XML 53 R34.htm IDEA: XBRL DOCUMENT v3.21.1
Loans (Tables)
12 Months Ended
Dec. 31, 2020
Loans  
Schedule of major categories of loans

December 31, 

    

2020

    

2019

Residential real estate

$

2,033,526

$

2,476,866

Commercial real estate

 

259,958

 

240,081

Construction

206,581

178,376

Commercial lines of credit

 

6,671

 

17,903

Other consumer

 

7

 

34

Total loans

 

2,506,743

 

2,913,260

Less: allowance for loan losses

 

(72,387)

 

(21,730)

Loans, net

$

2,434,356

$

2,891,530

Schedule of activity in allowance for loan losses and recorded investment by portfolio segment

The following table presents the activity in the allowance for loan losses by portfolio segment for the year ended December 31, 2020, 2019 and 2018:

Commercial

Residential

Commercial

Lines of

Other

December 31, 2020

    

Real Estate

    

Real Estate

    

Construction

    

Credit

    

Consumer

    

Unallocated

    

Total

Allowance for loan losses:

 

  

 

  

  

 

  

 

  

 

  

 

  

Beginning balance

$

12,336

$

5,243

$

3,822

$

328

$

1

$

$

21,730

Provision (recovery) for loan losses

 

23,604

 

16,634

 

14,866

 

(237)

 

(2)

 

 

54,865

Charge offs

 

(3,594)

 

 

(707)

 

 

 

 

(4,301)

Recoveries

 

20

 

65

 

7

 

 

1

 

 

93

Total ending balance

$

32,366

$

21,942

$

17,988

$

91

$

$

$

72,387

Commercial

Residential

Commercial

Lines of

Other

December 31, 2019

    

Real Estate

    

Real Estate

    

Construction

        

Credit

    

Consumer

    

Unallocated

    

Total

Allowance for loan losses:

 

  

 

  

  

 

  

 

  

 

  

 

  

Beginning balance

$

13,826

$

2,573

$

3,273

$

1,058

$

1

$

1,119

$

21,850

Provision (recovery) for loan losses

 

(1,511)

 

2,509

 

542

 

(554)

 

 

(1,119)

 

(133)

Charge offs

 

 

 

 

(176)

 

 

 

(176)

Recoveries

 

21

 

161

 

7

 

 

 

 

189

Total ending balance

$

12,336

$

5,243

$

3,822

$

328

$

1

$

$

21,730

Commercial

Residential

Commercial

Lines of

Other

December 31, 2018

    

Real Estate

    

Real Estate

Construction

    

Credit

    

Consumer

    

Unallocated

    

Total

Allowance for loan losses:

 

  

 

  

 

  

 

  

 

  

 

 

  

Beginning balance

$

12,279

$

2,040

$

2,218

$

469

$

1

$

1,450

$

18,457

Provision (recovery) for loan losses

 

1,533

 

398

1,040

 

589

 

 

(331)

 

3,229

Charge offs

 

(4)

 

 

 

 

 

(4)

Recoveries

 

18

 

135

15

 

 

 

 

168

Total ending balance

$

13,826

$

2,573

$

3,273

$

1,058

$

1

$

1,119

$

21,850

The following tables present the balance in the allowance for loan losses and the recorded investment by portfolio segment and based on impairment evaluation method as of December 31, 2020 and 2019:

Commercial

Residential

Commercial

Lines of

Other

December 31, 2020

    

Real Estate

    

Real Estate

    

Construction

    

Credit

    

Consumer

    

Unallocated

    

Total

Allowance for loan losses:

Ending allowance balance attributable to loans:

 

  

  

  

 

  

 

  

 

  

 

Individually evaluated for impairment

$

41

$

287

$

1,905

$

4

$

$

$

2,237

Collectively evaluated for impairment

32,325

21,655

16,083

87

70,150

Total ending allowance balance

$

32,366

$

21,942

$

17,988

$

91

$

$

$

72,387

Loans:

 

Loans individually evaluated for impairment

$

208

$

20,974

$

48,871

$

3,981

$

$

$

74,034

Loans collectively evaluated for impairment

 

2,033,318

 

238,984

 

157,710

 

2,690

 

7

 

 

2,432,709

Total ending loans balance

$

2,033,526

$

259,958

$

206,581

$

6,671

$

7

$

$

2,506,743

Commercial

Residential

Commercial

Lines of

Other

December 31, 2019

    

Real Estate

    

Real Estate

    

Construction

    

Credit

    

Consumer

    

Unallocated

    

Total

Allowance for loan losses:

 

  

  

  

 

  

 

  

 

  

 

  

Ending allowance balance attributable to loans:

Individually evaluated for impairment

$

43

$

$

$

5

$

$

$

48

Collectively evaluated for impairment

12,293

5,243

3,822

323

1

21,682

Total ending allowance balance

$

12,336

$

5,243

$

3,822

$

328

$

1

$

$

21,730

Loans:

 

 

 

 

 

 

 

Loans individually evaluated for impairment

$

215

$

1,100

$

17,112

$

1,377

$

$

$

19,804

Loans collectively evaluated for impairment

 

2,476,651

 

238,981

 

161,264

 

16,526

 

34

 

 

2,893,456

Total ending loans balance

$

2,476,866

$

240,081

$

178,376

$

17,903

$

34

$

$

2,913,260

Schedule of information related to impaired loans by class of loans

At December 31, 2020

Year Ended December 31, 2020

Unpaid

Average

Interest

Cash Basis

Principal

Recorded

Allowance for

Recorded

Income

Interest

    

Balance

    

Investment

    

Loan Losses

    

Investment

    

Recognized

    

Recognized

With no related allowance for loan losses recorded:

 

  

 

  

 

  

  

 

  

 

  

Residential real estate, first mortgage

$

116

$

94

$

$

96

$

$

Commercial real estate:

Retail

1,247

1,029

1,065

58

48

Multifamily

Offices

Hotels/SROs

11,428

11,419

5,221

Construction

 

42,669

41,951

29,395

964

744

Commercial lines of credit:

Private banking

1,505

42

35

C&I lending

3,857

3,857

1,184

Subtotal

 

59,317

 

58,350

 

38,466

 

1,064

 

827

With an allowance for loan losses recorded:

 

 

 

 

 

 

Residential real estate, first mortgage

 

114

 

114

 

41

 

116

 

5

 

4

Commercial real estate:

Hotels/SROs

 

8,645

 

8,526

 

287

 

3,858

 

 

Construction

6,920

6,920

1,905

6,189

255

226

Commercial lines of credit, private banking

124

124

4

128

7

6

Subtotal

 

15,803

 

15,684

 

2,237

10,291

 

267

 

236

Total

$

75,120

$

74,034

$

2,237

$

48,757

$

1,331

$

1,063

At December 31, 2019

Year Ended December 31, 2019

Unpaid

Average

Interest

Cash Basis

Principal

Recorded

Allowance for

Recorded

Income

Interest

    

Balance

    

Investment

    

Loan Losses

    

Investment

    

Recognized

    

Recognized

With no related allowance for loan losses recorded:

 

  

 

  

 

  

Residential real estate, first mortgage

$

125

$

98

$

$

104

$

$

Commercial real estate:

Retail

 

1,308

1,100

1,136

60

55

Multifamily

449

12

12

Offices

378

25

25

Construction

17,156

17,112

6,682

582

575

Commercial lines of credit:

Private banking

1,245

1,245

C&I lending

67

5

5

Subtotal

19,834

19,555

 

8,816

 

684

 

672

With an allowance for loan losses recorded:

  

 

  

 

  

 

  

Residential real estate, first mortgage

116

117

43

 

118

 

5

 

5

Commercial lines of credit, private banking

132

132

5

136

7

7

Subtotal

248

249

48

 

254

 

12

 

12

Total

$

20,082

$

19,804

$

48

$

9,070

$

696

$

684

At December 31, 2018

Year Ended December 31, 2018

Unpaid

Average

Interest

Cash Basis

Principal

Recorded

Allowance for

Recorded

Income

Interest

    

Balance

    

Investment

    

Loan Losses

    

Investment

    

Recognized

    

Recognized

With no related allowance for loan losses recorded:

  

  

  

  

  

  

Construction

$

4,751

$

4,751

$

$

3,563

$

301

$

230

Commercial real estate:

 

  

 

 

  

 

 

 

Retail

1,370

1,174

1,210

64

58

Multifamily

1,088

1,083

812

37

33

Subtotal

 

7,209

 

7,008

 

 

5,585

 

402

 

321

With an allowance for loan losses recorded:

 

  

 

  

 

  

 

 

 

Residential real estate, first mortgage

254

228

46

148

5

4

Construction

2,661

2,661

78

1,996

163

144

Commercial real estate, offices

1,530

1,522

30

1,538

88

80

Commercial lines of credit:

 

 

 

 

 

 

Private banking

316

316

95

330

19

16

C&I lending

100

100

100

75

5

4

Subtotal

 

4,861

 

4,827

 

349

 

4,087

 

280

 

248

Total

$

12,070

$

11,835

$

349

$

9,672

$

682

$

569

Schedule of recorded investment in nonaccrual and loans past due over 90 days still on accrual by class of loans and aging of the recorded investment in past due loans

The following tables present the recorded investment in nonaccrual and loans past due over 90 days still on accrual by class of loans as of December 31, 2020 and 2019:

At December 31,

2020

2019

Loans Past

Loans Past

Due Over 90

Due Over 90

Days Still

Days Still

    

Nonaccrual

    

Accruing

    

Nonaccrual

    

Accruing

Residential real estate:

 

  

 

  

 

  

 

  

Residential first mortgage

$

20,043

$

46

$

14,482

$

50

Residential second mortgage

686

210

Commercial real estate:

Retail

20

40

Hotels/SROs

19,945

Construction

 

41,873

Commercial lines of credit

 

 

 

 

Private banking

2,285

C&I lending

1,572

Total

$

86,424

$

46

$

14,732

$

50

The following tables present the aging of the recorded investment in past due loans as of December 31, 2020 and 2019 by class of loans:

30  59 

60  89 

Greater than

Days

Days

89 Days

Total

Loans Not

December 31, 2020

    

Past Due

    

Past Due

    

Past Due

    

Past Due

    

Past Due

    

Total

Residential real estate:

 

Residential first mortgage

$

37,819

$

14,524

$

20,089

$

72,432

$

1,943,602

$

2,016,034

Residential second mortgage

 

362

 

134

 

686

 

1,182

 

16,310

 

17,492

Commercial real estate:

 

Retail

 

1,010

 

 

20

 

1,030

 

15,170

 

16,200

Multifamily

 

3,835

 

 

 

3,835

 

75,374

 

79,209

Offices

 

 

 

 

 

27,061

 

27,061

Hotels/SROs

 

 

 

19,945

 

19,945

 

47,690

 

67,635

Industrial

 

 

 

 

 

13,186

 

13,186

Other

 

 

 

 

 

56,667

 

56,667

Construction

8,593

2,514

41,873

52,980

153,601

206,581

Commercial lines of credit:

 

Private banking

 

 

 

2,285

 

2,285

 

124

 

2,409

C&I lending

 

 

 

1,572

 

1,572

 

2,690

 

4,262

Other consumer

 

 

 

 

 

7

 

7

Total

$

51,619

$

17,172

$

86,470

$

155,261

$

2,351,482

$

2,506,743

30  59 

60  89 

Greater than

Days

Days

89 Days

Total

Loans Not

December 31, 2019

    

Past Due

    

Past Due

    

Past Due

    

Past Due

    

Past Due

    

Total

Residential real estate:

  

Residential first mortgage

$

36,112

$

5,112

$

14,532

$

55,756

$

2,396,800

$

2,452,556

Residential second mortgage

 

97

 

295

 

210

 

602

 

23,708

 

24,310

Commercial real estate:

 

 

 

 

 

 

Retail

 

 

 

40

 

40

 

6,089

 

6,129

Multifamily

 

 

 

 

 

64,873

 

64,873

Offices

 

 

 

 

 

28,048

 

28,048

Hotels/SROs

 

5,605

 

 

 

5,605

 

76,165

 

81,770

Industrial

 

 

 

 

 

14,150

 

14,150

Other

 

 

 

 

 

45,111

 

45,111

Construction

15,008

15,008

163,368

178,376

Commercial lines of credit:

 

 

 

 

 

 

Private banking

 

 

 

 

 

11,914

 

11,914

C&I lending

 

1,249

 

 

 

1,249

 

4,740

 

5,989

Other consumer

 

 

 

 

 

34

 

34

Total

$

58,071

$

5,407

$

14,782

$

78,260

$

2,835,000

$

2,913,260

Schedule of troubled debt restructurings

At December 31,

2020

2019

    

Recorded 

    

Allowance for 

    

Recorded 

    

Allowance for 

Investment

Loan Losses

Investment

Loan Losses

Residential real estate, first mortgage

$

209

$

41

$

215

$

43

Commercial real estate, retail

 

1,029

 

 

1,110

 

Construction

 

26,985

 

1,906

 

12,261

 

Commercial lines of credit, private banking

 

124

 

4

 

132

 

5

Total

$

28,347

$

1,951

$

13,718

$

48

Schedule of risk rating of loans by class of loans

Special

December 31, 2020

    

Pass

    

Mention

    

Substandard

    

Doubtful

    

Total

Residential real estate:

 

Residential first mortgage

$

1,995,945

$

$

19,995

$

94

$

2,016,034

Residential second mortgage

 

16,806

 

 

686

 

 

17,492

Commercial real estate:

 

Retail

 

13,599

 

1,572

 

1,029

 

 

16,200

Multifamily

 

55,772

 

14,238

 

9,199

 

 

79,209

Offices

 

12,014

 

1,623

 

13,424

 

 

27,061

Hotels/SROs

 

9,115

 

17,984

 

40,536

 

 

67,635

Industrial

 

5,867

 

 

7,319

 

 

13,186

Other

 

43,193

 

7,732

 

5,742

 

 

56,667

Construction

152,577

14,234

32,850

6,920

206,581

Commercial lines of credit:

 

Private banking

 

124

 

2,285

 

 

 

2,409

C&I lending

 

3,573

 

 

689

 

 

4,262

Other consumer

 

7

 

 

 

 

7

Total

$

2,308,592

$

59,668

$

131,469

$

7,014

$

2,506,743

Special

December 31, 2019

    

Pass

    

Mention

    

Substandard

    

Doubtful

    

Total

Residential real estate:

 

 

 

 

 

Residential first mortgage

$

2,438,024

$

$

14,077

$

455

$

2,452,556

Residential second mortgage

 

24,100

 

 

210

 

 

24,310

Commercial real estate:

 

 

 

 

 

Retail

 

4,195

 

834

 

1,100

 

 

6,129

Multifamily

 

56,164

 

7,150

 

1,559

 

 

64,873

Offices

 

24,484

 

645

 

2,919

 

 

28,048

Hotels/SROs

 

60,074

 

18,189

 

3,507

 

 

81,770

Industrial

 

5,894

 

8,256

 

 

 

14,150

Other

 

37,693

 

920

 

6,498

 

 

45,111

Construction

156,339

7,008

15,029

178,376

Commercial lines of credit:

 

 

 

 

 

Private banking

 

10,669

 

1,245

 

 

 

11,914

C&I lending

 

4,013

 

 

1,976

 

 

5,989

Other consumer

 

34

 

 

 

 

34

Total

$

2,821,683

$

44,247

$

46,875

$

455

$

2,913,260