XML 39 R26.htm IDEA: XBRL DOCUMENT v3.23.3
LOANS AND ALLOWANCE FOR CREDIT LOSSES ON LOANS (Tables)
9 Months Ended
Sep. 30, 2023
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,
2023
December 31,
2022
Commercial Loans:
Commercial real estate - non-owner-occupied$1,349,463 $1,292,443 
Commercial real estate - owner-occupied303,825 332,494 
Commercial400,031 430,131 
Total commercial loans2,053,319 2,055,068 
Retail Loans:
Residential real estate1,752,401 1,700,266 
Home equity233,452 234,428 
Consumer19,241 20,591 
Total retail loans2,005,094 1,955,285 
Total loans$4,058,413 $4,010,353 
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,
2023
December 31,
2022
Net unamortized loan origination costs$7,069 $6,890 
Net unamortized fair value mark discount on acquired loans(203)(313)
Total$6,866 $6,577 
Summary of Activity in Allowance for Loan Losses The following table presents the activity in the ACL on loans for the periods indicated:
Commercial Real Estate
(In thousands)Non-Owner-OccupiedOwner- OccupiedCommercialResidential Real EstateHome EquityConsumerTotal
At or For The Three Months Ended September 30, 2023
Beginning balance, June 30, 2023$16,155 $2,351 $4,795 $10,627 $2,397 $658 $36,983 
Charge-offs— (58)(255)— — (32)(345)
Recoveries17 — 189 13 225 
Provision (credit) for loan losses
607 (131)(247)(590)(101)(456)
Ending balance, September 30, 2023$16,779 $2,162 $4,482 $10,042 $2,297 $645 $36,407 
At or For The Nine Months Ended September 30, 2023
Beginning balance, December 31, 2022$17,296 $2,362 $5,446 $9,089 $2,225 $504 $36,922 
Charge-offs— (58)(1,101)(18)— (63)(1,240)
Recoveries19 — 352 38 27 437 
(Credit) provision for loan losses(536)(142)(215)933 71 177 288 
Ending balance, September 30, 2023$16,779 $2,162 $4,482 $10,042 $2,297 $645 $36,407 
At or For The Three Months Ended September 30, 2022
Beginning balance, June 30, 2022$16,210 $2,501 $5,146 $8,438 $1,796 $153 $34,244 
Charge-offs— — (183)(49)— (46)(278)
Recoveries— 61 — — 63 
Provision for loan losses
922 146 192 696 63 494 2,513 
Ending balance, September 30, 2022$17,133 $2,647 $5,216 $9,085 $1,860 $601 $36,542 
At or For The Nine Months Ended September 30, 2022
Beginning balance, December 31, 2021$18,834 $2,539 $4,202 $6,133 $1,469 $79 $33,256 
Charge-offs— — (744)(65)— (130)(939)
Recoveries341 — 87 437 
(Credit) provision for loan losses(1,703)106 1,417 3,017 304 647 3,788 
Ending balance, September 30, 2022$17,133 $2,647 $5,216 $9,085 $1,860 $601 $36,542 
At or For The Year Ended December 31, 2022
Beginning balance, December 31, 2021$18,834 $2,539 $4,202 $6,133 $1,469 $79 $33,256 
Charge-offs— — (1,042)(66)— (134)(1,242)
Recoveries379 — 87 478 
(Credit) provision for loan losses(1,541)(179)1,907 3,022 669 552 4,430 
Ending balance, December 31, 2022$17,296 $2,362 $5,446 $9,089 $2,225 $504 $36,922 
Credit Risk Exposure Indicators by Portfolio Segment Based on the most recent analysis performed, the risk category of loans by portfolio segment by vintage was as follows as of and for the dates indicated:
(In thousands)20232022202120202019PriorRevolving Loans
Amortized Cost Basis
Revolving Loans
Converted to Term
Total
As of and for the period ended September 30, 2023
Commercial real estate - non-owner-occupied      
Risk rating
Pass (Grades 1-6)$60,945 $356,211 $300,251 $149,663 $118,273 $341,183 $— $— $1,326,526 
Special mention (Grade 7)7,997 — — 352 34 3,629 — — 12,012 
Substandard (Grade 8)— 176 116 2,183 115 8,335 — — 10,925 
Doubtful (Grade 9)— — — — — — — — — 
Total commercial real estate - non-owner-occupied$68,942 $356,387 $300,367 $152,198 $118,422 $353,147 $— $— $1,349,463 
Gross charge-offs for the nine months ended
$— $— $— $— $— $— $— $— $— 
Commercial real estate - owner-occupied      
Risk rating
Pass (Grades 1-6)$22,527 $55,097 $77,457 $25,120 $18,982 $95,828 $— $— $295,011 
Special mention (Grade 7)— — — — — 142 — — 142 
Substandard (Grade 8)— — 2,179 — — 6,493 — — 8,672 
Doubtful (Grade 9)— — — — — — — — — 
Total commercial real estate - owner occupied$22,527 $55,097 $79,636 $25,120 $18,982 $102,463 $— $— $303,825 
Gross charge-offs for the nine months ended
$— $— $— $— $— $58 $— $— $58 
Commercial
      
Risk rating
Pass (Grades 1-6)$25,211 $57,843 $59,490 $26,000 $27,833 $40,535 $111,723 $41,471 $390,106 
Special mention (Grade 7)47 — 166 205 105 2,181 871 3,576 
Substandard (Grade 8)265 427 310 803 294 1,374 1,380 1,496 6,349 
Doubtful (Grade 9)— — — — — — — — — 
Total commercial$25,523 $58,270 $59,966 $27,008 $28,128 $42,014 $115,284 $43,838 $400,031 
Gross charge-offs for the nine months ended
$— $68 $137 $23 $20 $725 $32 $96 $1,101 
Residential Real Estate      
Risk rating
Pass (Grades 1-6)$119,925 $542,015 $552,802 $225,028 $73,467 $234,661 $361 $391 $1,748,650 
Special mention (Grade 7)— — — — — — — — — 
Substandard (Grade 8)— — 968 — 90 2,693 — — 3,751 
Doubtful (Grade 9)— — — — — — — — — 
Total residential real estate$119,925 $542,015 $553,770 $225,028 $73,557 $237,354 $361 $391 $1,752,401 
Gross charge-offs for the nine months ended
$— $— $— $— $— $18 $— $— $18 
Home equity
      
Risk rating
Performing$12,311 $23,740 $553 $329 $4,197 $13,442 $165,017 $13,230 $232,819 
Non-performing— — — — — 14 373 246 633 
Total home equity
$12,311 $23,740 $553 $329 $4,197 $13,456 $165,390 $13,476 $233,452 
Gross charge-offs for the nine months ended
$— $— $— $— $— $— $— $— $— 
Consumer
      
Risk rating
Performing$4,720 $5,671 $2,393 $986 $447 $2,433 $2,550 $— $19,200 
Non-performing— — — — 34 — — 41 
Total consumer
$4,720 $5,671 $2,393 $986 $454 $2,467 $2,550 $— $19,241 
Gross charge-offs for the nine months ended
$— $19 $21 $10 $$$$— $63 
(In thousands)20222021202020192018PriorRevolving Loans
Amortized Cost Basis
Revolving Loans
Converted to Term
Total
As of December 31, 2022
Commercial real estate - non-owner-occupied
Risk rating
Pass (Grades 1-6)$339,171 $287,749 $160,621 $125,029 $108,823 $242,024 $— $— $1,263,417 
Special mention (Grade 7)— 167 364 259 75 321 — — 1,186 
Substandard (Grade 8)— 127 1,306 203 7,798 18,406 — — 27,840 
Doubtful (Grade 9)— — — — — — — — — 
Total commercial real estate - non-owner-occupied$339,171 $288,043 $162,291 $125,491 $116,696 $260,751 $— $— $1,292,443 
Commercial real estate - owner-occupied
Risk rating
Pass (Grades 1-6)$60,127 $80,781 $28,378 $23,381 $39,554 $70,568 $— $— $302,789 
Special mention (Grade 7)— 2,053 — 19,992 — 411 — — 22,456 
Substandard (Grade 8)17 — — — 3,266 3,966 — — 7,249 
Doubtful (Grade 9)— — — — — — — — — 
Total commercial real estate - owner occupied$60,144 $82,834 $28,378 $43,373 $42,820 $74,945 $— $— $332,494 
Commercial
Risk rating
Pass (Grades 1-6)$73,537 $70,110 $32,272 $33,491 $22,271 $26,245 $135,157 $30,191 $423,274 
Special mention (Grade 7)— — 93 141 70 189 1,196 12 1,701 
Substandard (Grade 8)149 52 133 216 846 1,524 50 2,186 5,156 
Doubtful (Grade 9)— — — — — — — — — 
Total commercial$73,686 $70,162 $32,498 $33,848 $23,187 $27,958 $136,403 $32,389 $430,131 
Residential Real Estate
Risk rating
Pass (Grades 1-6)$533,035 $579,216 $244,691 $79,492 $50,214 $210,262 $340 $— $1,697,250 
Special mention (Grade 7)— — — — — 23 — — 23 
Substandard (Grade 8)— — — — 163 2,830 — — 2,993 
Doubtful (Grade 9)— — — — — — — — — 
Total residential real estate$533,035 $579,216 $244,691 $79,492 $50,377 $213,115 $340 $— $1,700,266 
Home equity
Risk rating
Performing$26,712 $693 $341 $4,842 $7,730 $8,551 $173,338 $11,735 $233,942 
Non-performing— — — — — 27 377 82 486 
Total home equity
$26,712 $693 $341 $4,842 $7,730 $8,578 $173,715 $11,817 $234,428 
Consumer
Risk rating
Performing$8,009 $3,816 $1,702 $1,188 $345 $2,462 $3,069 $— $20,591 
Non-performing— — — — — — — — — 
Total consumer
$8,009 $3,816 $1,702 $1,188 $345 $2,462 $3,069 $— $20,591 
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 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
September 30, 2023       
Commercial real estate - non-owner-occupied$45 $— $92 $137 $1,349,326 $1,349,463 $— 
Commercial real estate - owner-occupied— 142 — 142 303,683 303,825 
Commercial1,975 820 515 3,310 396,721 400,031 — 
Residential real estate507 527 1,024 2,058 1,750,343 1,752,401 — 
Home equity585 14 281 880 232,572 233,452 — 
Consumer30 43 19,198 19,241 — 
Total$3,142 $1,509 $1,919 $6,570 $4,051,843 $4,058,413 $— 
December 31, 2022       
Commercial real estate - non-owner-occupied$267 $— $11 $278 $1,292,165 $1,292,443 $— 
Commercial real estate - owner-occupied55 — 47 102 332,392 332,494 — 
Commercial667 134 640 1,441 428,690 430,131 — 
Residential real estate852 186 524 1,562 1,698,704 1,700,266 — 
Home equity357 — 171 528 233,900 234,428 — 
Consumer23 11 — 34 20,557 20,591 — 
Total$2,221 $331 $1,393 $3,945 $4,006,408 $4,010,353 $— 
Financing Receivable, Nonaccrual
The following table presents the amortized cost basis of loans on non-accrual status (including non-accruing TDRs prior to adoption of ASU 2022-02) by portfolio segment as of the dates indicated:
September 30,
2023
December 31,
2022
(In thousands)Non-Accrual Loans With an AllowanceNon-Accrual Loans Without an AllowanceTotal Non-Accrual LoansNon-Accrual Loans With an AllowanceNon-Accrual Loans Without an AllowanceTotal Non-Accrual Loans
Commercial real estate - non-owner-occupied$83 $$92 $— $11 $11 
Commercial real estate - owner-occupied— — — — 46 46 
Commercial978 105 1,083 415 300 715 
Residential real estate1,943 832 2,775 1,314 419 1,733 
Home equity570 63 633 421 65 486 
Consumer41 — 41 — — — 
Total$3,615 $1,009 $4,624 $2,150 $841 $2,991 
The following table presents the amortized cost basis of collateral-dependent non-accrual loans (including non-accruing TDRs prior to adoption of ASU 2022-02) by portfolio segment and collateral type, as of the dates indicated:
September 30,
2023
December 31,
2022
Collateral TypeTotal Collateral -Dependent
Non-Accrual Loans
Collateral TypeTotal Collateral -Dependent
Non-Accrual Loans
(In thousands)Real EstateGeneral Business AssetsReal Estate General Business Assets
Residential real estate$144 $— $144 $387 $— $387 
Total$144 $— $144 $387 $— $387 
Troubled Debt Restructuring and Specific Reserve Related to TDRs The following is a summary of TDRs prior to adoption of ASU 2022-02, by portfolio segment, and the associated specific reserve included within the ACL as of December 31, 2022:
(In thousands, except number of contracts)
Number of ContractsRecorded InvestmentSpecific Reserve
Commercial real estate - owner-occupied$113 $50 
Commercial
— — — 
Residential real estate
18 2,208 307 
Consumer and home equity
245 
Total22 $2,566 $366 
Troubled Debt Restructuring
The following represents loan modifications that qualified as TDRs during the year ended December 31, 2022:
(In thousands, except number of contracts)Number of ContractsPre-Modification
Outstanding
Recorded Investment
Post-Modification
Outstanding
Recorded Investment
Specific Reserve
Home equity:
Maturity concession$69 $96 $— 
Total$69 $96 $—