention816 7,001 4,365 15,293 3,743 11,977 — 43,195 
Substandard11,604 5,975 1,095 3,394 1,888 667 — 24,623 
Substandard non-accrual— 604 3,847 30 — 1,080 — 5,561 
Total commercial real estate181,363 962,101 894,617 533,230 374,837 360,789 17,599 3,324,536 
Current period charge-offs— — — — — 539 — 539 
Real estate construction
Pass38,451 219,520 179,369 69,767 1,447 3,510 19,722 531,786 
Watch12 4,454 9,230 3,077 46 — — 16,819 
Substandard— 5,404 — — — — — 5,404 
Total real estate construction38,463 229,378 188,599 72,844 1,493 3,510 19,722 554,009 
Current period charge-offs— — — — — — — — 
Retail real estate
Pass62,890 394,383 439,515 171,450 75,296 307,826 198,047 1,649,407 
Watch546 2,989 2,952 1,332 1,423 974 1,506 11,722 
Special Mention55 58 — — — 390 — 503 
Substandard— 75 361 189 82 1,256 243 2,206 
Substandard non-accrual— 10 238 159 104 2,387 801 3,699 
Total retail real estate63,491 397,515 443,066 173,130 76,905 312,833 200,597 1,667,537 
Current period charge-offs— — — — — — 
Retail other
Pass35,635 123,857 32,214 11,275 10,581 4,278 82,684 300,524 
Substandard non-accrual— 35 — — — 44 
Total retail other35,635 123,863 32,249 11,278 10,581 4,278 82,684 300,568 
Current period charge-offs$— $36 $102 $$— $98 $— $237 
Total portfolio loans$550,874 $2,086,300 $1,850,463 $925,814 $522,951 $858,147 $989,259 $7,783,808 
Total current period charge-offs$— $36 $502 $$— $642 $— $1,181 
As of and For The Year Ended December 31, 2022
Term Loans Amortized Cost Basis by Origination YearRevolving
Loans
Total
Risk Grade Ratings20222021202020192018Prior
Commercial
Pass$479,893 $266,122 $136,445 $52,046 $50,764 $135,000 $548,225 $1,668,495 
Watch54,195 49,382 3,288 7,201 1,258 2,160 84,274 201,758 
Special Mention1,958 937 1,642 974 1,000 17,024 23,005 46,540 
Substandard8,926 1,165 570 6,671 2,382 5,191 26,282 51,187 
Substandard non-accrual21 3,292 226 135 — 100 2,400 6,174 
Total commercial544,993 320,898 142,171 67,027 55,404 159,475 684,186 1,974,154 
Commercial real estate
Pass883,688 819,133 478,452 297,525 161,409 198,419 13,083 2,851,709 
Watch77,346 56,113 64,282 96,664 21,592 5,758 4,700 326,455 
Special Mention11,943 5,389 12,386 1,420 6,917 5,471 — 43,526 
Substandard5,340 13,528 3,454 1,907 10,248 62 — 34,539 
Substandard non-accrual— 3,959 33 — 1,647 — 5,644 
Total commercial real estate978,317 898,122 558,607 397,516 201,813 209,715 17,783 3,261,873 
Real estate construction
Pass219,112 191,724 68,015 1,490 1,901 1,751 18,911 502,904 
Watch8,530 12,019 3,169 48 — 1,398 — 25,164 
Special Mention— — — — — — 
Substandard2,400 — — — — — — 2,400 
Total real estate construction230,042 203,743 71,184 1,539 1,901 3,149 18,911 530,469 
Retail real estate
Pass396,547 456,158 175,148 77,569 56,887 267,387 209,903 1,639,599 
Watch2,928 2,991 1,846 1,444 1,063 27 221 10,520 
Special Mention945 — — — — 393 — 1,338 
Substandard77 732 198 81 141 1,293 2,529 
Substandard non-accrual10 191 107 32 390 1,708 658 3,096 
Total retail real estate400,507 460,072 177,299 79,126 58,481 270,808 210,789 1,657,082 
Retail other
Pass134,567 43,512 13,141 13,086 5,646 991 91,028 301,971 
Substandard non-accrual14 134 — — — 153 
Total retail other134,581 43,646 13,144 13,086 5,646 993 91,028 302,124 
Total portfolio loans$2,288,440 $1,926,481 $962,405 $558,294 $323,245 $644,140 $1,022,697 $7,725,702 
Summary of portfolio loans that are past due and still accruing or on a non-accrual status
An analysis of the amortized cost basis of portfolio loans that are past due and still accruing, or on a non-accrual status, is as follows (dollars in thousands):
As of March 31, 2023
Loans past due, still accruingNon-accrual
Loans
30-59 Days60-89 Days90+Days
Past due and non-accrual loans
Commercial loans:
Commercial $78 $$— $5,410 
Commercial real estate444 — — 5,561 
Past due and non-accrual commercial loans522 — 10,971 
Retail loans:
Retail real estate3,120 1,169 472 3,699 
Retail other653 28 44 
Past due and non-accrual retail loans3,773 1,176 500 3,743 
Total past due and non-accrual loans$4,295 $1,177 $500 $14,714 
As of December 31, 2022
Loans past due, still accruingNon-accrual
Loans
30-59 Days60-89 Days90+Days
Past due and non-accrual loans
Commercial loans:
Commercial$$— $— $6,174 
Commercial real estate124 — — 5,644 
Past due and non-accrual commercial loans126 — — 11,818 
Retail loans:
Retail real estate4,709 1,239 673 3,096 
Retail other414 60 — 153 
Past due and non-accrual retail loans5,123 1,299 673 3,249 
Total past due and non-accrual loans$5,249 $1,299 $673 $15,067 
Schedule of loan modifications made to borrowers experiencing financial difficulty
The following table shows the amortized cost basis of loans that were modified during the three months ended March 31, 2023, for borrowers experiencing financial difficulty, disaggregated by class of financing receivable and type of concession granted (dollars in thousands):
As of March 31, 2023
Payment Deferral1
% of Total Class of Financing Receivable2
Term Extension3
% of Total Class of Financing Receivable
Loan class:
Commercial$489 — %$25,155 1.3 %
Commercial real estate— — %12,698 0.4 %
Total of loans modified during the period4
$489 — %$37,853 0.5 %
___________________________________________
1.Loans with payment deferrals were modified to defer all principal payments until the end of the loan terms, which were shortened. Regular interest payments continue to be required during the deferral period.
2.Loans with payment deferrals represent an insignificant portion of of commercial loans and total loans, rounding to zero percent.
3.Modifications to extend loan terms also included, in most cases, interest rate increases during the extension period.
4.All modifications were for loans classified as substandard.
The following table summarizes the financial effects of loan modifications made during the three months ended March 31, 2023, for borrowers experiencing financial difficulty:
Weighted Average Term Extension
Loan class:
Commercial
9.1 months
Commercial real estate
5.8 months
Total financial effect
8.0 months
The following table depicts the payment performance of loans modified on or after January 1, 2023, the date we adopted ASU 2022-02 (dollars in thousands):
As of March 31, 2023
Current30-89 Days90+ Days
Loan class:
Commercial$25,644 $— $— 
Commercial real estate12,698 — — 
Amortized cost of modified loans$38,342 $— $— 
Schedule of details of impaired loans, segregated by category Average recorded investment is calculated using the most recent four quarters (dollars in thousands):
As of March 31, 2023
Unpaid
Principal
Balance
Recorded InvestmentAverage
Recorded
Investment
With No
Allowance
With
Allowance
TotalRelated
Allowance
Loans evaluated individually
Commercial loans:
Commercial$8,761 $564 $5,181 $5,745 $1,825 $6,512 
Commercial real estate8,421 2,286 3,794 6,080 1,344 5,285 
Real estate construction— — — — — 206 
Commercial loans evaluated individually17,182 2,850 8,975 11,825 3,169 12,003 
Retail loans:
Retail real estate1,249 1,080 25 1,105 25 2,058 
Retail loans evaluated individually1,249 1,080 25 1,105 25 2,058 
Total loans evaluated individually$18,431 $3,930 $9,000 $12,930 $3,194 $14,061 
As of December 31, 2022
Unpaid
Principal
Balance
Recorded InvestmentAverage
Recorded
Investment
With No
Allowance
With
Allowance
TotalRelated
Allowance
Loans evaluated individually
Commercial loans:
Commercial$9,589 $656 $5,918 $6,574 $2,476 $6,761 
Commercial real estate8,039 2,334 3,903 6,237 2,000 5,219 
Real estate construction247 247 — 247 — 260 
Commercial loans evaluated individually17,875 3,237 9,821 13,058 4,476 12,240 
Retail loans:
Retail real estate2,733 2,564 25 2,589 25 2,311 
Retail loans evaluated individually2,733 2,564 25 2,589 25 2,311 
Total loans evaluated individually$20,608 $5,801 $9,846 $15,647 $4,501 $14,551 
Schedule of activity on the allowance for loan losses
The following tables summarize activity in the ACL attributable to each class of loan. Allocation of a portion of the ACL to one class does not preclude its availability to absorb losses in other classes (dollars in thousands):
Three Months Ended March 31, 2023
CommercialCommercial
Real Estate
Real Estate
Construction
Retail
Real Estate
Retail OtherTotal
ACL balance, December 31, 2022$23,860 $38,299 $6,457 $18,193 $4,799 $91,608 
Provision for credit losses695 (3,359)(1,329)5,948 (1,002)953 
Charged-off(400)(539)— (5)(237)(1,181)
Recoveries121 20 31 119 56 347 
ACL balance, March 31, 2023$24,276 $34,421 $5,159 $24,255 $3,616 $91,727 
Three Months Ended March 31, 2022
CommercialCommercial
Real Estate
Real Estate
Construction
Retail
Real Estate
Retail OtherTotal
ACL balance, December 31, 2021$23,855 $38,249 $5,102 $17,589 $3,092 $87,887 
Provision for credit losses251 (1,218)510 (170)374 (253)
Charged-off— — — (16)(109)(125)
Recoveries67 308 93 152 84 704 
ACL balance, March 31, 2022$24,173 $37,339 $5,705 $17,555 $3,441 $88,213 
Schedule of allowance for loan losses and recorded investments in portfolio loans, by category
The following tables present the ACL and amortized cost of portfolio loans by loan category and class (dollars in thousands):
As of March 31, 2023
Portfolio LoansACL Attributed to Portfolio Loans
Collectively
Evaluated for
Impairment
Individually
Evaluated for
Impairment
TotalCollectively
Evaluated for
Impairment
Individually
Evaluated for
Impairment
Total
Portfolio loans and related ACL
Commercial loans:
Commercial$1,931,413 $5,745 $1,937,158 $22,451 $1,825 $24,276 
Commercial real estate3,318,456 6,080 3,324,536 33,077 1,344 34,421 
Real estate construction554,009 — 554,009 5,159 — 5,159 
Commercial loans and related ACL5,803,878 11,825 5,815,703 60,687 3,169 63,856 
Retail loans:
Retail real estate1,666,432 1,105 1,667,537 24,230 25 24,255 
Retail other300,568 — 300,568 3,616 — 3,616 
Retail loans and related ACL1,967,000 1,105 1,968,105 27,846 25 27,871 
Portfolio loans and related ACL$7,770,878 $12,930 $7,783,808 $88,533 $3,194 $91,727 
As of December 31, 2022
Portfolio LoansACL Attributed to Portfolio Loans
Collectively
Evaluated for
Impairment
Individually
Evaluated for
Impairment
TotalCollectively
Evaluated for
Impairment
Individually
Evaluated for
Impairment
Total
Portfolio loans and related ACL
Commercial loans:
Commercial$1,967,580 $6,574 $1,974,154 $21,384 $2,476 $23,860 
Commercial real estate3,255,636 6,237 3,261,873 36,299 2,000 38,299 
Real estate construction530,222 247 530,469 6,457 — 6,457 
Commercial loans and related ACL5,753,438 13,058 5,766,496 64,140 4,476 68,616 
Retail loans:
Retail real estate1,654,493 2,589 1,657,082 18,168 25 18,193 
Retail other302,124 — 302,124 4,799 — 4,799 
Retail loans and related ACL1,956,617 2,589 1,959,206 22,967 25 22,992 
Portfolio loans and related ACL$7,710,055 $15,647 $7,725,702 $87,107 $4,501 $91,608