XML 41 R32.htm IDEA: XBRL DOCUMENT v3.23.3
Loan and Lease Receivables, Impaired Loans and Leases and Allowance for Loan and Lease Losses (Tables)
9 Months Ended
Sep. 30, 2023
Receivables [Abstract]  
Loan Composition Schedule
Loan and lease receivables consist of the following:
September 30,
2023
December 31,
2022
 (In Thousands)
Commercial real estate:  
Commercial real estate — owner occupied
$236,058 $268,354 
Commercial real estate — non-owner occupied
753,517 687,091 
Construction211,828 218,751 
Multi-family
409,714 350,026 
1-4 family
24,235 17,728 
Total commercial real estate
1,635,352 1,541,950 
Commercial and industrial1,083,698 853,327 
Consumer and other44,808 47,938 
Total gross loans and leases receivable
2,763,858 2,443,215 
Less:  
   Allowance for credit losses29,331 24,230 
   Deferred loan fees and costs, net(156)149 
Loans and leases receivable, net
$2,734,683 $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:
September 30, 2023Term Loans Amortized Cost Basis by Origination Year
(In Thousands)20232022202120202019PriorRevolving Loans Amortized Cost BasisTotal
Commercial real estate — owner occupied
Category
I$23,686 $35,050 $30,899 $45,517 $22,815 $74,599 $854 $233,420 
II— — — — — 2,638 — 2,638 
III— — — — — — — — 
IV— — — — — — — — 
Total$23,686 $35,050 $30,899 $45,517 $22,815 $77,237 $854 $236,058 
Commercial real estate — non-owner occupied
Category
I$63,933 $88,468 $73,530 $50,707 $61,700 $327,526 $30,764 $696,628 
II— — — 2,277 16,621 9,177 — 28,075 
III— — — — 8,709 20,105 — 28,814 
IV— — — — — — — — 
Total$63,933 $88,468 $73,530 $52,984 $87,030 $356,808 $30,764 $753,517 
Construction
Category
I$22,994 $83,860 $48,685 $34,645 $439 $7,055 $14,150 $211,828 
II— — — — — — — — 
III— — — — — — — — 
IV— — — — — — — — 
Total$22,994 $83,860 $48,685 $34,645 $439 $7,055 $14,150 $211,828 
Multi-family
Category
I$66,904 $35,342 $48,858 $113,872 $23,015 $118,710 $3,013 $409,714 
II— — — — — — — — 
III— — — — — — — — 
IV— — — — — — — — 
Total$66,904 $35,342 $48,858 $113,872 $23,015 $118,710 $3,013 $409,714 
1-4 family
Category
I$— $8,161 $2,710 $2,378 $451 $2,941 $7,570 $24,211 
II— — — — — — — — 
III— — — — — — — — 
IV— — — — — 24 — 24 
Total$— $8,161 $2,710 $2,378 $451 $2,965 $7,570 $24,235 
September 30, 2023Term Loans Amortized Cost Basis by Origination Year
(In Thousands)20232022202120202019PriorRevolving Loans Amortized Cost BasisTotal
Commercial and industrial
Category
I$238,317 $154,061 $92,754 $43,801 $23,071 $30,303 $426,772 $1,009,079 
II1,005 8,967 866 248 3,372 167 8,537 23,162 
III945 9,024 5,134 6,136 1,184 4,077 7,353 33,853 
IV592 5,325 1,272 425 126 315 9,549 17,604 
Total$240,859 $177,377 $100,026 $50,610 $27,753 $34,862 $452,211 $1,083,698 
Consumer and other
Category
I$6,102 $9,068 $3,266 $12,588 $2,162 $3,579 $8,043 $44,808 
II— — — — — — — — 
III— — — — — — — — 
IV— — — — — — — — 
Total$6,102 $9,068 $3,266 $12,588 $2,162 $3,579 $8,043 $44,808 
Total Loans
Category
I$421,936 $414,010 $300,702 $303,508 $133,653 $564,713 $491,166 $2,629,688 
II1,005 8,967 866 2,525 19,993 11,982 8,537 53,875 
III945 9,024 5,134 6,136 9,893 24,182 7,353 62,667 
IV592 5,325 1,272 425 126 339 9,549 $17,628 
Total$424,478 $437,326 $307,974 $312,594 $163,665 $601,216 $516,605 $2,763,858 
Past Due Financing Receivables The delinquency aging of the loan and lease portfolio by class of receivable was as follows:
September 30, 2023
30-59
Days Past Due
60-89
Days Past Due
Greater
Than 90
Days Past Due
Total Past DueCurrentTotal Loans and Leases
 (Dollars in Thousands)
Performing loans and leases      
Commercial real estate:      
Owner occupied$— $— $— $— $236,058 $236,058 
Non-owner occupied— — — — 753,517 753,517 
Construction— — — — 211,828 211,828 
Multi-family— — — — 409,714 409,714 
1-4 family— — — — 24,211 24,211 
Commercial and industrial1,874 1,269 — 3,143 1,062,951 1,066,094 
Consumer and other— — — — 44,808 44,808 
Total1,874 1,269 — 3,143 2,743,087 2,746,230 
Non-performing loans and leases      
Commercial real estate:      
Owner occupied— — — — — — 
Non-owner occupied— — — — — — 
Construction— — — — — — 
Multi-family— — — — — — 
1-4 family— — — — 24 24 
Commercial and industrial408 1,406 5,184 6,998 10,606 17,604 
Consumer and other— — — — — — 
Total408 1,406 5,184 6,998 10,630 17,628 
Total loans and leases      
Commercial real estate:      
Owner occupied— — — — 236,058 236,058 
Non-owner occupied— — — — 753,517 753,517 
Construction— — — — 211,828 211,828 
Multi-family— — — — 409,714 409,714 
1-4 family— — — — 24,235 24,235 
Commercial and industrial2,282 2,675 5,184 10,141 1,073,557 1,083,698 
Consumer and other— — — — 44,808 44,808 
Total$2,282 $2,675 $5,184 $10,141 $2,753,717 $2,763,858 
Percent of portfolio0.08 %0.10 %0.19 %0.37 %99.63 %100.00 %
December 31, 2022
30-59
Days Past Due
60-89
Days Past Due
Greater
Than 90
Days Past Due
Total Past DueCurrentTotal Loans and Leases
 (Dollars in Thousands)
Performing loans and leases      
Commercial real estate:      
Owner occupied$— $— $— $— $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 $2,443,215 
Percent of portfolio0.09 %0.02 %0.10 %0.21 %99.79 %100.00 %
Schedule of Financing Receivables, Non-Performing Status
The Corporation’s total non-performing assets consisted of the following:
September 30,
2023
December 31,
2022
 (In Thousands)
Non-performing loans and leases  
Commercial real estate:  
Commercial real estate — owner occupied$— $— 
Commercial real estate — non-owner occupied— — 
Construction— — 
Multi-family— — 
1-4 family24 30 
Total non-performing commercial real estate24 30 
Commercial and industrial17,604 3,629 
Consumer and other— — 
Total non-performing loans and leases17,628 3,659 
Repossessed assets, net61 95 
Total non-performing assets$17,689 $3,754 
September 30,
2023
December 31,
2022
Total non-performing loans and leases to gross loans and leases0.64 %0.15 %
Total non-performing assets to total gross loans and leases plus repossessed assets, net0.64 0.15 
Total non-performing assets to total assets0.52 0.13 
Allowance for credit losses to gross loans and leases1.12 0.99 
Allowance for credit losses to non-performing loans and leases176.06 662.20 
Impaired Financing Receivables
The following represents additional information regarding the Corporation’s non-performing loans and leases, by portfolio segment:
As of and for the Nine Months Ended September 30, 2023
Recorded
Investment
(1)
Unpaid
Principal
Balance
Individual
Reserve
Average
Recorded
Investment
(2)
Foregone
Interest
Income
Interest
Income
Recognized
Net
Foregone
Interest
Income
 (In Thousands)
With no individual reserve recorded:       
Commercial real estate:       
Owner occupied$— $— $— $— $— $— $— 
Non-owner occupied— — — — — — — 
Construction
— — — — — — — 
Multi-family— — — — — — — 
1-4 family24 29 — 27 17 (14)
Commercial and industrial11,357 11,361 — 4,263 436 70 366 
Consumer and other— — — — — — — 
Total11,381 11,390 — 4,290 439 87 352 
With individual reserve recorded:       
Commercial real estate:       
Owner occupied— — — — — — — 
Non-owner occupied— — — — — — — 
Construction— — — — — — — 
Multi-family— — — — — — — 
1-4 family— — — — — — — 
Commercial and industrial6,247 6,247 3,982 3,412 265 21 244 
Consumer and other— — — — — — — 
Total6,247 6,247 3,982 3,412 265 21 244 
Total:       
Commercial real estate:       
Owner occupied— — — — — — — 
Non-owner occupied— — — — — — — 
Construction— — — — — — — 
Multi-family— — — — — — — 
1-4 family24 29 — 27 17 (14)
Commercial and industrial17,604 17,608 3,982 7,675 701 91 610 
Consumer and other— — — — — — — 
Grand total$17,628 $17,637 $3,982 $7,702 $704 $108 $596 
(1)The recorded investment represents the unpaid principal balance net of any partial charge-offs.
(2)Average recorded investment is calculated primarily using daily average balances.
As of and for the Year Ended December 31, 2022
Recorded
Investment(1)
Unpaid
Principal
Balance
Individual
Reserve
Average
Recorded
Investment(2)
Foregone
Interest
Income
Interest
Income
Recognized
Net
Foregone
Interest
Income
 (In Thousands)
With no individual reserve recorded:       
Commercial real estate:       
   Owner occupied$— $— $— $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 September 30, 2023
Owner OccupiedNon-Owner OccupiedConstructionMulti-Family1-4 FamilyCommercial
and
Industrial
Consumer
and Other
Total
 (In Thousands)
Beginning balance$1,721 $5,241 $2,293 $3,426 $249 $16,223 $544 $29,697 
Charge-offs— — — — — (562)— (562)
Recoveries— — — 72 — 84 
Net recoveries (charge-offs)— — — (490)— (478)
Provision for credit losses(151)26 68 96 (10)1,833 (45)1,817 
Ending balance$1,573 $5,267 $2,361 $3,522 $248 $17,566 $499 $31,036 
Components:
Allowance for loan losses1,556 5,209 1,441 3,512 228 16,946 439 29,331 
Allowance for unfunded credit commitments17 58 920 10 20 620 60 1,705 
Total ACL$1,573 $5,267 $2,361 $3,522 $248 $17,566 $499 $31,036 
 As of and for the Three Months Ended September 30, 2022
Commercial Real EstateCommercial
and
Industrial
Consumer and OtherTotal
 (In Thousands)
Beginning balance$13,410 $9,866 $828 $24,104 
Charge-offs— (33)(21)(54)
Recoveries23 50 81 
Net recoveries23 17 (13)27 
Provision for credit losses(492)629 (125)12 
Ending balance$12,941 $10,512 $690 $24,143 
 As of and for the Nine Months Ended September 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— — — — — (1,057)— (1,057)
Recoveries— — 30 386 13 435 
Net recoveries (charge-offs)— — 30 (671)13 (622)
Provision for credit losses400 (81)1,274 56 3,961 (6)5,610 
Ending balance$1,573 $5,267 $2,361 $3,522 $248 $17,566 $499 $31,036 
Components:
Allowance for loan losses1,556 5,209 1,441 3,512 228 16,946 439 29,331 
Allowance for unfunded credit commitments17 58 920 10 20 620 60 1,705 
Total ACL$1,573 $5,267 $2,361 $3,522 $248 $17,566 $499 $31,036 
 As of and for the Nine Months Ended September 30, 2022
Commercial Real EstateCommercial
and
Industrial
Consumer and OtherTotal
 (In Thousands)
Beginning balance$15,110 $8,413 $813 $24,336 
Charge-offs— (140)(21)(161)
Recoveries4,259 251 27 4,537 
Net recoveries (charge-offs)4,259 111 4,376 
Provision for credit losses(6,428)1,988 (129)(4,569)
Ending balance$12,941 $10,512 $690 $24,143 
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 September 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$1,556 $5,209 $1,441 $3,512 $228 $12,964 $439 $25,349 
Individually evaluated for credit loss— — — — — 3,982 — 3,982 
Total$1,556 $5,209 $1,441 $3,512 $228 $16,946 $439 $29,331 
Loans and lease receivables:    
Collectively evaluated for credit losses$236,058 $753,517 $211,828 $409,714 $24,211 $1,066,094 $44,808 $2,746,230 
Individually evaluated for credit loss— — — — 24 17,604 — 17,628 
Total$236,058 $753,517 $211,828 $409,714 $24,235 $1,083,698 $44,808 $2,763,858 
 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