XML 37 R25.htm IDEA: XBRL DOCUMENT v3.24.1.u1
LOANS AND ALLOWANCE FOR CREDIT LOSSES ON LOANS (Tables)
3 Months Ended
Mar. 31, 2024
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)March 31,
2024
December 31,
2023
Commercial Loans:
Commercial real estate - non-owner-occupied$1,402,326 $1,370,446 
Commercial real estate - owner-occupied300,626 301,860 
Commercial397,395 403,901 
Total commercial loans2,100,347 2,076,207 
Retail Loans:
Residential real estate1,762,482 1,763,378 
Home equity240,674 240,341 
Consumer17,537 18,168 
Total retail loans2,020,693 2,021,887 
Total loans$4,121,040 $4,098,094 
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)March 31,
2024
December 31,
2023
Net unamortized loan origination costs$7,070 $7,113 
Net unamortized fair value mark discount on acquired loans(142)(168)
Total$6,928 $6,945 
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 March 31, 2024
Beginning balance, December 31, 2023
$16,581 $2,290 $4,869 $10,254 $2,217 $724 $36,935 
Charge-offs— — (309)— — (36)(345)
Recoveries— 92 80 187 
(Credit) provision for loan losses
(1,294)(60)(192)305 63 14 (1,164)
Ending balance, March 31, 2024
$15,294 $2,230 $4,460 $10,565 $2,360 $704 $35,613 
At or For The Three Months Ended March 31, 2023
Beginning balance, December 31, 2022
$17,296 $2,362 $5,446 $9,089 $2,225 $504 $36,922 
Charge-offs— — (312)(18)— (4)(334)
Recoveries— 99 — 107 
(Credit) provision for loan losses(973)108 (652)1,737 215 439 
Ending balance, March 31, 2023
$16,324 $2,470 $4,581 $10,812 $2,440 $507 $37,134 
At or For The Year Ended December 31, 2023
Beginning balance, December 31, 2022
$17,296 $2,362 $5,446 $9,089 $2,225 $504 $36,922 
Charge-offs— (58)(1,560)(18)— (91)(1,727)
Recoveries19 — 471 44 31 566 
(Credit) provision for loan losses(734)(14)512 1,139 (9)280 1,174 
Ending balance, December 31, 2023
$16,581 $2,290 $4,869 $10,254 $2,217 $724 $36,935 
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)
2024
2023202220212020PriorRevolving Loans
Amortized Cost Basis
Revolving Loans
Converted to Term
Total
As of and for the period ended March 31, 2024
Commercial real estate - non-owner-occupied      
Risk rating
Pass (Grades 1-6)$24,940 $110,364 $373,193 $298,334 $144,522 $428,600 $— $— $1,379,953 
Special mention (Grade 7)— 7,997 — — 348 3,566 — — 11,911 
Substandard (Grade 8)539 — 272 — 2,268 7,383 — — 10,462 
Doubtful (Grade 9)— — — — — — — — — 
Total commercial real estate - non-owner-occupied$25,479 $118,361 $373,465 $298,334 $147,138 $439,549 $— $— $1,402,326 
Gross charge-offs for the three months ended
$— $— $— $— $— $— $— $— $— 
Commercial real estate - owner-occupied      
Risk rating
Pass (Grades 1-6)$7,549 $25,991 $51,679 $75,480 $24,167 $101,351 $— $— $286,217 
Special mention (Grade 7)— 545 — 2,242 — 1,869 — — 4,656 
Substandard (Grade 8)— — 399 317 — 9,037 — — 9,753 
Doubtful (Grade 9)— — — — — — — — — 
Total commercial real estate - owner occupied$7,549 $26,536 $52,078 $78,039 $24,167 $112,257 $— $— $300,626 
Gross charge-offs for the three months ended
$— $— $— $— $— $— $— $— $— 
Commercial
      
Risk rating
Pass (Grades 1-6)$6,841 $39,680 $52,095 $53,429 $23,017 $58,186 $121,578 $33,102 $387,928 
Special mention (Grade 7)— 58 236 — — 99 538 159 1,090 
Substandard (Grade 8)— 234 484 357 887 2,108 2,471 1,836 8,377 
Doubtful (Grade 9)— — — — — — — — — 
Total commercial$6,841 $39,972 $52,815 $53,786 $23,904 $60,393 $124,587 $35,097 $397,395 
Gross charge-offs for the three months ended
$— $$— $14 $— $218 $25 $50 $309 
Residential Real Estate      
Risk rating
Pass (Grades 1-6)$24,318 $165,392 $533,172 $532,317 $217,904 $285,193 $377 $380 $1,759,053 
Special mention (Grade 7)— — — — — — — — — 
Substandard (Grade 8)— — — 664 — 2,765 — — 3,429 
Doubtful (Grade 9)— — — — — — — — — 
Total residential real estate$24,318 $165,392 $533,172 $532,981 $217,904 $287,958 $377 $380 $1,762,482 
Gross charge-offs for the three months ended
$— $— $— $— $— $— $— $— $— 
Home equity
      
Risk rating
Performing$1,889 $15,937 $22,054 $506 $319 $15,771 $169,846 $13,364 $239,686 
Non-performing— — 288 — — 10 546 144 988 
Total home equity
$1,889 $15,937 $22,342 $506 $319 $15,781 $170,392 $13,508 $240,674 
Gross charge-offs for the three months ended
$— $— $— $— $— $— $— $— $— 
Consumer
      
Risk rating
Performing$1,303 $4,867 $4,344 $1,750 $656 $2,467 $2,144 $— $17,531 
Non-performing— — — — — — — 
Total consumer
$1,303 $4,867 $4,344 $1,750 $656 $2,473 $2,144 $— $17,537 
Gross charge-offs for the three months ended
$— $15 $15 $$— $— $$— $36 
(In thousands)
2023
2022202120202019PriorRevolving Loans
Amortized Cost Basis
Revolving Loans
Converted to Term
Total
As of and for the year ended December 31, 2023
Commercial real estate - non-owner-occupied
Risk rating:
Pass (Grades 1-6)$103,012 $364,777 $296,152 $146,707 $116,777 $320,101 $— $— $1,347,526 
Special mention (Grade 7)7,997 — — 350 33 3,597 — — 11,977 
Substandard (Grade 8)747 450 — 2,287 114 7,345 — — 10,943 
Doubtful (Grade 9)— — — — — — — — — 
Total commercial real estate - non-owner-occupied$111,756 $365,227 $296,152 $149,344 $116,924 $331,043 $— $— $1,370,446 
Gross charge-offs for the year ended
$— $— $— $— $— $— $— $— $— 
Commercial real estate - owner-occupied
Risk rating:
Pass (Grades 1-6)$26,902 $53,550 $76,575 $24,608 $18,728 $89,133 $— $— $289,496 
Special mention (Grade 7)— — 2,355 — — 141 — — 2,496 
Substandard (Grade 8)— 402 320 — — 9,146 — — 9,868 
Doubtful (Grade 9)— — — — — — — — — 
Total commercial real estate - owner-occupied$26,902 $53,952 $79,250 $24,608 $18,728 $98,420 $— $— $301,860 
Gross charge-offs for the year ended$— $— $— $— $— $58 $— $— $58 
Commercial
Risk rating:
Pass (Grades 1-6)$41,871 $54,323 $56,102 $24,338 $25,620 $35,442 $119,119 $36,895 $393,710 
Special mention (Grade 7)45 — 152 195 — 101 660 1,158 
Substandard (Grade 8)248 588 296 769 955 1,354 2,415 2,408 9,033 
Doubtful (Grade 9)— — — — — — — — — 
Total commercial$42,164 $54,911 $56,550 $25,302 $26,575 $36,897 $122,194 $39,308 $403,901 
Gross charge-offs for the year ended
$— $68 $137 $31 $20 $1,075 $82 $147 $1,560 
Residential Real Estate
Risk rating:
Pass (Grades 1-6)$160,315 $539,835 $540,980 $220,943 $70,917 $226,126 $370 $386 $1,759,872 
Special mention (Grade 7)— — — — — — — — — 
Substandard (Grade 8)— — 963 — 89 2,454 — — 3,506 
Doubtful (Grade 9)— — — — — — — — — 
Total residential real estate$160,315 $539,835 $541,943 $220,943 $71,006 $228,580 $370 $386 $1,763,378 
Gross charge-offs for the year ended
$— $— $— $— $— $18 $— $— $18 
Home equity
Risk rating:
Performing$15,976 $23,104 $547 $324 $4,124 $12,686 $169,416 $13,405 $239,582 
Non-performing— — — — — 11 527 221 759 
Total home equity$15,976 $23,104 $547 $324 $4,124 $12,697 $169,943 $13,626 $240,341 
Gross charge-offs for the year ended
$— $— $— $— $— $— $— $— $— 
Consumer
Risk rating:
Performing$5,525 $4,908 $2,068 $815 $345 $2,279 $2,191 $— $18,131 
Non-performing— — — — 32 — — 37 
Total consumer$5,525 $4,908 $2,073 $815 $345 $2,311 $2,191 $— $18,168 
Gross charge-offs for the year ended$$19 $31 $14 $$$13 $— $91 
Loan Aging Analysis by Portfolio Segment
The following is a loan aging analysis by portfolio segment (including loans past due over 90 days and non-accrual loans) and loans past due over 90 days and accruing as of the following dates:
(In thousands)30-59 Days
Past Due
60-89 Days
Past Due
90 Days or Greater
Past Due
Total
Past Due
CurrentTotal Loans
Outstanding
Loans > 90
Days Past
Due and
Accruing
March 31, 2024       
Commercial real estate - non-owner-occupied$— $— $$$1,402,319 $1,402,326 $— 
Commercial real estate - owner-occupied92 — — 92 300,534 300,626 
Commercial346 203 620 1,169 396,226 397,395 — 
Residential real estate834 192 967 1,993 1,760,489 1,762,482 — 
Home equity696 382 164 1,242 239,432 240,674 — 
Consumer50 57 17,480 17,537 — 
Total$2,018 $778 $1,764 $4,560 $4,116,480 $4,121,040 $— 
December 31, 2023       
Commercial real estate - non-owner-occupied$44 $41 $184 $269 $1,370,177 $1,370,446 $— 
Commercial real estate - owner-occupied655 — — 655 301,205 301,860 — 
Commercial1,153 1,199 1,155 3,507 400,394 403,901 — 
Residential real estate1,317 322 1,094 2,733 1,760,645 1,763,378 — 
Home equity521 451 301 1,273 239,068 240,341 — 
Consumer85 98 18,070 18,168 — 
Total$3,775 $2,021 $2,739 $8,535 $4,089,559 $4,098,094 $— 
Financing Receivable, Nonaccrual
The following table presents the amortized cost basis of loans on non-accrual status by portfolio segment as of the dates indicated:
March 31,
2024
December 31,
2023
(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$82 $— $82 $261 $— $261 
Commercial real estate - owner-occupied123 — 123 125 — 125 
Commercial1,980 — 1,980 1,725 — 1,725 
Residential real estate2,473 — 2,473 2,541 — 2,541 
Home equity994 — 994 759 — 759 
Consumer— 37 — 37 
Total$5,658 $— $5,658 $5,448 $— $5,448 

The following table presents the amortized cost basis of collateral-dependent loans by portfolio segment and collateral type, as of the dates indicated:
March 31,
2024
December 31,
2023
Collateral Type
Total Collateral -Dependent Loans
Collateral Type
Total Collateral -Dependent Loans
(In thousands)Real EstateReal Estate
Commercial real estate - non-owner occupied
$4,493 $4,493 $4,494 $4,494 
Commercial
— — 671 671 
Total$4,493 $4,493 $5,165 $5,165