XML 41 R29.htm IDEA: XBRL DOCUMENT v3.20.2
Loans (Tables)
9 Months Ended
Sep. 30, 2020
Loans And Leases Receivable Disclosure [Abstract]  
Loan Portfolio

The Company’s loan portfolio consisted of the following as of the dates indicated (in thousands):

 

 

 

Principal

Amount

Outstanding

 

 

Net Deferred

Loan (Fees)

Costs

 

 

Loans,

Net

 

September 30, 2020

 

 

 

 

 

 

 

 

 

 

 

 

Commercial business

 

$

823,611

 

 

$

(5,476

)

 

$

818,135

 

Commercial mortgage

 

 

1,204,353

 

 

 

(2,307

)

 

 

1,202,046

 

Residential real estate loans

 

 

583,963

 

 

 

12,939

 

 

 

596,902

 

Residential real estate lines

 

 

90,899

 

 

 

3,118

 

 

 

94,017

 

Consumer indirect

 

 

813,345

 

 

 

27,234

 

 

 

840,579

 

Other consumer

 

 

16,703

 

 

 

157

 

 

 

16,860

 

Total

 

$

3,532,874

 

 

$

35,665

 

 

 

3,568,539

 

Allowance for credit losses - loans

 

 

 

 

 

 

 

 

 

 

(49,395

)

Total loans, net

 

 

 

 

 

 

 

 

 

$

3,519,144

 

December 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

Commercial business

 

$

571,222

 

 

$

818

 

 

$

572,040

 

Commercial mortgage

 

 

1,108,315

 

 

 

(2,032

)

 

 

1,106,283

 

Residential real estate loans

 

 

560,717

 

 

 

11,633

 

 

 

572,350

 

Residential real estate lines

 

 

101,048

 

 

 

3,070

 

 

 

104,118

 

Consumer indirect

 

 

822,179

 

 

 

27,873

 

 

 

850,052

 

Other consumer

 

 

15,984

 

 

 

160

 

 

 

16,144

 

Total

 

$

3,179,465

 

 

$

41,522

 

 

 

3,220,987

 

Allowance for credit losses - loans

 

 

 

 

 

 

 

 

 

 

(30,482

)

Total loans, net

 

 

 

 

 

 

 

 

 

$

3,190,505

 

Recorded Investment by Loan Class in Current and Nonaccrual Loans

The Company’s recorded investment, by loan class, in current and nonaccrual loans, as well as an analysis of accruing delinquent loans is set forth as of the dates indicated (in thousands):

 

 

 

30-59

Days

Past

Due

 

 

60-89

Days

Past

Due

 

 

Greater

Than

90 Days

 

 

Total

Past

Due

 

 

Nonaccrual

 

 

Current

 

 

Total

Loans

 

 

Nonaccrual

with no

allowance

 

September 30, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial business

 

$

139

 

 

$

2

 

 

$

 

 

$

141

 

 

$

2,628

 

 

$

820,842

 

 

$

823,611

 

 

$

894

 

Commercial mortgage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,372

 

 

 

1,200,981

 

 

 

1,204,353

 

 

 

3,175

 

Residential real estate loans

 

 

389

 

 

 

35

 

 

 

 

 

 

424

 

 

 

3,305

 

 

 

580,234

 

 

 

583,963

 

 

 

3,305

 

Residential real estate lines

 

 

288

 

 

 

 

 

 

 

 

 

288

 

 

 

207

 

 

 

90,404

 

 

 

90,899

 

 

 

207

 

Consumer indirect

 

 

3,520

 

 

 

566

 

 

 

 

 

 

4,086

 

 

 

1,244

 

 

 

808,015

 

 

 

813,345

 

 

 

1,244

 

Other consumer

 

 

126

 

 

 

20

 

 

 

141

 

 

 

287

 

 

 

6

 

 

 

16,410

 

 

 

16,703

 

 

 

6

 

Total loans, gross

 

$

4,462

 

 

$

623

 

 

$

141

 

 

$

5,226

 

 

$

10,762

 

 

$

3,516,886

 

 

$

3,532,874

 

 

$

8,831

 

December 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial business

 

$

361

 

 

$

 

 

$

 

 

$

361

 

 

$

1,177

 

 

$

569,684

 

 

$

571,222

 

 

 

 

 

Commercial mortgage

 

 

531

 

 

 

 

 

 

 

 

 

531

 

 

 

3,146

 

 

 

1,104,638

 

 

 

1,108,315

 

 

 

 

 

Residential real estate loans

 

 

929

 

 

 

114

 

 

 

 

 

 

1,043

 

 

 

2,484

 

 

 

557,190

 

 

 

560,717

 

 

 

 

 

Residential real estate lines

 

 

231

 

 

 

37

 

 

 

 

 

 

268

 

 

 

102

 

 

 

100,678

 

 

 

101,048

 

 

 

 

 

Consumer indirect

 

 

3,729

 

 

 

1,019

 

 

 

 

 

 

4,748

 

 

 

1,725

 

 

 

815,706

 

 

 

822,179

 

 

 

 

 

Other consumer

 

 

116

 

 

 

8

 

 

 

6

 

 

 

130

 

 

 

 

 

 

15,854

 

 

 

15,984

 

 

 

 

 

Total loans, gross

 

$

5,897

 

 

$

1,178

 

 

$

6

 

 

$

7,081

 

 

$

8,634

 

 

$

3,163,750

 

 

$

3,179,465

 

 

 

 

 

Summary of Collateral Dependent Loans The following table presents the amortized cost basis of collateral dependent loans by collateral type as of September 30, 2020 (in thousands):

 

 

Collateral type

 

 

 

 

 

 

 

Business assets

 

 

Real property

 

 

Total

 

September 30, 2020

 

 

 

 

 

 

 

 

 

 

 

 

Commercial business

 

$

4,287

 

 

$

77

 

 

$

4,364

 

Commercial mortgage

 

 

 

 

 

14,465

 

 

 

14,465

 

Total

 

$

4,287

 

 

$

14,542

 

 

$

18,829

 

 

Commercial Loan Portfolio Categorized by Internally Assigned Asset Classification

The following table sets forth the Company’s commercial loan portfolio, categorized by internally assigned asset classification, as of the dates indicated (in thousands):

 

 

 

Term Loans Amortized Cost Basis by Origination Year

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2020

 

 

2019

 

 

2018

 

 

2017

 

 

2016

 

 

Prior

 

 

Revolving

Loans

Amortized

Cost Basis

 

 

Revolving

Loans

Converted

to Term

 

 

Total

 

September 30, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Business

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Uncriticized

 

$

356,882

 

 

$

111,373

 

 

$

90,038

 

 

$

32,169

 

 

$

12,489

 

 

$

19,063

 

 

$

183,654

 

 

$

 

 

$

805,668

 

Special mention

 

 

709

 

 

 

108

 

 

 

3

 

 

 

802

 

 

 

40

 

 

 

3

 

 

 

2,088

 

 

 

 

 

 

3,753

 

Substandard

 

 

223

 

 

 

486

 

 

 

1,321

 

 

 

757

 

 

 

239

 

 

 

929

 

 

 

4,759

 

 

 

 

 

 

8,714

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

357,814

 

 

$

111,967

 

 

$

91,362

 

 

$

33,728

 

 

$

12,768

 

 

$

19,995

 

 

$

190,501

 

 

$

 

 

$

818,135

 

Commercial Mortgage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Uncriticized

 

$

213,341

 

 

$

278,617

 

 

$

186,224

 

 

$

189,627

 

 

$

96,571

 

 

$

199,397

 

 

$

430

 

 

$

 

 

$

1,164,207

 

Special mention

 

 

 

 

 

2,091

 

 

 

17,133

 

 

 

454

 

 

 

329

 

 

 

1,449

 

 

 

 

 

 

 

 

 

21,456

 

Substandard

 

 

189

 

 

 

2,448

 

 

 

1,910

 

 

 

1,615

 

 

 

3

 

 

 

10,019

 

 

 

199

 

 

 

 

 

 

16,383

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

213,530

 

 

$

283,156

 

 

$

205,267

 

 

$

191,696

 

 

$

96,903

 

 

$

210,865

 

 

$

629

 

 

$

 

 

$

1,202,046

 

 

Retail Loan Portfolio Categorized by Performance Status The following table sets forth the Company’s retail loan portfolio, categorized by performance status, as of the dates indicated (in thousands):

 

 

Term Loans Amortized Cost Basis by Origination Year

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2020

 

 

2019

 

 

2018

 

 

2017

 

 

2016

 

 

Prior

 

 

Revolving

Loans

Amortized

Cost Basis

 

 

Revolving

Loans

Converted

to Term

 

 

Total

 

September 30, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Real Estate Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

106,889

 

 

$

100,498

 

 

$

93,116

 

 

$

73,143

 

 

$

71,269

 

 

$

148,682

 

 

$

 

 

$

 

 

$

593,597

 

Nonperforming

 

 

 

 

 

200

 

 

 

1,209

 

 

 

790

 

 

 

312

 

 

 

794

 

 

 

 

 

 

 

 

 

3,305

 

Total

 

$

106,889

 

 

$

100,698

 

 

$

94,325

 

 

$

73,933

 

 

$

71,581

 

 

$

149,476

 

 

$

 

 

$

 

 

$

596,902

 

Residential Real Estate Lines

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

83,746

 

 

$

10,064

 

 

$

93,810

 

Nonperforming

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

46

 

 

 

161

 

 

 

207

 

Total

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

83,792

 

 

$

10,225

 

 

$

94,017

 

Consumer Indirect

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

223,417

 

 

$

220,615

 

 

$

186,913

 

 

$

128,567

 

 

$

57,873

 

 

$

21,950

 

 

$

 

 

$

 

 

$

839,335

 

Nonperforming

 

 

97

 

 

 

241

 

 

 

475

 

 

 

273

 

 

 

165

 

 

 

(7

)

 

 

 

 

 

 

 

 

1,244

 

Total

 

$

223,514

 

 

$

220,856

 

 

$

187,388

 

 

$

128,840

 

 

$

58,038

 

 

$

21,943

 

 

$

 

 

$

 

 

$

840,579

 

Other Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

5,950

 

 

$

3,684

 

 

$

2,073

 

 

$

1,083

 

 

$

466

 

 

$

688

 

 

$

2,910

 

 

$

 

 

$

16,854

 

Nonperforming

 

 

 

 

 

 

 

 

 

 

 

5

 

 

 

 

 

 

 

 

 

1

 

 

 

 

 

 

6

 

Total

 

$

5,950

 

 

$

3,684

 

 

$

2,073

 

 

$

1,088

 

 

$

466

 

 

$

688

 

 

$

2,911

 

 

$

 

 

$

16,860

 

 

Changes in the Allowance for Loan Losses

The following table sets forth the changes in the allowance for credit losses - loans for the three- and nine-month periods ended September 30, 2020 (in thousands):

 

 

 

Commercial

Business

 

 

Commercial

Mortgage

 

 

Residential

Real Estate

Loans

 

 

Residential

Real Estate

Lines

 

 

Consumer

Indirect

 

 

Other

Consumer

 

 

Total

 

Three months ended September 30, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

12,399

 

 

$

15,666

 

 

$

5,769

 

 

$

939

 

 

$

11,222

 

 

$

321

 

 

$

46,316

 

Charge-offs

 

 

(15

)

 

 

(640

)

 

 

 

 

 

 

 

 

(1,388

)

 

 

(160

)

 

 

(2,203

)

Recoveries

 

 

103

 

 

 

37

 

 

 

7

 

 

 

 

 

 

1,503

 

 

 

65

 

 

 

1,715

 

Provision (credit)

 

 

507

 

 

 

1,417

 

 

 

(1,224

)

 

 

(121

)

 

 

2,833

 

 

 

155

 

 

 

3,567

 

Ending balance

 

$

12,994

 

 

$

16,480

 

 

$

4,552

 

 

$

818

 

 

$

14,170

 

 

$

381

 

 

$

49,395

 

Nine months ended September 30, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance, prior to adoption of ASC 326

 

$

11,358

 

 

$

5,681

 

 

$

1,059

 

 

$

118

 

 

$

11,852

 

 

$

414

 

 

$

30,482

 

Impact of adopting ASC 326

 

 

(246

)

 

 

7,310

 

 

 

3,290

 

 

 

607

 

 

 

(1,234

)

 

 

(133

)

 

 

9,594

 

Beginning balance, after adoption of ASC 326

 

 

11,112

 

 

 

12,991

 

 

 

4,349

 

 

 

725

 

 

 

10,618

 

 

 

281

 

 

 

40,076

 

Charge-offs

 

 

(8,281

)

 

 

(1,712

)

 

 

(100

)

 

 

 

 

 

(7,366

)

 

 

(499

)

 

 

(17,958

)

Recoveries

 

 

1,644

 

 

 

37

 

 

 

25

 

 

 

3

 

 

 

4,550

 

 

 

282

 

 

 

6,541

 

Provision

 

 

8,519

 

 

 

5,164

 

 

 

278

 

 

 

90

 

 

 

6,368

 

 

 

317

 

 

 

20,736

 

Ending balance

 

$

12,994

 

 

$

16,480

 

 

$

4,552

 

 

$

818

 

 

$

14,170

 

 

$

381

 

 

$

49,395

 

(5.)

LOANS (Continued)

 

The following table sets forth the changes in the allowance for credit losses - loans for the three- and nine-month periods ended September 30, 2019 (in thousands):

 

 

 

Commercial

Business

 

 

Commercial

Mortgage

 

 

Residential

Real Estate

Loans

 

 

Residential

Real Estate

Lines

 

 

Consumer

Indirect

 

 

Other

Consumer

 

 

Total

 

Three months ended September 30, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

11,717

 

 

$

8,790

 

 

$

1,217

 

 

$

145

 

 

$

12,157

 

 

$

408

 

 

$

34,434

 

Charge-offs

 

 

(112

)

 

 

(2,994

)

 

 

(54

)

 

 

(8

)

 

 

(2,420

)

 

 

(315

)

 

 

(5,903

)

Recoveries

 

 

102

 

 

 

 

 

 

14

 

 

 

1

 

 

 

1,103

 

 

 

73

 

 

 

1,293

 

Provision

 

 

448

 

 

 

126

 

 

 

6

 

 

 

8

 

 

 

1,002

 

 

 

254

 

 

 

1,844

 

Ending balance

 

$

12,155

 

 

$

5,922

 

 

$

1,183

 

 

$

146

 

 

$

11,842

 

 

$

420

 

 

$

31,668

 

Nine months ended September 30, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

14,312

 

 

$

5,219

 

 

$

1,112

 

 

$

210

 

 

$

12,572

 

 

$

489

 

 

$

33,914

 

Charge-offs

 

 

(380

)

 

 

(2,997

)

 

 

(172

)

 

 

(10

)

 

 

(8,102

)

 

 

(867

)

 

 

(12,528

)

Recoveries

 

 

333

 

 

 

17

 

 

 

31

 

 

 

6

 

 

 

4,205

 

 

 

299

 

 

 

4,891

 

Provision (credit)

 

 

(2,110

)

 

 

3,683

 

 

 

212

 

 

 

(60

)

 

 

3,167

 

 

 

499

 

 

 

5,391

 

Ending balance

 

$

12,155

 

 

$

5,922

 

 

$

1,183

 

 

$

146

 

 

$

11,842

 

 

$

420

 

 

$

31,668

 

Loans and the related allowance for credit losses - loans are presented below as of the dates indicated (in thousands):

 

 

 

Commercial

Business

 

 

Commercial

Mortgage

 

 

Residential

Real Estate

Loans

 

 

Residential

Real Estate

Lines

 

 

Consumer

Indirect

 

 

Other

Consumer

 

 

Total

 

September 30, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$

573,610

 

 

$

1,037,304

 

 

$

547,839

 

 

$

104,545

 

 

$

834,968

 

 

$

16,467

 

 

$

3,114,733

 

Evaluated for impairment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually

 

$

3,010

 

 

$

3,290

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

6,300

 

Collectively

 

$

570,600

 

 

$

1,034,014

 

 

$

547,839

 

 

$

104,545

 

 

$

834,968

 

 

$

16,467

 

 

$

3,108,433

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$

12,155

 

 

$

5,922

 

 

$

1,183

 

 

$

146

 

 

$

11,842

 

 

$

420

 

 

$

31,668

 

Evaluated for impairment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually

 

$

1,563

 

 

$

1

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

1,564

 

Collectively

 

$

10,592

 

 

$

5,921

 

 

$

1,183

 

 

$

146

 

 

$

11,842

 

 

$

420

 

 

$

30,104