XML 54 R24.htm IDEA: XBRL DOCUMENT v3.19.3
LOANS AND ALLOWANCE FOR LOAN LOSSES (Tables)
9 Months Ended
Sep. 30, 2019
Financing Receivable, Modifications [Line Items]  
Troubled Debt Restructurings on Financing Receivables [Table Text Block]
The following represents loan modifications that qualify as TDRs that occurred for the periods indicated:
(In thousands, except number of contracts)
 
Number of Contracts
 
Pre-Modification
Outstanding
Recorded Investment
 
Post-Modification
Outstanding
Recorded Investment
 
Specific Reserve
 
2019
 
2018
 
2019
 
2018
 
2019
 
2018
 
2019
 
2018
For the three months ended
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest rate and maturity concession
 

 
1

 
$

 
$
68

 
$

 
$
68

 
$

 
$
12

Payment deferral
 

 
1

 

 
166

 

 
166

 

 
45

Total
 

 
2

 
$

 
$
234

 
$

 
$
234

 
$

 
$
57

For the nine months ended
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest rate and maturity concession
 

 
2

 
$

 
$
231

 
$

 
$
254

 
$

 
$
51

Payment deferral
 

 
1

 

 
166

 

 
166

 

 
45

Total
 

 
3

 
$

 
$
397

 
$

 
$
420

 
$

 
$
96

Composition of Loan Portfolio, Excluding Residential Loans Held for Sale
The composition of the Company’s loan portfolio, excluding residential loans held for sale, was as follows for the dates indicated:
(In thousands)
 
September 30,
2019
 
December 31,
2018
Residential real estate
 
$
1,061,898

 
$
992,866

Commercial real estate
 
1,255,519

 
1,269,533

Commercial
 
421,754

 
381,780

Home equity
 
323,564

 
327,763

Consumer
 
24,187

 
20,624

HPFC
 
23,712

 
33,656

Total loans
 
$
3,110,634

 
$
3,026,222

Schedule of Loan Balances by Portfolio Segment
The loan balances for each portfolio segment presented above are net of their respective unamortized fair value mark discount on acquired loans and net of unamortized loan origination costs for the dates indicated:
(In thousands)
 
September 30,
2019
 
December 31,
2018
Net unamortized fair value mark discount on acquired loans
 
$
2,887

 
$
3,936

Net unamortized loan origination costs
 
(2,936
)
 
(1,865
)
Total
 
$
(49
)
 
$
2,071

Summary of Activity in Allowance for Loan Losses
The following presents the activity in the ALL and select loan information by portfolio segment for the periods indicated:
(In thousands)
 
Residential
Real Estate
 
Commercial
Real Estate
 
Commercial
 
Home
Equity
 
Consumer
 
HPFC
 
Total
For The Three and Nine Months Ended September 30, 2019
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ALL for the three months ended:
 
 

 
 

 
 

 
 

 
 

 
 
 
 

Beginning balance
 
$
6,249

 
$
12,152

 
$
4,107

 
$
2,992

 
$
383

 
$
280

 
$
26,163

Loans charged off
 
(411
)
 
(92
)
 
(183
)
 
(348
)
 
(258
)
 
(11
)
 
(1,303
)
Recoveries
 
2

 
34

 
56

 

 
3

 

 
95

Provision (credit)(1)
 
382

 
(18
)
 
124

 
132

 
145

 
(32
)
 
733

Ending balance
 
$
6,222

 
$
12,076

 
$
4,104

 
$
2,776

 
$
273

 
$
237

 
$
25,688

ALL for the nine months ended:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
 
$
6,071

 
$
11,654

 
$
3,620

 
$
2,796

 
$
234

 
$
337

 
$
24,712

Loans charged off
 
(436
)
 
(157
)
 
(636
)
 
(392
)
 
(278
)
 
(11
)
 
(1,910
)
Recoveries
 
6

 
41

 
167

 

 
14

 

 
228

Provision (credit)(1)
 
581

 
538

 
953

 
372

 
303

 
(89
)
 
2,658

Ending balance
 
$
6,222

 
$
12,076

 
$
4,104

 
$
2,776

 
$
273

 
$
237

 
$
25,688

ALL balance attributable to loans:
 
 

 
 

 
 

 
 

 
 

 
 
 
 

Individually evaluated for impairment
 
$
337

 
$
29

 
$
303

 
$
69

 
$

 
$

 
$
738

Collectively evaluated for impairment
 
5,885

 
12,047

 
3,801

 
2,707

 
273

 
237

 
24,950

Total ending ALL
 
$
6,222

 
$
12,076

 
$
4,104

 
$
2,776

 
$
273

 
$
237

 
$
25,688

Loans:
 
 

 
 

 
 

 
 

 
 

 
 
 
 

Individually evaluated for impairment
 
$
3,880

 
$
406

 
$
646

 
$
585

 
$

 
$

 
$
5,517

Collectively evaluated for impairment
 
1,058,018

 
1,255,113

 
421,108

 
322,979

 
24,187

 
23,712

 
3,105,117

Total ending loans balance
 
$
1,061,898

 
$
1,255,519

 
$
421,754

 
$
323,564

 
$
24,187

 
$
23,712

 
$
3,110,634

For The Three and Nine Months Ended September 30, 2018
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ALL for the three months ended:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
 
$
5,779

 
$
10,310

 
$
4,303

 
$
2,616

 
$
260

 
$
400

 
$
23,668

Loans charged off
 
(115
)
 

 
(150
)
 
(157
)
 
(28
)
 
(209
)
 
(659
)
Recoveries
 
37

 
4

 
117

 

 
3

 
1

 
162

Provision (credit)(1)
 
59

 
268

 
(302
)
 
116

 
38

 
176

 
355

Ending balance
 
$
5,760

 
$
10,582

 
$
3,968

 
$
2,575

 
$
273

 
$
368

 
$
23,526

ALL for the nine months ended:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
 
$
5,086

 
$
11,863

 
$
4,171

 
$
2,367

 
$
233

 
$
451

 
$
24,171

Loans charged off
 
(231
)
 
(512
)
 
(448
)
 
(381
)
 
(70
)
 
(209
)
 
(1,851
)
Recoveries
 
52

 
19

 
237

 
44

 
8

 
1

 
361

Provision (credit)(1)
 
853

 
(788
)
 
8

 
545

 
102

 
125

 
845

Ending balance
 
$
5,760

 
$
10,582

 
$
3,968

 
$
2,575

 
$
273

 
$
368

 
$
23,526

ALL balance attributable to loans:
 
 

 
 

 
 

 
 

 
 

 
 
 
 

Individually evaluated for impairment
 
$
619

 
$
23

 
$

 
$
114

 
$

 
$

 
$
756

Collectively evaluated for impairment
 
5,141

 
10,559

 
3,968

 
2,461

 
273

 
368

 
22,770

Total ending ALL
 
$
5,760

 
$
10,582

 
$
3,968

 
$
2,575

 
$
273

 
$
368

 
$
23,526

Loans:
 
 

 
 

 
 

 
 

 
 

 
 
 
 

Individually evaluated for impairment
 
$
5,184

 
$
5,007

 
$
1,548

 
$
373

 
$

 
$

 
$
12,112

Collectively evaluated for impairment
 
936,304

 
1,210,972

 
367,289

 
325,079

 
20,258

 
36,829

 
2,896,731

Total ending loans balance
 
$
941,488

 
$
1,215,979

 
$
368,837

 
$
325,452

 
$
20,258

 
$
36,829

 
$
2,908,843

(In thousands)
 
Residential
Real Estate
 
Commercial
Real Estate
 
Commercial
 
Home
Equity
 
Consumer
 
HPFC
 
Total
For The Year Ended December 31, 2018
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ALL:
 
 

 
 

 
 

 
 

 
 

 
 
 
 

Beginning balance
 
$
5,086

 
$
11,863

 
$
4,171

 
$
2,367

 
$
233

 
$
451

 
$
24,171

Loans charged off
 
(173
)
 
(512
)
 
(736
)
 
(476
)
 
(96
)
 
(255
)
 
(2,248
)
Recoveries
 
90

 
28

 
1,770

 
44

 
11

 
1

 
1,944

Provision (credit)(1)
 
1,068

 
275

 
(1,585
)
 
861

 
86

 
140

 
845

Ending balance
 
$
6,071

 
$
11,654

 
$
3,620

 
$
2,796

 
$
234

 
$
337

 
$
24,712

ALL balance attributable to loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
 
$
586

 
$
23

 
$
53

 
$
162

 
$

 
$

 
$
824

Collectively evaluated for impairment
 
5,485

 
11,631

 
3,567

 
2,634

 
234

 
337

 
23,888

Total ending ALL
 
$
6,071

 
$
11,654

 
$
3,620

 
$
2,796

 
$
234

 
$
337

 
$
24,712

Loans:
 
  

 
  

 
  

 
  

 
  

 
 
 
  

Individually evaluated for impairment
 
$
4,762

 
$
930

 
$
786

 
$
442

 
$
6

 
$

 
$
6,926

Collectively evaluated for impairment
 
988,104

 
1,268,603

 
380,994

 
327,321

 
20,618

 
33,656

 
3,019,296

Total ending loans balance
 
$
992,866

 
$
1,269,533

 
$
381,780

 
$
327,763

 
$
20,624

 
$
33,656

 
$
3,026,222


(1)
The provision (credit) for loan losses excludes any impact for the change in the reserve for unfunded commitments, which represents management's estimate of the amount required to reflect the probable inherent losses on outstanding letters of credit and unused lines of credit. The reserve for unfunded commitments is presented within accrued interest and other liabilities on the consolidated statements of condition. At September 30, 2019 and 2018, and December 31, 2018, the reserve for unfunded commitments was $11,000, $15,000 and $22,000, respectively.
Schedule of Provision for Credit Losses
The following reconciles the provision for loan losses to the provision for credit losses as presented on the consolidated statements of income for the periods indicated:
 
 
Three Months Ended
September 30,
 
Nine Months Ended
September 30,
 
Year Ended December 31,
2018
(In thousands)
 
2019
 
2018
 
2019
 
2018
 
Provision for loan losses
 
$
733

 
$
355

 
$
2,658

 
$
845

 
$
845

Change in reserve for unfunded commitments
 
(3
)
 
(1
)
 
(11
)
 
(5
)
 
2

Provision for credit losses
 
$
730

 
$
354

 
$
2,647

 
$
840

 
$
847

Credit Risk Exposure Indicators by Portfolio Segment
The following summarizes credit risk exposure indicators by portfolio segment as of the following dates:
(In thousands)
 
Residential 
Real Estate
 
Commercial 
Real Estate
 
Commercial
 
Home
Equity
 
Consumer
 
HPFC
 
Total
September 30, 2019
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pass (Grades 1-6)
 
$
1,053,013

 
$
1,224,231

 
$
416,591

 
$

 
$

 
$
22,675

 
$
2,716,510

Performing
 

 

 

 
320,961

 
24,180

 

 
345,141

Special Mention (Grade 7)
 
477

 
17,047

 
2,591

 

 

 
90

 
20,205

Substandard (Grade 8)
 
8,408

 
14,241

 
2,572

 

 

 
947

 
26,168

Non-performing
 

 

 

 
2,603

 
7

 

 
2,610

Total
 
$
1,061,898

 
$
1,255,519

 
$
421,754

 
$
323,564

 
$
24,187

 
$
23,712

 
$
3,110,634

December 31, 2018
 
 

 
 

 
 

 
 

 
 

 
 
 
 
Pass (Grades 1-6)
 
$
983,086

 
$
1,247,190

 
$
374,429

 
$

 
$

 
$
32,261

 
$
2,636,966

Performing
 

 

 

 
325,917

 
20,595

 

 
346,512

Special Mention (Grade 7)
 
887

 
7,921

 
3,688

 

 

 
123

 
12,619

Substandard (Grade 8)
 
8,893

 
14,422

 
3,663

 

 

 
1,272

 
28,250

Non-performing
 

 

 

 
1,846

 
29

 

 
1,875

Total
 
$
992,866

 
$
1,269,533

 
$
381,780

 
$
327,763

 
$
20,624

 
$
33,656

 
$
3,026,222


Loan Aging Analysis by Portfolio Segment
The following is a loan aging analysis by portfolio segment (including loans past due over 90 days and non-accrual loans) and a summary of non-accrual loans, which include TDRs, and loans past due over 90 days and accruing as of the following dates:
(In thousands)
 
30-59 Days
Past Due
 
60-89 Days
Past Due
 
Greater
than
90 Days
 
Total
Past Due
 
Current
 
Total Loans
Outstanding
 
Loans > 90
Days Past
Due and
Accruing
 
Non-Accrual
Loans
September 30, 2019
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Residential real estate
 
$
1,200

 
$
578

 
$
3,529

 
$
5,307

 
$
1,056,591

 
$
1,061,898

 
$

 
$
5,152

Commercial real estate
 
637

 
1,606

 
704

 
2,947

 
1,252,572

 
1,255,519

 

 
1,156

Commercial
 
280

 
855

 
735

 
1,870

 
419,884

 
421,754

 

 
751

Home equity
 
917

 
86

 
2,004

 
3,007

 
320,557

 
323,564

 

 
2,609

Consumer
 
65

 
19

 
6

 
90

 
24,097

 
24,187

 

 
7

HPFC
 
30

 
163

 
370

 
563

 
23,149

 
23,712

 

 
450

Total
 
$
3,129

 
$
3,307

 
$
7,348

 
$
13,784

 
$
3,096,850

 
$
3,110,634

 
$

 
$
10,125

December 31, 2018
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Residential real estate
 
$
3,300

 
$
2,046

 
$
4,520

 
$
9,866

 
$
983,000

 
$
992,866

 
$

 
$
5,492

Commercial real estate
 
1,794

 
369

 
1,108

 
3,271

 
1,266,262

 
1,269,533

 

 
1,380

Commercial
 
150

 
19

 
799

 
968

 
380,812

 
381,780

 

 
1,279

Home equity
 
907

 
607

 
1,476

 
2,990

 
324,773

 
327,763

 

 
1,846

Consumer
 
67

 
15

 
29

 
111

 
20,513

 
20,624

 
14

 
15

HPFC
 

 
183

 
423

 
606

 
33,050

 
33,656

 

 
518

Total
 
$
6,218

 
$
3,239

 
$
8,355

 
$
17,812

 
$
3,008,410

 
$
3,026,222

 
$
14

 
$
10,530


Troubled Debt Restructuring and Specific Reserve Related to TDRs
The following is a summary of TDRs, by portfolio segment, and the associated specific reserve included within the ALL as of the dates indicated:
 
 
Number of Contracts
 
Recorded Investment
 
Specific Reserve
(In thousands, except number of contracts)
 
September 30, 2019
 
December 31, 2018
 
September 30, 2019
 
December 31, 2018
 
September 30, 2019
 
December 31, 2018
Residential real estate
 
21

 
25

 
$
3,095

 
$
3,614

 
$
337

 
$
443

Commercial real estate
 
2

 
2

 
341

 
347

 
29

 
23

Commercial
 
2

 
2

 
128

 
141

 

 

Home equity
 
1

 
2

 
299

 
304

 
69

 
162

Total
 
26

 
31

 
$
3,863

 
$
4,406

 
$
435

 
$
628

Summary of Impaired Loan Balances and Associated Allowance by Portfolio Segment
The following is a summary of impaired loan balances and the associated allowance by portfolio segment as of and for the periods indicated:
 
 
 
 
 
 
 
 
For the
Three Months Ended
 
For the
Nine Months Ended
(In thousands)
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Allowance
 
Average
Recorded
Investment
 
Interest
Income
Recognized
 
Average
Recorded
Investment
 
Interest
Income
Recognized
September 30, 2019:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
With an allowance recorded:
 
 

 
 

 
 

 
 

 
 

 
 
 
 
Residential real estate
 
$
2,337

 
$
2,337

 
$
337

 
$
3,026

 
$
28

 
$
3,137

 
$
84

Commercial real estate
 
130

 
130

 
29

 
130

 
3

 
130

 
9

Commercial
 
442

 
442

 
303

 
301

 

 
365

 

Home equity
 
318

 
318

 
69

 
658

 

 
573

 

Consumer
 

 

 

 

 

 

 

HPFC
 

 

 

 

 

 

 

Ending balance
 
3,227

 
3,227

 
738

 
4,115

 
31

 
4,205

 
93

Without an allowance recorded:
 
 

 
 

 
 

 
 

 
 

 
 
 
 
Residential real estate
 
1,543

 
2,007

 

 
1,337

 
11

 
1,325

 
28

Commercial real estate
 
276

 
435

 

 
278

 
3

 
408

 
10

Commercial
 
204

 
267

 

 
214

 
1

 
218

 
5

Home equity
 
267

 
705

 

 
131

 

 
130

 

Consumer
 

 

 

 

 

 

 

HPFC
 

 

 

 

 

 

 

Ending balance
 
2,290

 
3,414

 

 
1,960

 
15

 
2,081

 
43

Total impaired loans
 
$
5,517

 
$
6,641

 
$
738

 
$
6,075

 
$
46

 
$
6,286

 
$
136

September 30, 2018:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
With an allowance recorded:
 
 

 
 

 
 

 
 

 
 

 
 
 
 
Residential real estate
 
$
3,577

 
$
3,577

 
$
619

 
$
3,541

 
$
27

 
$
2,428

 
$
96

Commercial real estate
 
349

 
349

 
23

 
350

 
6

 
2,428

 
17

Commercial
 

 

 

 

 

 

 

Home equity
 
318

 
318

 
114

 
391

 

 
232

 

Consumer
 

 

 

 

 

 

 

HPFC
 

 

 

 

 

 

 

Ending Balance
 
4,244

 
4,244

 
756

 
4,282

 
33

 
5,088

 
113

Without an allowance recorded:
 
 

 
 

 
 

 
 

 
 

 
 
 
 
Residential real estate
 
1,607

 
1,807

 

 
1,750

 
13

 
1,582

 
27

Commercial real estate
 
4,658

 
4,944

 

 
4,700

 

 
2,637

 

Commercial
 
1,548

 
2,725

 

 
1,580

 
2

 
1,666

 
6

Home equity
 
55

 
206

 

 
39

 

 
213

 

Consumer
 

 

 

 

 

 

 

HPFC
 

 

 

 

 

 

 

Ending Balance
 
7,868

 
9,682

 

 
8,069

 
15

 
6,098

 
33

Total impaired loans
 
$
12,112

 
$
13,926

 
$
756

 
$
12,351

 
$
48

 
$
11,186

 
$
146



 
 
 
 
 
 
 
 
For the
Year Ended
(In thousands)
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Allowance
 
Average
Recorded
Investment
 
Interest
Income
Recognized
December 31, 2018:
 
 
 
 
 
 
 
 
 
 
With an allowance recorded:
 
 
 
 

 
 

 
 

 
 

Residential real estate
 
$
3,471

 
$
3,471

 
$
586

 
$
3,591

 
$
127

Commercial real estate
 
131

 
131

 
23

 
1,969

 
11

Commercial
 
556

 
556

 
53

 
111

 

Home equity
 
318

 
318

 
162

 
250

 

Consumer
 

 

 

 

 

HPFC
 

 

 

 

 

Ending Balance
 
4,476

 
4,476

 
824

 
5,921

 
138

Without an allowance recorded:
 
  

 
  

 
  

 
  

 
  

Residential real estate
 
1,291

 
1,415

 

 
1,524

 
34

Commercial real estate
 
799

 
975

 

 
2,269

 
13

Commercial
 
230

 
293

 

 
1,379

 
8

Home equity
 
124

 
305

 

 
195

 

Consumer
 
6

 
13

 

 
1

 

HPFC
 

 

 

 

 

Ending Balance
 
2,450

 
3,001

 

 
5,368

 
55

Total impaired loans
 
$
6,926

 
$
7,477

 
$
824

 
$
11,289

 
$
193