XML 52 R37.htm IDEA: XBRL DOCUMENT v3.25.0.1
Loans and Allowance for Credit Losses on Loans (Tables)
12 Months Ended
Dec. 31, 2024
Receivables [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:
December 31,
(In thousands)20242023
Commercial Loans:
Commercial real estate - non-owner-occupied$1,387,252 $1,370,446 
Commercial real estate - owner-occupied324,712 301,860 
Commercial382,785 403,901 
Total commercial loans2,094,749 2,076,207 
Retail Loans:
Residential real estate1,752,249 1,763,378 
Home equity253,251 240,341 
Consumer15,010 18,168 
Total retail loans2,020,510 2,021,887 
Total loans$4,115,259 $4,098,094 
Schedule of Loan Balances for Each Portfolio Segment
The loan balances for each portfolio segment presented above are net of their respective net unamortized fair value mark discount on acquired loans and net unamortized loan origination costs for the dates indicated:
December 31,
(In thousands)
2024
2023
Net unamortized fair value mark discount on acquired loans$(79)$(168)
Net unamortized loan origination costs
6,685 7,113 
Total$6,606 $6,945 
Activity in Allowance for Loan Losses by Portfolio Segment The following table presents the activity in the ACL on loans, as reported under CECL, for the periods indicated:
Commercial Real Estate
(In thousands)Non-Owner-OccupiedOwner- OccupiedCommercialResidential Real EstateHome EquityConsumerTotal
At or For the Year Ended December 31, 2024
Beginning balance, December 31, 2023
$16,581 $2,290 $4,869 $10,254 $2,217 $724 $36,935 
Loans charged-off— — (1,784)— (1)(98)(1,883)
Recoveries10 — 455 26 98 34 623 
(Credit) provision for loan losses(1,694)191 2,316 (301)83 (542)53 
Ending balance, December 31, 2024
$14,897 $2,481 $5,856 $9,979 $2,397 $118 $35,728 
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 
Loans charged-off— (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, reported under the CECL methodology, was as follows as of December 31, 2024:
(In thousands)
2024
2023202220212020PriorRevolving Loans
Amortized Cost Basis
Revolving Loans
Converted to Term
Total
Commercial real estate - non-owner-occupied      
Risk rating:
Pass (Grades 1-6)$91,377 $107,607 $324,743 $285,862 $140,686 $390,527 $— $— $1,340,802 
Special mention (Grade 7)— — — — 342 225 — — 567 
Substandard (Grade 8)— 195 25,252 — — 20,436 — — 45,883 
Doubtful (Grade 9)— — — — — — — — — 
Total commercial real estate - non-owner-occupied$91,377 $107,802 $349,995 $285,862 $141,028 $411,188 $— $— $1,387,252 
Gross charge-offs for the year ended$— $— $— $— $— $— $— $— $— 
Commercial real estate - owner-occupied 
Risk rating:
Pass (Grades 1-6)$53,436 $31,141 $48,633 $71,629 $19,582 $89,092 $— $— $313,513 
Special mention (Grade 7)— — — 1,900 — 304 — — 2,204 
Substandard (Grade 8)— 540 822 191 — 7,442 — — 8,995 
Doubtful (Grade 9)— — — — — — — — — 
Total commercial real estate - owner-occupied$53,436 $31,681 $49,455 $73,720 $19,582 $96,838 $— $— $324,712 
Gross charge-offs for the year ended$— $— $— $— $— $— $— $— $— 
Commercial 
Risk rating:
Pass (Grades 1-6)$81,815 $26,918 $44,283 $30,134 $16,644 $23,014 $115,795 $37,211 $375,814 
Special mention (Grade 7)534 — — — — — 282 — 816 
Substandard (Grade 8)— 1,030 706 159 125 1,175 984 1,976 6,155 
Doubtful (Grade 9)— — — — — — — — — 
Total commercial$82,349 $27,948 $44,989 $30,293 $16,769 $24,189 $117,061 $39,187 $382,785 
Gross charge-offs for the year ended$— $146 $47 $54 $89 $1,017 $357 $74 $1,784 
Residential Real Estate  
Risk rating:
Pass (Grades 1-6)$133,856 $151,020 $500,756 $502,285 $204,756 $255,104 $406 $1,175 $1,749,358 
Special mention (Grade 7)— — — — — — — — — 
Substandard (Grade 8)— — — 778 — 2,113 — — 2,891 
Doubtful (Grade 9)— — — — — — — — — 
Total residential real estate$133,856 $151,020 $500,756 $503,063 $204,756 $257,217 $406 $1,175 $1,752,249 
Gross charge-offs for the year ended$— $— $— $— $— $— $— $— $— 
Home equity  
Risk rating:
Performing$3,708 $13,961 $20,003 $439 $302 $13,378 $185,581 $15,448 $252,820 
Non-performing— — — — — 264 159 431 
Total home equity$3,708 $13,961 $20,003 $439 $302 $13,386 $185,845 $15,607 $253,251 
Gross charge-offs for the year ended$— $— $— $— $— $— $$— $
Consumer  
Risk rating:
Performing$4,307 $3,188 $2,784 $1,080 $380 $2,102 $1,151 $— $14,992 
Non-performing— — 15 — — — — 18 
Total consumer$4,307 $3,188 $2,799 $1,080 $380 $2,105 $1,151 $— $15,010 
Gross charge-offs for the year ended$— $47 $18 $14 $$— $14 $— $98 
Based on the most recent analysis performed, the risk category of loans by portfolio segment by vintage, reported under the CECL methodology, was as follows as of December 31, 2023:
(In thousands)
2023
2022202120202019PriorRevolving Loans
Amortized Cost Basis
Revolving Loans
Converted to Term
Total
As of 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 (Including Loans Past Due Over Ninety Days and Non Accrual Loans) and Summary of Non Accrual Loans, Which Include Troubled Debt Restructured Loans, and Loans Past Due Over Ninety Days and Accruing
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 Due60 – 89 Days Past Due90 Days or Greater Past DueTotal Past DueCurrentTotal Loans OutstandingLoans > 90 Days Past Due and Accruing
December 31, 2024:
Commercial real estate - non-owner-occupied$59 $— $130 $189 $1,387,063 $1,387,252 $— 
Commercial real estate - owner-occupied85 545 430 1,060 323,652 324,712 — 
Commercial373 265 1,548 2,186 380,599 382,785 — 
Residential real estate333 333 974 1,640 1,750,609 1,752,249 — 
Home equity428 141 125 694 252,557 253,251 — 
Consumer55 13 18 86 14,924 15,010 — 
Total$1,333 $1,297 $3,225 $5,855 $4,109,404 $4,115,259 $— 
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:
December 31,
20242023
(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$129 $— $129 $261 $— $261 
Commercial real estate - owner-occupied430 — 430 125 — 125 
Commercial1,927 — 1,927 1,725 — 1,725 
Residential real estate1,891 — 1,891 2,541 — 2,541 
Home equity434 — 434 759 — 759 
Consumer18 — 18 37 — 37 
Total$4,829 $— $4,829 $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:
December 31,
2024
December 31,
2023
Collateral TypeTotal Collateral -Dependent Non-Accrual LoansCollateral TypeTotal Collateral -Dependent Non-Accrual Loans
(In thousands)Real Estate
Other Assets
Real Estate
Other Assets
Commercial real estate - non-owner-occupied
$4,448 $— $4,448 $4,494 $— $4,494 
Commercial
— 669 669 671 — 671 
Total$4,448 $669 $5,117 $5,165 $— $5,165 
Summary of All Troubled Debt Restructuring Loans (Accruing and Non Accruing) by Portfolio Segment The percentage of the amortized cost basis of loans that were modified to borrowers in financial distress as compared to the amortized cost basis of each class of financing receivable as of December 31, 2024 and 2023, is also presented below:
(In thousands)
Number of modified loans
Principal Forgiveness
Payment Delay
Term Extension
Interest Rate Reduction
Combination Term Extension and Principal Forgiveness
Combination Term Extension and Interest Rate Reduction
Total % of Portfolio
December 31, 2024:
Commercial$— $— $1,060 $— $— $— 0.3 %
Total$— $— $1,060 $— $— $— — %
December 31, 2023:
Commercial real estate - non-owner-occupied$— $— $4,494 $— $— $— 0.3 %
Total$— $— $4,494 $— $— $— 0.1 %

The following table presents the financial effect of the loan modifications presented above to borrowers experiencing financial difficulty for the year ended December 31, 2024 and December 31, 2023:
(In thousands)Principal ForgivenessWeighted Average Interest Rate Reduction Weighted Average Term Extension (Years)
December 31, 2024:
Commercial
$— — %1.4
December 31, 2023:
Commercial real estate - non-owner-occupied$— — %1.3