XML 41 R32.htm IDEA: XBRL DOCUMENT v3.23.2
Loan and Lease Receivables, Impaired Loans and Leases and Allowance for Loan and Lease Losses (Tables)
6 Months Ended
Jun. 30, 2023
Receivables [Abstract]  
Loan Composition Schedule
Loan and lease receivables consist of the following:
June 30,
2023
December 31,
2022
 (In Thousands)
Commercial real estate:  
Commercial real estate — owner occupied
$244,039 $268,354 
Commercial real estate — non-owner occupied
715,309 687,091 
Construction217,069 218,751 
Multi-family
392,297 350,026 
1-4 family
23,063 17,728 
Total commercial real estate
1,591,777 1,541,950 
Commercial and industrial1,036,921 853,327 
Consumer and other45,743 47,938 
Total gross loans and leases receivable
2,674,441 2,443,215 
Less:  
   Allowance for credit losses28,115 24,230 
   Deferred loan fees and costs, net(142)149 
Loans and leases receivable, net
$2,646,468 $2,418,836 
Financing Receivable by Credit Quality Indicators
The following table illustrates ending balances of the Corporation’s loan and lease portfolio, including non-performing loans by class of receivable, and considering certain credit quality indicators:
June 30, 2023Term Loans Amortized Cost Basis by Origination Year
(In Thousands)20232022202120202019PriorRevolving Loans Amortized Cost BasisTotal
Commercial real estate — owner occupied
Category
I$23,644 $35,157 $28,367 $47,336 $22,423 $77,763 $1,265 $235,955 
II— — — 294 — 2,207 — 2,501 
III— — — 5,131 — 452 — 5,583 
IV— — — — — — — — 
Total$23,644 $35,157 $28,367 $52,761 $22,423 $80,422 $1,265 $244,039 
Commercial real estate — non-owner occupied
Category
I$48,857 $75,732 $74,036 $53,939 $62,498 $311,158 $29,828 $656,048 
II— — — — 6,147 9,244 — 15,391 
III— — — — 19,584 24,286 — 43,870 
IV— — — — — — — — 
Total$48,857 $75,732 $74,036 $53,939 $88,229 $344,688 $29,828 $715,309 
Construction
Category
I$6,197 $81,740 $54,629 $34,823 $445 $30,654 $8,581 $217,069 
II— — — — — — — — 
III— — — — — — — — 
IV— — — — — — — — 
Total$6,197 $81,740 $54,629 $34,823 $445 $30,654 $8,581 $217,069 
Multi-family
Category
I$44,240 $35,524 $49,521 $114,442 $23,103 $122,455 $3,012 $392,297 
II— — — — — — — — 
III— — — — — — — — 
IV— — — — — — — — 
Total$44,240 $35,524 $49,521 $114,442 $23,103 $122,455 $3,012 $392,297 
1-4 family
Category
I$— $8,274 $2,727 $2,397 $459 $3,075 $6,008 $22,940 
II— — — — — 97 — 97 
III— — — — — — — — 
IV— — — — — 26 — 26 
Total$— $8,274 $2,727 $2,397 $459 $3,198 $6,008 $23,063 
June 30, 2023Term Loans Amortized Cost Basis by Origination Year
(In Thousands)20232022202120202019PriorRevolving Loans Amortized Cost BasisTotal
Commercial and industrial
Category
I$169,085 $175,555 $99,846 $49,115 $24,895 $32,063 $414,927 $965,486 
II395 6,417 860 600 3,523 103 8,960 20,858 
III— 3,770 5,691 11,377 1,282 5,193 7,569 34,882 
IV174 2,584 1,100 404 201 334 10,898 15,695 
Total$169,654 $188,326 $107,497 $61,496 $29,901 $37,693 $442,354 $1,036,921 
Consumer and other
Category
I$6,224 $9,317 $3,363 $12,978 $2,269 $4,503 $7,089 $45,743 
II— — — — — — — — 
III— — — — — — — — 
IV— — — — — — — — 
Total$6,224 $9,317 $3,363 $12,978 $2,269 $4,503 $7,089 $45,743 
Past Due Financing Receivables The delinquency aging of the loan and lease portfolio by class of receivable was as follows:
June 30, 2023
30-59
Days Past Due
60-89
Days Past Due
Greater
Than 90
Days Past Due
Total Past DueCurrentTotal Loans and Leases
 (Dollars in Thousands)
Performing loans and leases      
Commercial real estate:      
Owner occupied$— $— $— $— $244,039 $244,039 
Non-owner occupied— — — — 715,309 715,309 
Construction— — — — 217,069 217,069 
Multi-family— — — — 392,297 392,297 
1-4 family— — — — 23,037 23,037 
Commercial and industrial1,907 499 — 2,406 1,018,820 1,021,226 
Consumer and other— — — — 45,743 45,743 
Total1,907 499 — 2,406 2,656,314 2,658,720 
Non-performing loans and leases      
Commercial real estate:      
Owner occupied— — — — — — 
Non-owner occupied— — — — — — 
Construction— — — — — — 
Multi-family— — — — — — 
1-4 family— — — — 26 26 
Commercial and industrial123 141 3,548 3,812 11,883 15,695 
Consumer and other— — — — — — 
Total123 141 3,548 3,812 11,909 15,721 
Total loans and leases      
Commercial real estate:      
Owner occupied— — — — 244,039 244,039 
Non-owner occupied— — — — 715,309 715,309 
Construction— — — — 217,069 217,069 
Multi-family— — — — 392,297 392,297 
1-4 family— — — — 23,063 23,063 
Commercial and industrial2,030 640 3,548 6,218 1,030,703 1,036,921 
Consumer and other— — — — 45,743 45,743 
Total$2,030 $640 $3,548 $6,218 $2,668,223 $2,674,441 
Percent of portfolio0.08 %0.02 %0.13 %0.23 %99.77 %100.00 %
December 31, 2022
30-59
Days Past Due
60-89
Days Past Due
Greater
Than 90
Days Past Due
Total Past DueCurrentTotal Loans and Leases
 (Dollars in Thousands)
Performing loans and leases      
Commercial real estate:      
Owner occupied$— $— $— $— $268,354 $268,354 
Non-owner occupied215 — — 215 686,876 687,091 
Construction— — — — 218,751 218,751 
Multi-family— — — — 350,026 350,026 
1-4 family— — — — 17,698 17,698 
Commercial and industrial1,437 403 — 1,840 847,858 849,698 
Consumer and other— — — — 47,938 47,938 
Total1,652 403 — 2,055 2,437,501 2,439,556 
Non-performing loans and leases      
Commercial real estate:      
Owner occupied— — — — — — 
Non-owner occupied— — — — — — 
Construction— — — — — — 
Multi-family— — — — — — 
1-4 family— — — — 30 30 
Commercial and industrial439 126 2,464 3,029 600 3,629 
Other— — — — — — 
Total439 126 2,464 3,029 630 3,659 
Total loans and leases      
Commercial real estate:      
Owner occupied— — — — 268,354 268,354 
Non-owner occupied215 — — 215 686,876 687,091 
Construction— — — — 218,751 218,751 
Multi-family— — — — 350,026 350,026 
1-4 family— — — — 17,728 17,728 
Commercial and industrial1,876 529 2,464 4,869 848,458 853,327 
Consumer and other— — — — 47,938 47,938 
Total$2,091 $529 $2,464 $5,084 $2,438,131 $2,443,215 
Percent of portfolio0.09 %0.02 %0.10 %0.21 %99.79 %100.00 %
Schedule of Financing Receivables, Non-Performing Status
The Corporation’s total non-performing assets consisted of the following:
June 30,
2023
December 31,
2022
 (In Thousands)
Non-performing loans and leases  
Commercial real estate:  
Commercial real estate — owner occupied$— $— 
Commercial real estate — non-owner occupied— — 
Construction— — 
Multi-family— — 
1-4 family26 30 
Total non-performing commercial real estate26 30 
Commercial and industrial15,695 3,629 
Consumer and other— — 
Total non-performing loans and leases15,721 3,659 
Repossessed assets, net65 95 
Total non-performing assets$15,786 $3,754 
June 30,
2023
December 31,
2022
Total non-performing loans and leases to gross loans and leases0.59 %0.15 %
Total non-performing assets to total gross loans and leases plus repossessed assets, net0.59 0.15 
Total non-performing assets to total assets0.48 0.13 
Allowance for credit losses to gross loans and leases1.11 0.99 
Allowance for credit losses to non-performing loans and leases188.90 662.20 
Impaired Financing Receivables
The following represents additional information regarding the Corporation’s non-performing loans and leases, by portfolio segment:
As of and for the Six Months Ended June 30, 2023
Recorded
Investment
(1)
Unpaid
Principal
Balance
Individual
Reserve
Average
Recorded
Investment
(2)
Foregone
Interest
Income
Interest
Income
Recognized
Net
Foregone
Interest
Income
 (In Thousands)
With no individual reserve recorded:       
Commercial real estate:       
Owner occupied$— $— $— $— $— $— $— 
Non-owner occupied— — — — — — — 
Construction
— — — — — — — 
Multi-family— — — — — — — 
1-4 family26 31 — 28 11 (9)
Commercial and industrial11,264 11,265 — 1,138 46 59 (13)
Consumer and other— — — — — — — 
Total11,290 11,296 — 1,166 48 70 (22)
With individual reserve recorded:       
Commercial real estate:       
Owner occupied— — — — — — — 
Non-owner occupied— — — — — — — 
Construction— — — — — — — 
Multi-family— — — — — — — 
1-4 family— — — — — — — 
Commercial and industrial4,431 4,431 2,715 2,493 142 139 
Consumer and other— — — — — — — 
Total4,431 4,431 2,715 2,493 142 139 
Total:       
Commercial real estate:       
Owner occupied— — — — — — — 
Non-owner occupied— — — — — — — 
Construction— — — — — — — 
Multi-family— — — — — — — 
1-4 family26 31 — 28 11 (9)
Commercial and industrial15,695 15,696 2,715 3,631 188 62 126 
Consumer and other— — — — — — — 
Grand total$15,721 $15,727 $2,715 $3,659 $190 $73 $117 
(1)The recorded investment represents the unpaid principal balance net of any partial charge-offs.
(2)Average recorded investment is calculated primarily using daily average balances.
As of and for the Year Ended December 31, 2022
Recorded
Investment(1)
Unpaid
Principal
Balance
Individual
Reserve
Average
Recorded
Investment(2)
Foregone
Interest
Income
Interest
Income
Recognized
Net
Foregone
Interest
Income
 (In Thousands)
With no individual reserve recorded:       
Commercial real estate:       
   Owner occupied$— $— $— $180 $14 $759 $(745)
   Non-owner occupied— — — — — (1)
   Construction— — — — — 47 (47)
   Multi-family— — — — — — — 
   1-4 family30 35 — 112 41 (33)
Commercial and industrial1,037 1,037 — 3,153 277 587 (310)
Consumer and other— — — — — — — 
      Total1,067 1,072 — 3,445 299 1,435 (1,136)
With individual reserve recorded:       
Commercial real estate:       
   Owner occupied— — — — — — — 
   Non-owner occupied— — — — — — — 
   Construction— — — — — — — 
   Multi-family— — — — — — — 
   1-4 family— — — — — — — 
Commercial and industrial2,592 2,612 1,650 1,454 101 100 
Consumer and other— — — — — — — 
      Total2,592 2,612 1,650 1,454 101 100 
Total:       
Commercial real estate:       
   Owner occupied— — — 180 14 759 (745)
   Non-owner occupied— — — — — (1)
   Construction— — — — — 47 (47)
   Multi-family— — — — — — — 
   1-4 family30 35 — 112 41 (33)
Commercial and industrial3,629 3,649 1,650 4,607 378 588 (210)
Consumer and other— — — — — — — 
      Grand total$3,659 $3,684 $1,650 $4,899 $400 $1,436 $(1,036)
(1)The recorded investment represents the unpaid principal balance net of any partial charge-offs.
(2)Average recorded investment is calculated primarily using daily average balances.
Allowance for Credit Losses by Portfolio Segment
A summary of the activity in the allowance for credit losses by portfolio segment is as follows:
 As of and for the Three Months Ended June 30, 2023
Owner OccupiedNon-Owner OccupiedConstructionMulti-Family1-4 FamilyCommercial
and
Industrial
Consumer
and Other
Total
 (In Thousands)
Beginning balance$1,656 $4,966 $2,287 $2,901 $221 $14,905 $614 $27,550 
Charge-offs— — — — — (329)— (329)
Recoveries— — — 21 220 245 
Net recoveries (charge-offs)— — — 21 (109)(84)
Provision for credit losses63 275 525 1,427 (72)2,231 
Ending balance$1,721 $5,241 $2,293 $3,426 $249 $16,223 $544 $29,697 
Components:
Allowance for loan losses1,703 5,182 1,483 3,414 228 15,624 481 28,115 
Allowance for unfunded credit commitments18 59 810 12 21 599 63 1,582 
Total ACL$1,721 $5,241 $2,293 $3,426 $249 $16,223 $544 $29,697 
 As of and for the Three Months Ended June 30, 2022
Commercial Real EstateCommercial
and
Industrial
Consumer and OtherTotal
 (In Thousands)
Beginning balance$13,765 $8,912 $992 $23,669 
Charge-offs— (85)— (85)
Recoveries4,121 117 4,247 
Net recoveries4,121 32 4,162 
Provision for credit losses(4,476)922 (173)(3,727)
Ending balance$13,410 $9,866 $828 $24,104 
 As of and for the Six Months Ended June 30, 2023
Owner OccupiedNon-Owner OccupiedConstructionMulti-Family1-4 FamilyCommercial
and
Industrial
Consumer
and Other
Total
 (In Thousands)
Beginning balance$1,766 $5,108 $1,646 $2,634 $207 $12,403 $466 $24,230 
Impact of adopting ASC 326(204)(242)796 (386)(45)1,873 26 1,818 
Charge-offs— — — — — (495)— (495)
Recoveries— — 21 314 13 351 
Net recoveries (charge-offs)— — 21 (181)13 (144)
Provision for credit losses157 374 (149)1,178 66 2,128 39 3,793 
Ending balance$1,721 $5,241 $2,293 $3,426 $249 $16,223 $544 $29,697 
Components:
Allowance for loan losses1,703 5,182 1,483 3,414 228 15,624 481 28,115 
Allowance for unfunded credit commitments18 59 810 12 21 599 63 1,582 
Total ACL$1,721 $5,241 $2,293 $3,426 $249 $16,223 $544 $29,697 
 As of and for the Six Months Ended June 30, 2022
Commercial Real EstateCommercial
and
Industrial
Consumer and OtherTotal
 (In Thousands)
Beginning balance$15,110 $8,413 $813 $24,336 
Charge-offs— (107)— (107)
Recoveries4,237 201 19 4,457 
Net recoveries (charge-offs)4,237 94 19 4,350 
Provision for credit losses(5,937)1,359 (4)(4,582)
Ending balance$13,410 $9,866 $828 $24,104 
Allowance for Credit Losses and Balances by Type of Allowance Methodology
The following tables provide information regarding the allowance for credit losses and balances by type of allowance methodology.
 As of June 30, 2023
Owner OccupiedNon-Owner OccupiedConstructionMulti-Family1-4 FamilyCommercial
and
Industrial
Consumer
and Other
Total
 (In Thousands)
Allowance for credit losses:    
Collectively evaluated for credit losses$1,703 $5,182 $1,483 $3,414 $228 $12,909 $481 $25,400 
Individually evaluated for credit loss— — — — — 2,715 — 2,715 
Total$1,703 $5,182 $1,483 $3,414 $228 $15,624 $481 $28,115 
Loans and lease receivables:    
Collectively evaluated for credit losses$244,039 $715,309 $217,069 $392,297 $23,037 $1,021,226 $45,743 $2,658,720 
Individually evaluated for credit loss— — — — 26 15,695 — 15,721 
Total$244,039 $715,309 $217,069 $392,297 $23,063 $1,036,921 $45,743 $2,674,441 
 As of December 31, 2022
Commercial Real EstateCommercial
and
Industrial
Consumer
and Other
Total
 (In Thousands)
Allowance for credit losses:    
Collectively evaluated for credit losses$11,361 $10,753 $466 $22,580 
Individually evaluated for credit loss— 1,650 — 1,650 
Total$11,361 $12,403 $466 $24,230 
Loans and lease receivables:    
Collectively evaluated for credit losses$1,541,920 $849,698 $47,938 $2,439,556 
Individually evaluated for credit loss30 3,629 — 3,659 
Total$1,541,950 $853,327 $47,938 $2,443,215