XML 42 R32.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Loans, Lease Receivables, and Allowance for Credit Losses (Tables)
3 Months Ended
Mar. 31, 2024
Receivables [Abstract]  
Loan Composition Schedule
Loan and lease receivables consist of the following:
March 31,
2024
December 31,
2023
 (In Thousands)
Commercial real estate:  
Commercial real estate — owner occupied
$263,748 $256,479 
Commercial real estate — non-owner occupied
792,858 773,494 
Construction202,382 193,080 
Multi-family
453,321 450,529 
1-4 family
27,482 26,289 
Total commercial real estate
1,739,791 1,699,871 
Commercial and industrial1,120,779 1,105,835 
Consumer and other50,020 44,312 
Total gross loans and leases receivable
2,910,590 2,850,018 
Less:  
   Allowance for loan losses32,799 31,275 
   Deferred loan fees and costs, net(274)(243)
Loans and leases receivable, net
$2,878,065 $2,818,986 
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:
March 31, 2024Term Loans Amortized Cost Basis by Origination Year
(In Thousands)20242023202220212020PriorRevolving Loans Amortized Cost BasisTotal
Commercial real estate — owner occupied
Category
I$4,587 $39,361 $46,629 $38,100 $44,415 $88,783 $1,118 $262,993 
II— — — — — 303 — 303 
III— — — — — 452 — 452 
IV— — — — — — — — 
Total$4,587 $39,361 $46,629 $38,100 $44,415 $89,538 $1,118 $263,748 
Commercial real estate — non-owner occupied
Category
I$14,263 $71,834 $76,485 $72,049 $87,338 $368,191 $34,705 $724,865 
II— — — 2,289 2,227 43,867 — 48,383 
III— 680 — — — 18,930 — 19,610 
IV— — — — — — — — 
Total$14,263 $72,514 $76,485 $74,338 $89,565 $430,988 $34,705 $792,858 
Construction
Category
I$10,982 $85,216 $64,039 $8,845 $739 $6,148 $10,688 $186,657 
II— — — — — — — — 
III— — 454 9,289 5,713 269 — 15,725 
IV— — — — — — — — 
Total$10,982 $85,216 $64,493 $18,134 $6,452 $6,417 $10,688 $202,382 
Multi-family
Category
I$19,964 $77,049 $42,927 $69,755 $103,163 $137,451 $3,012 $453,321 
II— — — — — — — — 
III— — — — — — — — 
IV— — — — — — — — 
Total$19,964 $77,049 $42,927 $69,755 $103,163 $137,451 $3,012 $453,321 
1-4 family
Category
I$599 $4,231 $7,395 $2,642 $2,340 $3,004 $7,251 $27,462 
II— — — — — — — — 
III— — — — — — — — 
IV— — — — — 20 — 20 
Total$599 $4,231 $7,395 $2,642 $2,340 $3,024 $7,251 $27,482 
March 31, 2024Term Loans Amortized Cost Basis by Origination Year
(In Thousands)20242023202220212020PriorRevolving Loans Amortized Cost BasisTotal
Commercial and industrial
Category
I$62,280 $281,217 $128,662 $76,007 $34,882 $41,167 $434,523 $1,058,738 
II4,161 1,778 5,952 839 255 264 5,287 18,536 
III— 1,277 7,612 1,802 1,403 4,989 6,613 23,696 
IV— 2,593 6,366 1,221 523 1,627 7,479 19,809 
Total$66,441 $286,865 $148,592 $79,869 $37,063 $48,047 $453,902 $1,120,779 
Consumer and other
Category
I$6,738 $5,873 $8,182 $3,068 $12,139 $5,989 $8,031 $50,020 
II— — — — — — — — 
III— — — — — — — — 
IV— — — — — — — — 
Total$6,738 $5,873 $8,182 $3,068 $12,139 $5,989 $8,031 $50,020 
Total Loans
Category
I$119,413 $564,781 $374,319 $270,466 $285,016 $650,733 $499,328 $2,764,056 
II4,161 1,778 5,952 3,128 2,482 44,434 5,287 67,222 
III— 1,957 8,066 11,091 7,116 24,640 6,613 59,483 
IV— 2,593 6,366 1,221 523 1,647 7,479 $19,829 
Total$123,574 $571,109 $394,703 $285,906 $295,137 $721,454 $518,707 $2,910,590 
December 31, 2023Term Loans Amortized Cost Basis by Origination Year
(In Thousands)20232022202120202019PriorRevolving Loans Amortized Cost BasisTotal
Commercial real estate — owner occupied
Category
I$31,637 $43,156 $38,803 $44,704 $22,078 $72,774 $451 $253,603 
II— — — 260 — — — 260 
III— — — — — 2,616 — 2,616 
IV— — — — — — — — 
Total$31,637 $43,156 $38,803 $44,964 $22,078 $75,390 $451 $256,479 
Commercial real estate — non-owner occupied
Category
I$71,857 $76,689 $72,660 $78,212 $66,262 $314,970 $32,478 $713,128 
II— — 2,302 2,252 19,838 16,274 — 40,666 
III— — — — — 19,700 — 19,700 
IV— — — — — — — — 
Total$71,857 $76,689 $74,962 $80,464 $86,100 $350,944 $32,478 $773,494 
Construction
Category
I$63,660 $83,161 $8,542 $744 $433 $6,528 $15,011 $178,079 
II— — 9,289 5,712 — — — 15,001 
III— — — — — — — — 
IV— — — — — — — — 
Total$63,660 $83,161 $17,831 $6,456 $433 $6,528 $15,011 $193,080 
Multi-family
Category
I$84,932 $41,068 $70,054 $113,294 $22,925 $115,243 $3,013 $450,529 
II— — — — — — — — 
III— — — — — — — — 
IV— — — — — — — — 
Total$84,932 $41,068 $70,054 $113,294 $22,925 $115,243 $3,013 $450,529 
1-4 family
Category
I$4,242 $7,684 $2,672 $2,359 $443 $2,805 $6,062 $26,267 
II— — — — — — — — 
III— — — — — — — — 
IV— — — — — 22 — 22 
Total$4,242 $7,684 $2,672 $2,359 $443 $2,827 $6,062 $26,289 
December 31, 2023Term Loans Amortized Cost Basis by Origination Year
(In Thousands)20232022202120202019PriorRevolving Loans Amortized Cost BasisTotal
Commercial and industrial
Category
I$302,612 $144,167 $85,504 $38,164 $20,151 $26,490 $415,301 $1,032,389 
II1,496 5,280 785 353 94 219 5,706 13,933 
III1,093 7,168 1,882 5,919 3,861 3,957 15,058 38,938 
IV1,482 6,519 1,319 321 133 1,644 9,157 20,575 
Total$306,683 $163,134 $89,490 $44,757 $24,239 $32,310 $445,222 $1,105,835 
Consumer and other
Category
I$5,920 $8,786 $3,167 $12,193 $2,049 $3,485 $8,712 $44,312 
II— — — — — — — — 
III— — — — — — — — 
IV— — — — — — — — 
Total$5,920 $8,786 $3,167 $12,193 $2,049 $3,485 $8,712 $44,312 
Total Loans
Category
I$564,860 $404,711 $281,402 $289,670 $134,341 $542,295 $481,028 $2,698,307 
II1,496 5,280 12,376 8,577 19,932 16,493 5,706 69,860 
III1,093 7,168 1,882 5,919 3,861 26,273 15,058 61,254 
IV1,482 6,519 1,319 321 133 1,666 9,157 $20,597 
Total$568,931 $423,678 $296,979 $304,487 $158,267 $586,727 $510,949 $2,850,018 
Past Due Financing Receivables
The delinquency aging of the loan and lease portfolio by class of receivable was as follows:
March 31, 2024
30-59
Days Past Due
60-89
Days Past Due
Greater
Than 90
Days Past Due
Total Past DueCurrentTotal Loans and Leases
 (Dollars in Thousands)
Total loans and leases      
Commercial real estate:      
Owner occupied$— $— $— $— $263,748 $263,748 
Non-owner occupied— — — — 792,858 792,858 
Construction— — — — 202,382 202,382 
Multi-family— — — — 453,321 453,321 
1-4 family— — — — 27,482 27,482 
Commercial and industrial2,071 480 16,745 19,296 1,101,483 1,120,779 
Consumer and other— — — — 50,020 50,020 
Total$2,071 $480 $16,745 $19,296 $2,891,294 $2,910,590 
Percent of portfolio0.07 %0.02 %0.57 %0.66 %99.34 %100.00 %
December 31, 2023
30-59
Days Past Due
60-89
Days Past Due
Greater
Than 90
Days Past Due
Total Past DueCurrentTotal Loans and Leases
 (Dollars in Thousands)
Total loans and leases      
Commercial real estate:      
Owner occupied$— $— $— $— $256,479 $256,479 
Non-owner occupied— — — — 773,494 773,494 
Construction— — — — 193,080 193,080 
Multi-family— — — — 450,529 450,529 
1-4 family— — — — 26,289 26,289 
Commercial and industrial3,430 1,041 18,347 22,818 1,083,017 1,105,835 
Consumer and other— — — — 44,312 44,312 
Total$3,430 $1,041 $18,347 $22,818 $2,827,200 $2,850,018 
Percent of portfolio0.12 %0.04 %0.64 %0.80 %99.20 %100.00 %
Schedule of Financing Receivables, Non-Performing Status
The following tables present the amortized cost basis of loans on non-accrual status and loans past due over 89 days still accruing as of:
March 31, 2024
Non-accrual With No Allowance for Credit Loss
Non-accrual With Allowance for Credit Loss
Loans Past Due Over 89 Days Still Accruing
 (In Thousands)
Commercial real estate:  
Commercial real estate — owner occupied$— $— $— 
Commercial real estate — non-owner occupied— — — 
Construction— — — 
Multi-family— — — 
1-4 family20 — — 
Total commercial real estate
20 — — 
Commercial and industrial9,305 10,504 — 
Consumer and other— — — 
Total non-accrual loans and leases
$9,325 $10,504 $— 
December 31, 2023
Non-accrual With No Allowance for Credit Loss
Non-accrual
Loans Past Due Over 89 Days Still Accruing
 (In Thousands)
Commercial real estate:  
Commercial real estate — owner occupied$— $— $— 
Commercial real estate — non-owner occupied— — — 
Construction— — — 
Multi-family— — — 
1-4 family— 22 — 
Total commercial real estate
— 22 — 
Commercial and industrial9,690 10,885 — 
Consumer and other— — — 
Total non-accrual loans and leases
$9,690 $10,907 $— 
March 31,
2024
December 31,
2023
Total non-accrual loans and leases to gross loans and leases
0.68 %0.72 %
Allowance for credit losses to gross loans and leases1.19 1.16 
Allowance for credit losses to non-accrual loans and leases
174.64 160.21 
Schedule of Collateral Dependent Loans
The following table presents the amortized cost basis of the non-accrual, collateral-dependent commercial and industrial loans as of:
March 31,
2024
December 31,
2023
(In Thousands)
Inventory$1,120 $8,879 
Equipment4,753 3,740 
Real Estate140 46 
Accounts Receivable6,359 278 
Other1,191 1,348 
Total$13,563 $14,291 
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 March 31, 2024
Owner OccupiedNon-Owner OccupiedConstructionMulti-Family1-4 FamilyCommercial
and
Industrial
Consumer
and Other
Total
 (In Thousands)
Beginning balance$1,540 $5,636 $2,125 $3,571 $266 $19,408 $451 $32,997 
Charge-offs— — — — — (899)(22)(921)
Recoveries— — — 110 116 — 227 
Net recoveries (charge-offs)— — — 110 (783)(22)(694)
Provision for credit losses35 566 412 28 (64)1,289 60 2,326 
Ending balance$1,576 $6,202 $2,537 $3,599 $312 $19,914 $489 $34,629 
Components:
Allowance for credit losses on loans
1,562 6,164 1,515 3,588 282 19,250 438 32,799 
Allowance for credit losses on unfunded credit commitments
14 38 1,022 11 30 664 51 1,830 
Total ACL$1,576 $6,202 $2,537 $3,599 $312 $19,914 $489 $34,629 
 As of and for the Three Months Ended March 31, 2023
Owner OccupiedNon-Owner OccupiedConstructionMulti-Family1-4 FamilyCommercial
and
Industrial
Consumer and OtherTotal
 (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— — — — — (166)— (166)
Recoveries— — — — 95 11 107 
Net recoveries (charge-offs)— — — — (71)11 (59)
Provision for credit losses94 99 (155)653 59 700 111 1,561 
Ending balance$1,656 $4,966 $2,287 $2,901 $221 $14,905 $614 $27,550 
Components:
Allowance for credit losses on loans
$1,636 $4,915 $1,586 $2,892 $201 $14,348 $562 $26,140 
Allowance for credit losses on unfunded credit commitments
20 51 701 20 557 52 1,410 
Total ACL$1,656 $4,966 $2,287 $2,901 $221 $14,905 $614 $27,550 
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 March 31, 2024
Owner OccupiedNon-Owner OccupiedConstructionMulti-Family1-4 FamilyCommercial
and
Industrial
Consumer
and Other
Total
 (In Thousands)
Allowance for credit losses:    
Collectively evaluated for credit losses$1,562 $6,164 $1,515 $3,588 $282 $12,632 $438 $26,181 
Individually evaluated for credit loss— — — — — 6,618 — 6,618 
Total$1,562 $6,164 $1,515 $3,588 $282 $19,250 $438 $32,799 
Loans and lease receivables:    
Collectively evaluated for credit losses$263,748 $792,858 $202,382 $453,321 $27,462 $1,100,970 $50,020 $2,890,761 
Individually evaluated for credit loss— — — — 20 19,809 — 19,829 
Total$263,748 $792,858 $202,382 $453,321 $27,482 $1,120,779 $50,020 $2,910,590 
 As of December 31, 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$1,525 $5,596 $1,244 $3,562 $221 $12,743 $395 $25,286 
Individually evaluated for credit loss— — — — 22 5,967 — 5,989 
Total$1,525 $5,596 $1,244 $3,562 $243 $18,710 $395 $31,275 
Loans and lease receivables:    
Collectively evaluated for credit losses$256,479 $773,494 $193,080 $450,529 $26,267 $1,085,260 $44,312 $2,829,421 
Individually evaluated for credit loss— — — — 22 20,575 — 20,597 
Total$256,479 $773,494 $193,080 $450,529 $26,289 $1,105,835 $44,312 $2,850,018