XML 36 R25.htm IDEA: XBRL DOCUMENT v3.20.2
LOANS AND ALLOWANCE FOR LOAN LOSSES (Tables)
9 Months Ended
Sep. 30, 2020
Loans and Leases Receivable Disclosure [Abstract]  
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,
2020
December 31,
2019
Commercial Loans:
Commercial real estate$1,333,733 $1,243,397 
Commercial360,629 421,108 
SBA PPP223,838 — 
HPFC14,919 21,593 
Total commercial loans1,933,119 1,686,098 
Retail Loans:
Residential real estate1,044,103 1,070,374 
Home equity274,743 312,779 
Consumer22,877 25,772 
Total retail loans1,341,723 1,408,925 
Total loans$3,274,842 $3,095,023 
Schedule of Loan Balances by Portfolio Segment
The loan balances for each portfolio segment presented above are net of their respective unamortized fair value mark discount on acquired loans and net of unamortized loan origination costs for the dates indicated:
(In thousands)September 30,
2020
December 31,
2019
Net unamortized fair value mark discount on acquired loans$(1,667)$(2,593)
Net unamortized loan (fees) origination costs(1)
(2,439)3,111 
Total$(4,106)$518 
(1)    The change in net unamortized loan (fees) origination costs from December 31, 2019 to September 30, 2020, was primarily driven by origination fees capitalized upon origination of SBA PPP loans during the second and third quarters of 2020. As of September 30, 2020, unamortized loan fees on originated SBA PPP loans were $5.4 million.
Summary of Activity in Allowance for Loan Losses
The following tables present the activity in the ALL and select loan information by portfolio segment for the periods indicated:
(In thousands)Commercial
Real Estate
CommercialSBA PPPHPFCResidential
Real Estate
Home
Equity
ConsumerTotal
At or For The Three and Nine Months Ended September 30, 2020
ALL for the three months ended:
      
Beginning balance$18,386 $4,679 $113 $170 $8,603 $3,084 $504 $35,539 
Loans charged off(33)(184)— — (25)(10)(55)(307)
Recoveries139 — — — 36 182 
Provision (credit)(1)
1,173 (246)(21)124 (51)19 1,000 
Ending balance$19,529 $4,388 $115 $149 $8,706 $3,023 $504 $36,414 
ALL for the nine months ended:
Beginning balance$12,414 $3,769 $— $216 $5,842 $2,423 $507 $25,171 
Loans charged off(104)(857)— — (121)(61)(138)(1,281)
Recoveries10 255 — — 27 56 352 
Provision (credit)(1)
7,209 1,221 115 (67)2,958 657 79 12,172 
Ending balance$19,529 $4,388 $115 $149 $8,706 $3,023 $504 $36,414 
ALL balance attributable to loans:
      
Individually evaluated for impairment
$36 $— $— $— $371 $87 $— $494 
Collectively evaluated for impairment
19,493 4,388 115 149 8,335 2,936 504 35,920 
Total ending ALL
$19,529 $4,388 $115 $149 $8,706 $3,023 $504 $36,414 
Loans:
      
Individually evaluated for impairment
$460 $171 $— $— $3,128 $365 $— $4,124 
Collectively evaluated for impairment
1,333,273 360,458 223,838 14,919 1,040,975 274,378 22,877 3,270,718 
Total ending loans balance
$1,333,733 $360,629 $223,838 $14,919 $1,044,103 $274,743 $22,877 $3,274,842 
At or For The Three and Nine Months Ended September 30, 2019
ALL for the three months ended:
Beginning balance$12,152 $4,107 $— $280 $6,249 $2,992 $383 $26,163 
Loans charged off(92)(183)— (11)(411)(348)(258)(1,303)
Recoveries34 56 — — — 95 
Provision (credit)(1)
(18)124 — (32)382 132 145 733 
Ending balance$12,076 $4,104 $— $237 $6,222 $2,776 $273 $25,688 
ALL for the nine months ended:
Beginning balance$11,654 $3,620 $— $337 $6,071 $2,796 $234 $24,712 
Loans charged off(157)(636)— (11)(436)(392)(278)(1,910)
Recoveries41 167 — — — 14 228 
Provision (credit)(1)
538 953 — (89)581 372 303 2,658 
Ending balance$12,076 $4,104 $— $237 $6,222 $2,776 $273 $25,688 
ALL balance attributable to loans:
      
Individually evaluated for impairment
$29 $303 $— $— $337 $69 $— $738 
Collectively evaluated for impairment
12,047 3,801 — 237 5,885 2,707 273 24,950 
Total ending ALL
$12,076 $4,104 $— $237 $6,222 $2,776 $273 $25,688 
Loans:      
Individually evaluated for impairment
$406 $646 $— $— $3,880 $585 $— $5,517 
Collectively evaluated for impairment
1,255,113 421,108 — 23,712 1,058,018 322,979 24,187 3,105,117 
Total ending loans balance
$1,255,519 $421,754 $— $23,712 $1,061,898 $323,564 $24,187 $3,110,634 
(In thousands)
Commercial
Real Estate
CommercialSBA PPPHPFCResidential
Real Estate
Home
Equity
ConsumerTotal
At or For The Year Ended December 31, 2019
ALL:      
Beginning balance$11,654 $3,620 $— $337 $6,071 $2,796 $234 $24,712 
Loans charged off(300)(1,167)— (71)(462)(412)(301)(2,713)
Recoveries49 225 — — 16 19 310 
Provision (credit)(1)
1,011 1,091 — (50)217 38 555 2,862 
Ending balance$12,414 $3,769 $— $216 $5,842 $2,423 $507 $25,171 
ALL balance attributable to loans:
Individually evaluated for impairment
$30 $— $— $— $364 $69 $— $463 
Collectively evaluated for impairment
12,384 3,769 — 216 5,478 2,354 507 24,708 
Total ending ALL
$12,414 $3,769 $— $216 $5,842 $2,423 $507 $25,171 
Loans:
            
Individually evaluated for impairment
$402 $319 $— $— $3,384 $373 $— $4,478 
Collectively evaluated for impairment
1,242,995 420,789 — 21,593 1,066,990 312,406 25,772 3,090,545 
Total ending loans balance
$1,243,397 $421,108 $— $21,593 $1,070,374 $312,779 $25,772 $3,095,023 
(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, 2020 and 2019, and December 31, 2019, the reserve for unfunded commitments was $9,000, $11,000 and $21,000, 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,
2019
(In thousands)2020201920202019
Provision for loan losses$1,000 $733 $12,172 $2,658 $2,862 
Change in reserve for unfunded commitments
(13)(3)(12)(11)(1)
Provision for credit losses$987 $730 $12,160 $2,647 $2,861 
Temporary Loan Modifications
For the dates indicated, the Company's loans impacted by the COVID-19 pandemic and operating under temporary short-term payment deferral arrangements for a period of 180 days or less were as follows:
September 30,
2020
June 30,
2020
(In thousands, except number of units)UnitsRecorded Investment% of
Total Loans
UnitsRecorded Investment% of
Total Loans
Commercial210 $105,879 3.2 %1,023 $415,606 12.5 %
Retail502 75,337 2.3 %740 131,116 3.9 %
Total712 $181,216 5.5 %1,763 $546,722 16.4 %
Credit Risk Exposure Indicators by Portfolio Segment
The following summarizes credit risk exposure indicators by portfolio segment as of the following dates:
(In thousands)Commercial
Real Estate
CommercialSBA PPPHPFCResidential 
Real Estate
Home
Equity
ConsumerTotal
September 30, 2020
Pass (Grades 1-6)$1,273,616 $354,160 $223,838 $14,100 $1,037,649 $— $— $2,903,363 
Performing— — — — — 272,246 22,873 295,119 
Special Mention (Grade 7)23,899 2,762 — — 405 — — 27,066 
Substandard (Grade 8)36,218 3,707 — 819 6,049 — — 46,793 
Non-performing— — — — — 2,497 2,501 
Total$1,333,733 $360,629 $223,838 $14,919 $1,044,103 $274,743 $22,877 $3,274,842 
December 31, 2019     
Pass (Grades 1-6)$1,196,683 $415,870 $— $20,667 $1,062,825 $— $— $2,696,045 
Performing— — — — — 310,653 25,748 336,401 
Special Mention (Grade 7)31,753 2,544 — 89 473 — — 34,859 
Substandard (Grade 8)14,961 2,694 — 837 7,076 — — 25,568 
Non-performing— — — — — 2,126 24 2,150 
Total$1,243,397 $421,108 $— $21,593 $1,070,374 $312,779 $25,772 $3,095,023 
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
90 Days or Greater
Past Due
Total
Past Due
CurrentTotal Loans
Outstanding
Loans > 90
Days Past
Due and
Accruing
Non-Accrual
Loans
September 30, 2020        
Commercial real estate$671 $1,490 $246 $2,407 $1,331,326 $1,333,733 $— $565 
Commercial1,315 — 605 1,920 358,709 360,629 — 605 
SBA PPP— — — — 223,838 223,838 — — 
HPFC233 228 304 765 14,154 14,919 — 509 
Residential real estate1,036 775 3,369 5,180 1,038,923 1,044,103 — 4,017 
Home equity367 109 2,102 2,578 272,165 274,743 — 2,499 
Consumer48 56 108 22,769 22,877 — 
Total$3,670 $2,658 $6,630 $12,958 $3,261,884 $3,274,842 $— $8,199 
December 31, 2019        
Commercial real estate$267 $1,720 $544 $2,531 $1,240,866 $1,243,397 $— $1,122 
Commercial548 — 417 965 420,143 421,108 — 420 
SBA PPP— — — — — — — — 
HPFC— 243 288 531 21,062 21,593 — 364 
Residential real estate2,297 627 2,598 5,522 1,064,852 1,070,374 — 4,096 
Home equity681 238 1,459 2,378 310,401 312,779 — 2,130 
Consumer108 31 23 162 25,610 25,772 — 24 
Total$3,901 $2,859 $5,329 $12,089 $3,082,934 $3,095,023 $— $8,156 
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 for the dates indicated:
Number of ContractsRecorded InvestmentSpecific Reserve
(In thousands, except number of contracts)
September 30,
2020
December 31,
2019
September 30,
2020
December 31,
2019
September 30,
2020
December 31,
2019
Residential real estate
21 22 $2,670 $2,869 $371 $364 
Commercial real estate
331 338 36 30 
Commercial
107 123 — — 
Consumer and home equity
297 299 87 69 
Total26 27 $3,405 $3,629 $494 $463 
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, 2020:
With an allowance recorded:     
Commercial real estate$126 $126 $36 $127 $$127 $
Commercial— — — — — — — 
SBA PPP— — — — — — — 
HPFC— — — — — — — 
Residential real estate2,394 2,394 371 2,349 33 2,328 79 
Home equity316 316 87 317 — 318 — 
Consumer— — — — — — — 
Ending balance2,836 2,836 494 2,793 35 2,773 85 
Without an allowance recorded:
     
Commercial real estate334 548 — 334 304 
Commercial171 233 — 175 242 
SBA PPP— — — — — — — 
HPFC— — — — — — — 
Residential real estate734 858 — 791 909 
Home equity49 187 — 50 — 52 — 
Consumer— — — — — — — 
Ending balance1,288 1,826 — 1,350 1,507 17 
Total impaired loans$4,124 $4,662 $494 $4,143 $41 $4,280 $102 
September 30, 2019:
With an allowance recorded:     
Commercial real estate$130 $130 $29 $130 $$130 $
Commercial442 442 303 301 — 365 — 
SBA PPP— — — — — — — 
HPFC— — — — — — — 
Residential real estate2,337 2,337 337 3,026 28 3,137 84 
Home equity318 318 69 658 — 573 — 
Consumer— — — — — — — 
Ending Balance3,227 3,227 738 4,115 31 4,205 93 
Without an allowance recorded:
     
Commercial real estate276 435 — 278 408 10 
Commercial204 267 — 214 218 
SBA PPP— — — — — — — 
HPFC— — — — — — — 
Residential real estate1,543 2,007 — 1,337 11 1,325 28 
Home equity267 705 — 131 — 130 — 
Consumer— — — — — — — 
Ending Balance2,290 3,414 — 1,960 15 2,081 43 
Total impaired loans$5,517 $6,641 $738 $6,075 $46 $6,286 $136 
For the
Year Ended
(In thousands)Recorded
Investment
Unpaid
Principal
Balance
Related
Allowance
Average
Recorded
Investment
Interest
Income
Recognized
December 31, 2019:
With an allowance recorded:    
Commercial real estate$128 $128 $30 $130 $11 
Commercial— — — 292 — 
SBA PPP— — — — — 
HPFC— — — — — 
Residential real estate2,395 2,395 364 2,989 110 
Home equity318 318 69 522 — 
Consumer— — — — — 
Ending Balance2,841 2,841 463 3,933 121 
Without an allowance recorded:          
Commercial real estate274 433 — 381 13 
Commercial319 685 — 238 
SBA PPP— — — — — 
HPFC— — — — — 
Residential real estate989 1,116 — 1,258 21 
Home equity55 192 — 115 — 
Consumer— — — — 
Ending Balance1,637 2,426 — 1,993 41 
Total impaired loans$4,478 $5,267 $463 $5,926 $162