XML 21 R14.htm IDEA: XBRL DOCUMENT v3.25.1
Loans
3 Months Ended
Mar. 31, 2025
Loans and Leases Receivable Disclosure [Abstract]  
Loans

(4.) LOANS

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

 

March 31, 2025

 

 

 

 

 

 

 

 

 

Commercial business

 

$

708,698

 

 

$

403

 

 

$

709,101

 

Commercial mortgage–construction

 

 

567,981

 

 

 

(1,622

)

 

 

566,359

 

Commercial mortgage–multifamily

 

 

476,400

 

 

 

(533

)

 

 

475,867

 

Commercial mortgage–non-owner occupied

 

 

900,843

 

 

 

(1,164

)

 

 

899,679

 

Commercial mortgage–owner occupied

 

 

286,421

 

 

 

(30

)

 

 

286,391

 

Residential real estate loans

 

 

633,750

 

 

 

10,233

 

 

 

643,983

 

Residential real estate lines

 

 

71,562

 

 

 

3,207

 

 

 

74,769

 

Consumer indirect

 

 

826,730

 

 

 

26,446

 

 

 

853,176

 

Other consumer

 

 

44,024

 

 

 

(71

)

 

 

43,953

 

Total

 

$

4,516,409

 

 

$

36,869

 

 

 

4,553,278

 

Allowance for credit losses–loans

 

 

 

 

 

 

 

 

(48,964

)

Total loans, net

 

 

 

 

 

 

 

$

4,504,314

 

December 31, 2024

 

 

 

 

 

 

 

 

 

Commercial business

 

$

664,846

 

 

$

475

 

 

$

665,321

 

Commercial mortgage–construction

 

 

584,296

 

 

 

(1,677

)

 

 

582,619

 

Commercial mortgage–multifamily

 

 

471,499

 

 

 

(545

)

 

 

470,954

 

Commercial mortgage–non-owner occupied

 

 

859,079

 

 

 

(1,092

)

 

 

857,987

 

Commercial mortgage–owner occupied

 

 

288,042

 

 

 

(6

)

 

 

288,036

 

Residential real estate loans

 

 

639,466

 

 

 

10,740

 

 

 

650,206

 

Residential real estate lines

 

 

72,308

 

 

 

3,244

 

 

 

75,552

 

Consumer indirect

 

 

819,116

 

 

 

26,656

 

 

 

845,772

 

Other consumer

 

 

42,827

 

 

 

(70

)

 

 

42,757

 

Total

 

$

4,441,479

 

 

$

37,725

 

 

 

4,479,204

 

Allowance for credit losses–loans

 

 

 

 

 

 

 

 

(48,041

)

Total loans, net

 

 

 

 

 

 

 

$

4,431,163

 

 

Loans held for sale (not included above) were comprised entirely of residential real estate mortgages and totaled $387 thousand and $2.3 million as of March 31, 2025 and December 31, 2024, respectively.

The Company sells certain qualifying newly originated or refinanced residential real estate loans on the secondary market. Residential real estate loans serviced for others, which are not included in the consolidated statements of financial condition, amounted to $280.2 million and $280.8 million as of March 31, 2025 and December 31, 2024, respectively.

The Company elected to exclude AIR from the amortized cost basis of loans disclosed throughout this footnote. As of March 31, 2025, and December 31, 2024, AIR for loans totaled $20.7 million and $19.9 million, respectively, and is included in other assets on the Company’s consolidated statements of financial condition.

(4.) LOANS (Continued)

Past Due Loans Aging

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 specific
allowance

 

March 31, 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial business

 

$

373

 

 

$

199

 

 

$

 

 

$

572

 

 

$

5,672

 

 

$

702,454

 

 

$

708,698

 

 

$

356

 

Commercial mortgage–construction

 

 

2,329

 

 

 

 

 

 

 

 

 

2,329

 

 

 

19,684

 

 

 

545,968

 

 

 

567,981

 

 

 

19,460

 

Commercial mortgage–multifamily

 

 

219

 

 

 

 

 

 

 

 

 

219

 

 

 

 

 

 

476,181

 

 

 

476,400

 

 

 

 

Commercial mortgage–non-owner occupied

 

 

244

 

 

 

 

 

 

 

 

 

244

 

 

 

4,766

 

 

 

895,833

 

 

 

900,843

 

 

 

286

 

Commercial mortgage–owner occupied

 

 

 

 

 

 

 

 

 

 

 

 

 

 

349

 

 

 

286,072

 

 

 

286,421

 

 

 

349

 

Residential real estate loans

 

 

1,725

 

 

 

62

 

 

 

 

 

 

1,787

 

 

 

6,035

 

 

 

625,928

 

 

 

633,750

 

 

 

6,035

 

Residential real estate lines

 

 

96

 

 

 

85

 

 

 

 

 

 

181

 

 

 

316

 

 

 

71,065

 

 

 

71,562

 

 

 

316

 

Consumer indirect

 

 

5,257

 

 

 

1,662

 

 

 

 

 

 

6,919

 

 

 

2,917

 

 

 

816,894

 

 

 

826,730

 

 

 

2,917

 

Other consumer

 

 

289

 

 

 

149

 

 

 

36

 

 

 

474

 

 

 

243

 

 

 

43,307

 

 

 

44,024

 

 

 

243

 

Total loans, gross

 

$

10,532

 

 

$

2,157

 

 

$

36

 

 

$

12,725

 

 

$

39,982

 

 

$

4,463,702

 

 

$

4,516,409

 

 

$

29,962

 

December 31, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial business

 

$

293

 

 

$

9

 

 

$

8

 

 

$

310

 

 

$

5,609

 

 

$

658,927

 

 

$

664,846

 

 

$

427

 

Commercial mortgage–construction

 

 

-

 

 

 

2,285

 

 

 

-

 

 

 

2,285

 

 

 

20,280

 

 

 

561,731

 

 

 

584,296

 

 

 

19,460

 

Commercial mortgage–multifamily

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

471,499

 

 

 

471,499

 

 

 

-

 

Commercial mortgage–non-owner occupied

 

 

256

 

 

 

-

 

 

 

-

 

 

 

256

 

 

 

4,773

 

 

 

854,050

 

 

 

859,079

 

 

 

4,773

 

Commercial mortgage–owner occupied

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

354

 

 

 

287,688

 

 

 

288,042

 

 

 

354

 

Residential real estate loans

 

 

3,435

 

 

 

95

 

 

 

-

 

 

 

3,530

 

 

 

6,918

 

 

 

629,018

 

 

 

639,466

 

 

 

6,918

 

Residential real estate lines

 

 

370

 

 

 

47

 

 

 

-

 

 

 

417

 

 

 

253

 

 

 

71,638

 

 

 

72,308

 

 

 

253

 

Consumer indirect

 

 

12,734

 

 

 

2,219

 

 

 

-

 

 

 

14,953

 

 

 

3,157

 

 

 

801,006

 

 

 

819,116

 

 

 

3,157

 

Other consumer

 

 

109

 

 

 

135

 

 

 

35

 

 

 

279

 

 

 

19

 

 

 

42,529

 

 

 

42,827

 

 

 

19

 

Total loans, gross

 

$

17,197

 

 

$

4,790

 

 

$

43

 

 

$

22,030

 

 

$

41,363

 

 

$

4,378,086

 

 

$

4,441,479

 

 

$

35,361

 

 

There were $36 thousand and $35 thousand in consumer overdrafts which were past due greater than 90 days as of March 31, 2025 and December 31, 2024. Consumer overdrafts are overdrawn deposit accounts which have been reclassified as loans but by their terms do not accrue interest.

Interest income on nonaccrual loans, if recognized, is recorded using the cash basis method of accounting. There was no interest income recognized on nonaccrual loans during the three months ended March 31, 2025 and 2024. Estimated interest income of $204 thousand and $748 thousand for the three months ended March 31, 2025 and 2024, respectively, would have been recorded if all such loans had been accruing interest according to their original contractual terms.

Loan Modifications for Borrowers Experiencing Financial Difficulty

Loans may be modified when it is determined that a borrower is experiencing financial difficulty. Loan modifications may include principal forgiveness, interest rate reduction, an other-than-insignificant payment delay, and term extensions, or a combination of these concessions.

(4.) LOANS (Continued)

The following table presents the amortized cost basis of loans modified to borrowers experiencing financial difficulty, disaggregated by loan class and type of concession granted as of March 31, 2025 (in thousands):

 

 

 

Term Extension

 

 

 

Amortized Cost Basis

 

 

% of Total Loans

 

Loan Type

 

 

 

 

 

 

Commercial business

 

$

 

 

 

0.0

%

Commercial mortgage–construction

 

 

 

 

 

0.0

%

Commercial mortgage–multifamily

 

 

 

 

 

0.0

%

Commercial mortgage–non-owner occupied

 

 

 

 

 

0.0

%

Commercial mortgage–owner occupied

 

 

 

 

 

0.0

%

Residential real estate loans

 

 

2,069

 

 

 

0.1

%

Residential real estate lines

 

 

 

 

 

0.0

%

Consumer indirect

 

 

 

 

 

0.0

%

Other consumer

 

 

 

 

 

0.0

%

Total

 

$

2,069

 

 

 

0.1

%

The following table describes the financial effect of the modifications made to borrowers experiencing financial difficulty:

 

Term Extension

Loan Type

 

Financial Effect

Residential real estate loans

 

Added a weighted average 10.0 years to the life of the loan, which reduced the monthly payment amount for the borrower.

 

The Company closely monitors the performance of loans that are modified to borrowers experiencing financial difficulty to understand the effectiveness of its modification efforts. The following table depicts the performance of loans that have been modified in the three months ended March 31, 2025 (in thousands):

 

 

 

Payment Status (Amortized Cost Basis)

 

 

 

Current

 

 

30-89 Days
Past Due

 

 

90+ Days
Past Due

 

Loan Type

 

 

 

 

 

 

 

 

 

Commercial business

 

$

 

 

$

 

 

$

 

Commercial mortgage–construction

 

 

 

 

 

 

 

 

 

Commercial mortgage–multifamily

 

 

 

 

 

 

 

 

 

Commercial mortgage–non-owner occupied

 

 

 

 

 

 

 

 

 

Commercial mortgage–owner occupied

 

 

 

 

 

 

 

 

 

Residential real estate loans

 

 

1,131

 

 

 

220

 

 

 

718

 

Residential real estate lines

 

 

 

 

 

 

 

 

 

Consumer indirect

 

 

 

 

 

 

 

 

 

Other consumer

 

 

 

 

 

 

 

 

 

Total

 

$

1,131

 

 

$

220

 

 

$

718

 

 

(4.) LOANS (Continued)

Collateral Dependent Loans

Management has determined that specific commercial loans on nonaccrual status, all loans that have had their terms restructured when a borrower is experiencing financial difficulty, and other loans deemed appropriate by management where repayment is expected to be provided substantially through the operation or sale of the collateral to be collateral dependent loans. The following table presents the amortized cost basis of collateral dependent loans by collateral type as of March 31, 2025 and December 31, 2024 (in thousands):

 

 

Collateral type

 

 

 

 

 

 

 

 

 

Business assets

 

 

Real property

 

 

Total

 

 

Specific Reserve

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2025

 

 

 

 

 

 

 

 

 

 

 

 

Commercial business

 

$

5,995

 

 

$

9,000

 

 

$

14,995

 

 

$

2,188

 

Commercial mortgage–construction

 

 

 

 

 

15,684

 

 

 

15,684

 

 

 

224

 

Commercial mortgage–multifamily

 

 

 

 

 

 

 

 

 

 

 

 

Commercial mortgage–non-owner occupied

 

 

 

 

 

17,759

 

 

 

17,759

 

 

 

1,259

 

Commercial mortgage–owner occupied

 

 

 

 

 

702

 

 

 

702

 

 

 

 

Total

 

$

5,995

 

 

$

43,145

 

 

$

49,140

 

 

$

3,671

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2024

 

 

 

 

 

 

 

 

 

 

 

 

Commercial business

 

$

5,860

 

 

$

5,000

 

 

$

10,860

 

 

$

2,073

 

Commercial mortgage–construction

 

 

 

 

 

29,792

 

 

 

29,792

 

 

 

820

 

Commercial mortgage–multifamily

 

 

 

 

 

 

 

 

 

 

 

 

Commercial mortgage–non-owner occupied

 

 

 

 

 

17,767

 

 

 

17,767

 

 

 

 

Commercial mortgage–owner occupied

 

 

 

 

 

720

 

 

 

720

 

 

 

 

Total

 

$

5,860

 

 

$

53,279

 

 

$

59,139

 

 

$

2,893

 

Credit Quality Indicators

The Company categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors such as the fair value of collateral. The Company analyzes commercial business and commercial mortgage loans individually by classifying the loans as to credit risk. Risk ratings are updated any time the situation warrants. The Company uses the following definitions for risk ratings:

Special Mention: Loans classified as special mention have a potential weakness that deserves management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the Company’s credit position at some future date.

Substandard: Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the Company will sustain some loss if the deficiencies are not corrected.

Doubtful: Loans classified as doubtful have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable. Due to the high probability of loss, non-accrual accounting is required for all assets listed as doubtful.

Loans that do not meet the criteria above that are analyzed individually as part of the process described above are considered “uncriticized” or pass-rated loans and are included in groups of homogeneous loans with similar risk and loss characteristics.

(4.) LOANS (Continued)

The following tables set 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

 

 

 

 

 

 

 

 

 

 

 

 

2025

 

 

2024

 

 

2023

 

 

2022

 

 

2021

 

 

Prior

 

 

Revolving
Loans
Amortized
Cost Basis

 

 

Revolving
Loans
Converted
to Term

 

 

Total

 

March 31, 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial business:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Uncriticized

 

$

41,526

 

 

$

114,920

 

 

$

94,666

 

 

$

59,338

 

 

$

42,342

 

 

$

38,381

 

 

$

285,253

 

 

$

 

 

$

676,426

 

Special mention

 

 

10

 

 

 

2,218

 

 

 

4,922

 

 

 

277

 

 

 

49

 

 

 

1,574

 

 

 

8,926

 

 

 

 

 

 

17,976

 

Substandard

 

 

 

 

 

161

 

 

 

844

 

 

 

17

 

 

 

17

 

 

 

173

 

 

 

7,872

 

 

 

 

 

 

9,084

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

5,040

 

 

 

21

 

 

 

172

 

 

 

382

 

 

 

 

 

 

5,615

 

Total

 

$

41,536

 

 

$

117,299

 

 

$

100,432

 

 

$

64,672

 

 

$

42,429

 

 

$

40,300

 

 

$

302,433

 

 

$

 

 

$

709,101

 

Current period gross write-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

14

 

 

$

125

 

 

$

 

 

$

 

 

$

139

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial mortgage–construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Uncriticized

 

$

5,782

 

 

$

60,520

 

 

$

190,361

 

 

$

281,659

 

 

$

 

 

$

6,023

 

 

$

 

 

$

 

 

$

544,345

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,330

 

 

 

 

 

 

 

 

 

 

 

 

2,330

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Doubtful

 

 

 

 

 

 

 

 

224

 

 

 

 

 

 

19,460

 

 

 

 

 

 

 

 

 

 

 

 

19,684

 

Total

 

$

5,782

 

 

$

60,520

 

 

$

190,585

 

 

$

281,659

 

 

$

21,790

 

 

$

6,023

 

 

$

 

 

$

 

 

$

566,359

 

Current period gross write-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial mortgage–multifamily

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Uncriticized

 

$

5,980

 

 

$

27,096

 

 

$

105,706

 

 

$

49,177

 

 

$

142,693

 

 

$

127,014

 

 

$

 

 

$

 

 

$

457,666

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

4,321

 

 

 

 

 

 

12,990

 

 

 

 

 

 

 

 

 

17,311

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

890

 

 

 

 

 

 

 

 

 

890

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

5,980

 

 

$

27,096

 

 

$

105,706

 

 

$

53,498

 

 

$

142,693

 

 

$

140,894

 

 

$

 

 

$

 

 

$

475,867

 

Current period gross write-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial mortgage–non-owner occupied

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Uncriticized

 

$

44,766

 

 

$

84,099

 

 

$

66,078

 

 

$

250,161

 

 

$

98,249

 

 

$

325,955

 

 

$

 

 

$

 

 

$

869,308

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,655

 

 

 

7,750

 

 

 

 

 

 

 

 

 

12,405

 

Substandard

 

 

 

 

 

 

 

 

12,994

 

 

 

 

 

 

206

 

 

 

 

 

 

 

 

 

 

 

 

13,200

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

286

 

 

 

 

 

 

4,480

 

 

 

 

 

 

 

 

 

4,766

 

Total

 

$

44,766

 

 

$

84,099

 

 

$

79,072

 

 

$

250,447

 

 

$

103,110

 

 

$

338,185

 

 

$

 

 

$

 

 

$

899,679

 

Current period gross write-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial mortgage–owner occupied

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Uncriticized

 

$

837

 

 

$

68,016

 

 

$

40,585

 

 

$

47,957

 

 

$

33,607

 

 

$

92,262

 

 

$

 

 

$

 

 

$

283,264

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

448

 

 

 

 

 

 

1,211

 

 

 

 

 

 

 

 

 

1,659

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

219

 

 

 

 

 

 

900

 

 

 

 

 

 

 

 

 

1,119

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

349

 

 

 

 

 

 

 

 

 

349

 

Total

 

$

837

 

 

$

68,016

 

 

$

40,585

 

 

$

48,624

 

 

$

33,607

 

 

$

94,722

 

 

$

 

 

$

 

 

$

286,391

 

Current period gross write-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

(4.) LOANS (Continued)

 

 

 

Term Loans Amortized Cost Basis by Origination Year

 

 

 

 

 

 

 

 

 

 

 

 

2024

 

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

Prior

 

 

Revolving
Loans
Amortized
Cost Basis

 

 

Revolving
Loans
Converted
to Term

 

 

Total

 

December 31, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial business:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Uncriticized

 

$

121,094

 

 

$

90,618

 

 

$

69,669

 

 

$

43,566

 

 

$

20,745

 

 

$

19,409

 

 

$

267,186

 

 

$

-

 

 

$

632,287

 

Special mention

 

 

2,218

 

 

 

4,814

 

 

 

297

 

 

 

57

 

 

 

8

 

 

 

1,678

 

 

 

9,297

 

 

 

-

 

 

 

18,369

 

Substandard

 

 

169

 

 

 

937

 

 

 

20

 

 

 

19

 

 

 

22

 

 

 

184

 

 

 

7,789

 

 

 

-

 

 

 

9,140

 

Doubtful

 

 

-

 

 

 

-

 

 

 

5,039

 

 

 

21

 

 

 

-

 

 

 

172

 

 

 

293

 

 

 

-

 

 

 

5,525

 

Total

 

$

123,481

 

 

$

96,369

 

 

$

75,025

 

 

$

43,663

 

 

$

20,775

 

 

$

21,443

 

 

$

284,565

 

 

$

-

 

 

$

665,321

 

Current period gross write-offs

 

$

-

 

 

$

5

 

 

$

-

 

 

$

20

 

 

$

-

 

 

$

274

 

 

$

-

 

 

$

-

 

 

$

299

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial mortgage–construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Uncriticized

 

$

52,470

 

 

$

175,559

 

 

$

311,182

 

 

$

3,753

 

 

$

341

 

 

$

6,516

 

 

$

-

 

 

$

-

 

 

$

549,821

 

Special mention

 

 

-

 

 

 

-

 

 

 

722

 

 

 

2,284

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

3,006

 

Substandard

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

9,512

 

 

 

-

 

 

 

-

 

 

 

9,512

 

Doubtful

 

 

-

 

 

 

820

 

 

 

-

 

 

 

19,460

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

20,280

 

Total

 

$

52,470

 

 

$

176,379

 

 

$

311,904

 

 

$

25,497

 

 

$

341

 

 

$

16,028

 

 

$

-

 

 

$

-

 

 

$

582,619

 

Current period gross write-offs

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial mortgage–multifamily

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Uncriticized

 

$

26,339

 

 

$

105,838

 

 

$

43,924

 

 

$

143,994

 

 

$

65,206

 

 

$

67,715

 

 

$

-

 

 

$

-

 

 

$

453,016

 

Special mention

 

 

-

 

 

 

-

 

 

 

3,625

 

 

 

-

 

 

 

6,825

 

 

 

6,234

 

 

 

-

 

 

 

-

 

 

 

16,684

 

Substandard

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

463

 

 

 

791

 

 

 

-

 

 

 

-

 

 

 

1,254

 

Doubtful

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Total

 

$

26,339

 

 

$

105,838

 

 

$

47,549

 

 

$

143,994

 

 

$

72,494

 

 

$

74,740

 

 

$

-

 

 

$

-

 

 

$

470,954

 

Current period gross write-offs

 

$

-

 

 

$

-

 

 

$

-

 

 

$

13

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

13

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial mortgage–non-owner occupied

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Uncriticized

 

$

83,677

 

 

$

66,338

 

 

$

245,618

 

 

$

99,175

 

 

$

82,368

 

 

$

250,316

 

 

$

-

 

 

$

-

 

 

$

827,492

 

Special mention

 

 

-

 

 

 

-

 

 

 

-

 

 

 

4,691

 

 

 

-

 

 

 

7,829

 

 

 

-

 

 

 

-

 

 

 

12,520

 

Substandard

 

 

-

 

 

 

12,994

 

 

 

-

 

 

 

208

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

13,202

 

Doubtful

 

 

-

 

 

 

-

 

 

 

293

 

 

 

-

 

 

 

-

 

 

 

4,480

 

 

 

-

 

 

 

-

 

 

 

4,773

 

Total

 

$

83,677

 

 

$

79,332

 

 

$

245,911

 

 

$

104,074

 

 

$

82,368

 

 

$

262,625

 

 

$

-

 

 

$

-

 

 

$

857,987

 

Current period gross write-offs

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial mortgage–owner occupied

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Uncriticized

 

$

67,060

 

 

$

41,274

 

 

$

48,517

 

 

$

34,049

 

 

$

43,528

 

 

$

50,967

 

 

$

-

 

 

$

-

 

 

$

285,395

 

Special mention

 

 

-

 

 

 

-

 

 

 

451

 

 

 

-

 

 

 

126

 

 

 

1,110

 

 

 

-

 

 

 

-

 

 

 

1,687

 

Substandard

 

 

-

 

 

 

-

 

 

 

224

 

 

 

-

 

 

 

366

 

 

 

10

 

 

 

-

 

 

 

-

 

 

 

600

 

Doubtful

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

354

 

 

 

-

 

 

 

-

 

 

 

354

 

Total

 

$

67,060

 

 

$

41,274

 

 

$

49,192

 

 

$

34,049

 

 

$

44,020

 

 

$

52,441

 

 

$

-

 

 

$

-

 

 

$

288,036

 

Current period gross write-offs

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

(4.) LOANS (Continued)

The Company utilizes payment status as a means of identifying and reporting problem and potential problem retail loans. The Company considers nonaccrual loans and loans past due greater than 90 days and still accruing interest to be non-performing. The following tables set 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

 

 

 

 

 

 

 

 

 

 

 

 

2025

 

 

2024

 

 

2023

 

 

2022

 

 

2021

 

 

Prior

 

 

Revolving
Loans
Amortized
Cost Basis

 

 

Revolving
Loans
Converted
to Term

 

 

Total

 

March 31, 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

7,278

 

 

$

55,394

 

 

$

109,236

 

 

$

74,207

 

 

$

72,467

 

 

$

319,366

 

 

$

 

 

$

 

 

$

637,948

 

Nonperforming

 

 

 

 

 

 

 

 

456

 

 

 

440

 

 

 

1,265

 

 

 

3,874

 

 

 

 

 

 

 

 

 

6,035

 

Total

 

$

7,278

 

 

$

55,394

 

 

$

109,692

 

 

$

74,647

 

 

$

73,732

 

 

$

323,240

 

 

$

 

 

$

 

 

$

643,983

 

Current period gross write-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

49

 

 

$

16

 

 

$

 

 

$

 

 

$

65

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate lines:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

70,401

 

 

$

4,052

 

 

$

74,453

 

Nonperforming

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

139

 

 

 

177

 

 

 

316

 

Total

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

70,540

 

 

$

4,229

 

 

$

74,769

 

Current period gross write-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer indirect:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

91,991

 

 

$

203,478

 

 

$

168,101

 

 

$

210,863

 

 

$

129,711

 

 

$

46,115

 

 

$

 

 

$

 

 

$

850,259

 

Nonperforming

 

 

 

 

 

282

 

 

 

757

 

 

 

713

 

 

 

762

 

 

 

403

 

 

 

 

 

 

 

 

 

2,917

 

Total

 

$

91,991

 

 

$

203,760

 

 

$

168,858

 

 

$

211,576

 

 

$

130,473

 

 

$

46,518

 

 

$

 

 

$

 

 

$

853,176

 

Current period gross write-offs

 

$

 

 

$

534

 

 

$

971

 

 

$

1,887

 

 

$

957

 

 

$

479

 

 

$

 

 

$

 

 

$

4,828

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

4,842

 

 

$

6,389

 

 

$

26,678

 

 

$

2,006

 

 

$

591

 

 

$

387

 

 

$

2,781

 

 

$

 

 

$

43,674

 

Nonperforming

 

 

 

 

 

7

 

 

 

225

 

 

 

 

 

 

 

 

 

2

 

 

 

45

 

 

 

 

 

 

279

 

Total

 

$

4,842

 

 

$

6,396

 

 

$

26,903

 

 

$

2,006

 

 

$

591

 

 

$

389

 

 

$

2,826

 

 

$

 

 

$

43,953

 

Current period gross write-offs

 

$

 

 

$

106

 

 

$

73

 

 

$

13

 

 

$

6

 

 

$

5

 

 

$

9

 

 

$

 

 

$

212

 

 

 

(4.) LOANS (Continued)

 

 

Term Loans Amortized Cost Basis by Origination Year

 

 

 

 

 

 

 

 

 

 

 

 

2024

 

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

Prior

 

 

Revolving
Loans
Amortized
Cost Basis

 

 

Revolving
Loans
Converted
to Term

 

 

Total

 

December 31, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

54,345

 

 

$

110,882

 

 

$

75,264

 

 

$

73,754

 

 

$

99,943

 

 

$

229,100

 

 

$

-

 

 

$

-

 

 

$

643,288

 

Nonperforming

 

 

-

 

 

 

658

 

 

 

625

 

 

 

1,410

 

 

 

1,436

 

 

 

2,789

 

 

 

-

 

 

 

-

 

 

 

6,918

 

Total

 

$

54,345

 

 

$

111,540

 

 

$

75,889

 

 

$

75,164

 

 

$

101,379

 

 

$

231,889

 

 

$

-

 

 

$

-

 

 

$

650,206

 

Current period gross write-offs

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

109

 

 

$

-

 

 

$

-

 

 

$

109

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate lines:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

71,059

 

 

$

4,240

 

 

$

75,299

 

Nonperforming

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

74

 

 

 

179

 

 

 

253

 

Total

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

71,133

 

 

$

4,419

 

 

$

75,552

 

Current period gross write-offs

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer indirect:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

215,964

 

 

$

183,917

 

 

$

235,262

 

 

$

149,499

 

 

$

41,773

 

 

$

16,200

 

 

$

-

 

 

$

-

 

 

$

842,615

 

Nonperforming

 

 

262

 

 

 

482

 

 

 

1,130

 

 

 

694

 

 

 

351

 

 

 

238

 

 

 

-

 

 

 

-

 

 

 

3,157

 

Total

 

$

216,226

 

 

$

184,399

 

 

$

236,392

 

 

$

150,193

 

 

$

42,124

 

 

$

16,438

 

 

$

-

 

 

$

-

 

 

$

845,772

 

Current period gross write-offs

 

$

361

 

 

$

4,814

 

 

$

5,964

 

 

$

4,621

 

 

$

1,708

 

 

$

1,511

 

 

$

-

 

 

$

-

 

 

$

18,979

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

7,482

 

 

$

28,777

 

 

$

2,316

 

 

$

729

 

 

$

281

 

 

$

242

 

 

$

2,876

 

 

$

-

 

 

$

42,703

 

Nonperforming

 

 

3

 

 

 

2

 

 

 

1

 

 

 

6

 

 

 

1

 

 

 

-

 

 

 

41

 

 

 

-

 

 

 

54

 

Total

 

$

7,485

 

 

$

28,779

 

 

$

2,317

 

 

$

735

 

 

$

282

 

 

$

242

 

 

$

2,917

 

 

$

-

 

 

$

42,757

 

Current period gross write-offs

 

$

527

 

 

$

129

 

 

$

124

 

 

$

33

 

 

$

27

 

 

$

11

 

 

$

92

 

 

$

-

 

 

$

943

 

 

(4.) LOANS (Continued)

Allowance for Credit Losses–Loans

The following table sets forth the changes in the allowance for credit losses loans for the three months ended March 31, 2025 and 2024 (in thousands):

 

 

 

 

 

 

Commercial Mortgage

 

 

Residential Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

Commercial
Business

 

 

Construction

 

 

Multi-
family

 

 

Non-Owner
Occupied

 

 

Owner
Occupied

 

 

Loans

 

 

Lines

 

 

Consumer
Indirect

 

 

Other
Consumer

 

 

Total

 

Three months ended March 31, 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses–loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

8,665

 

 

$

6,824

 

 

$

3,458

 

 

$

7,330

 

 

$

4,183

 

 

$

3,596

 

 

$

793

 

 

$

12,705

 

 

$

487

 

 

$

48,041

 

Charge-offs

 

 

(139

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(65

)

 

 

 

 

 

(4,828

)

 

 

(212

)

 

 

(5,244

)

Recoveries

 

 

82

 

 

 

 

 

 

 

 

 

1

 

 

 

1

 

 

 

24

 

 

 

 

 

 

2,679

 

 

 

88

 

 

 

2,875

 

(Benefit) provision

 

 

(987

)

 

 

(1,512

)

 

 

652

 

 

 

2,378

 

 

 

(171

)

 

 

1,307

 

 

 

156

 

 

 

1,242

 

 

 

227

 

 

 

3,292

 

Ending balance

 

$

7,621

 

 

$

5,312

 

 

$

4,110

 

 

$

9,709

 

 

$

4,013

 

 

$

4,862

 

 

$

949

 

 

$

11,798

 

 

$

590

 

 

$

48,964

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Mortgage

 

 

Residential Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

Commercial
Business

 

 

Construction

 

 

Multi-
family

 

 

Non-Owner
Occupied

 

 

Owner
Occupied

 

 

Loans

 

 

Lines

 

 

Consumer
Indirect

 

 

Other
Consumer

 

 

Total

 

Three months ended March 31, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses–loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

13,102

 

 

$

3,710

 

 

$

4,009

 

 

$

6,074

 

 

$

2,065

 

 

$

5,286

 

 

$

764

 

 

$

14,099

 

 

$

1,973

 

 

$

51,082

 

Charge-offs

 

 

(17

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(8

)

 

 

 

 

 

(6,217

)

 

 

(269

)

 

 

(6,511

)

Recoveries

 

 

54

 

 

 

 

 

 

 

 

 

1

 

 

 

 

 

 

4

 

 

 

 

 

 

3,244

 

 

 

87

 

 

 

3,390

 

Provision

 

 

(148

)

 

 

(117

)

 

 

(850

)

 

 

(529

)

 

 

(250

)

 

 

(652

)

 

 

30

 

 

 

(1,272

)

 

 

(1,098

)

 

 

(4,886

)

Ending balance

 

$

12,991

 

 

$

3,593

 

 

$

3,159

 

 

$

5,546

 

 

$

1,815

 

 

$

4,630

 

 

$

794

 

 

$

9,854

 

 

$

693

 

 

$

43,075

 

Risk Characteristics

Loans are pooled based on their homogeneous risk characteristics. The Company has divided its loan portfolio into segments, as the loans within each segment have similar characteristics related to loan purpose, tenor, amortization, repayment source, payment frequency, collateral and recourse.

Commercial business loans primarily consist of loans to small to mid-sized businesses in our market area in a diverse range of industries. These loans are typically associated with higher credit risk and typically are made on the basis of the borrower’s ability to make repayment from the cash flow of the borrower’s business. Further, the collateral securing the loans may depreciate over time, may be difficult to appraise and may fluctuate in value. The credit risk related to commercial loans is largely influenced by general economic conditions, including inflation, and the resulting impact on a borrower’s operations or on the value of underlying collateral, if any.

Commercial mortgage loans generally have larger balances and involve a greater degree of risk than residential mortgage loans, potentially resulting in higher losses on an individual customer basis. Loan repayment is often dependent on the successful operation and management of the properties, as well as on the collateral securing the loan. Economic events, inflation or conditions in the real estate market could have an adverse impact on the cash flows generated by properties securing the Company’s commercial real estate loans and on the value of such properties, influencing the ability of the tenants to pay rent on these properties. The Company further disaggregated the commercial mortgage loans into the following categories: construction, multifamily, non-owner occupied, and owner occupied based on the risk characteristics of the loans and the Company’s methodology for monitoring and assessing credit risk.

Residential real estate loans (comprised of conventional mortgages and home equity loans) and residential real estate lines of credit (comprised of home equity lines of credit) are generally made based on the borrower’s ability to make repayment from his or her employment and other income but are secured by real property whose value tends to be more easily ascertainable. Credit risk for these types of loans is generally influenced by general economic conditions, the characteristics of individual borrowers, and the nature of the loan collateral.

(4.) LOANS (Continued)

Consumer indirect and other consumer loans may entail greater credit risk than residential mortgage loans and home equities, particularly in the case of other consumer loans which are primarily unsecured or, in the case of some BaaS loans, secured by depreciable assets such as solar panels, and in the case of indirect consumer loans, secured by depreciable assets such as automobiles. In such cases, any repossessed collateral for a defaulted consumer loan may not provide an adequate source of repayment of the outstanding loan balance. In addition, consumer loan collections are dependent on the borrower’s continuing financial stability, and thus are more likely to be affected by inflation and adverse personal circumstances such as job loss, illness or personal bankruptcy, including the heightened risk that such circumstances may arise as a result of inflation. Furthermore, the application of various federal and state laws, including bankruptcy and insolvency laws, may limit the amount which can be recovered on such loans.