XML 53 R32.htm IDEA: XBRL DOCUMENT v3.23.3
Loans and Allowance for Credit Losses (Tables)
9 Months Ended
Sep. 30, 2023
Receivables [Abstract]  
Schedule of Accounts, Notes, Loans and Financing Receivable
The following table provides a summary of the Company’s loan portfolio as of the dates indicated:
September 30, 2023December 31, 2022
(In thousands)
Commercial and industrial$3,087,509 $3,150,946 
Commercial real estate5,396,912 5,155,323 
Commercial construction382,615 336,276 
Business banking1,087,799 1,090,492 
Residential real estate2,550,861 2,460,849 
Consumer home equity1,193,859 1,187,547 
Other consumer (2)(3)219,720 194,098 
Gross loans before unamortized premiums, unearned discounts and deferred fees13,919,275 13,575,531 
Allowance for loan losses (1)(155,146)(142,211)
Unamortized premiums, net of unearned discounts and deferred fees(19,307)(13,003)
Loans after the allowance for loan losses, unamortized premiums, unearned discounts and deferred fees$13,744,822 $13,420,317 
(1)The balance of accrued interest receivable excluded from amortized cost and the calculation of the allowance for loan losses amounted to $50.8 million and $45.2 million as of September 30, 2023 and December 31, 2022, respectively, and is included within other assets on the Consolidated Balance Sheets.
(2)Automobile loans are included in the other consumer portfolio and amounted to $8.1 million and $18.1 million at September 30, 2023 and December 31, 2022, respectively.
(3)Home improvement loans are included in the other consumer portfolio and amounted to $161.2 million and $121.1 million at September 30, 2023 and December 31, 2022, respectively.
Financing Receivable, Allowance for Credit Loss
The following tables summarize the changes in the allowance for loan losses by loan category for the periods indicated:
For the Three Months Ended September 30, 2023
Commercial
and
Industrial
Commercial
Real Estate
Commercial
Construction
Business
Banking
Residential
Real Estate
Consumer
Home
Equity
Other
Consumer
Total
(In thousands)
Allowance for loan losses:
Beginning balance$29,535 $59,524 $7,663 $15,228 $27,012 $6,044 $2,949 $147,955 
Charge-offs(11)— — (303)— — (731)(1,045)
Recoveries120 — 609 30 39 108 908 
Provision (release)(3,126)11,097 136 (316)(687)(601)825 7,328 
Ending balance$26,518 $70,623 $7,799 $15,218 $26,355 $5,482 $3,151 $155,146 
For the Three Months Ended September 30, 2022
Commercial
and
Industrial
Commercial
Real Estate
Commercial
Construction
Business
Banking
Residential
Real Estate
Consumer
Home Equity
Other
Consumer
Total
(In thousands)
Allowance for loan losses:
Beginning balance$25,852 $47,555 $5,474 $16,699 $21,663 $5,662 $2,626 $125,531 
Charge-offs(11)— — (369)— — (603)(983)
Recoveries126 — 286 56 158 635 
Provision (release)874 3,545 507 (354)1,288 174 446 6,480 
Ending balance$26,841 $51,103 $5,981 $16,262 $23,007 $5,842 $2,627 $131,663 
For the Nine Months Ended September 30, 2023
Commercial
and
Industrial
Commercial
Real Estate
Commercial
Construction
Business
Banking
Residential
Real Estate
Consumer
Home Equity
Other
Consumer
Total
(In thousands)
Allowance for loan losses:
Beginning balance$26,859 $54,730 $7,085 $16,189 $28,129 $6,454 $2,765 $142,211 
Cumulative effect of change in accounting principle (1)47 — — (140)(849)(201)— (1,143)
Charge-offs(11)— — (900)— (7)(1,883)(2,801)
Recoveries285 — 1,294 63 40 335 2,025 
Provision (release)(662)15,885 714 (1,225)(988)(804)1,934 14,854 
Ending balance$26,518 $70,623 $7,799 $15,218 $26,355 $5,482 $3,151 $155,146 
For the Nine Months Ended September 30, 2022
Commercial
and
Industrial
Commercial
Real Estate
Commercial
Construction
Business
Banking
Residential
Real Estate
Consumer
Home Equity
Other
Consumer
OtherTotal
(In thousands)
Allowance for loan losses:
Beginning balance$18,018 $52,373 $2,585 $10,983 $6,556 $3,722 $3,308 $242 $97,787 
Cumulative effect of change in accounting principle (2)11,533 (6,655)1,485 6,160 13,489 1,857 (541)(242)$27,086 
Charge-offs(13)— — (1,922)— — (1,754)— (3,689)
Recoveries1,074 53 — 1,678 80 16 533 — 3,434 
Provision (release)(3,771)5,332 1,911 (637)2,882 247 1,081 — 7,045 
Ending balance$26,841 $51,103 $5,981 $16,262 $23,007 $5,842 $2,627 $— $131,663 
(1)Represents the adjustment needed to reflect the cumulative day one impact pursuant to the Company’s adoption of ASU 2022-02 (i.e., cumulative effect adjustment related to the adoption of ASU 2022-02 as of January 1, 2023). The adjustment represents a $1.1 million decrease to the allowance attributable to the change in accounting methodology for estimating the allowance for loan losses resulting from the Company’s adoption of the standard.
(2)Represents the adjustment needed to reflect the cumulative day one impact pursuant to the Company’s adoption of ASU 2016-13 (i.e., cumulative effect adjustment related to the adoption of ASU 2016-13 as of January 1, 2022). The adjustment represents a $27.1 million increase to the allowance attributable to the change in accounting methodology for estimating the allowance for loan losses resulting from the Company’s adoption of the standard. The adjustment also includes the adjustment needed to reflect the day one reclassification of the Company’s PCI loan balances to PCD and the associated gross-up of $0.1 million, pursuant to the Company’s adoption of ASU 2016-13.
Summary of details the internal risk-rating categories for the Company's commercial and industrial, commercial real estate, commercial construction and business banking portfolios
The following table details the amortized cost balances of the Company’s loan portfolios, presented by credit quality indicator and origination year as of September 30, 2023, and gross charge-offs for the nine month period then ended:
20232022202120202019PriorRevolving LoansRevolving Loans Converted to Term Loans (1)Total
(In thousands)
Commercial and industrial
Pass$421,454 $489,139 $377,921 $351,075 $160,669 $656,163 $497,576 $3,555 $2,957,552 
Special Mention8,109 30,704 14,345 13,897 186 633 18,711 456 87,041 
Substandard— 12 1,808 422 36 2,672 22,799 — 27,749 
Doubtful— — — — — — — 
Loss— — — — — — — — — 
Total commercial and industrial429,563 519,855 394,074 365,394 160,891 659,476 539,086 4,011 3,072,350 
Current period gross charge-offs— — — — — 11 — — 11 
Commercial real estate
Pass372,774 1,467,477 858,225 575,634 524,549 1,342,646 59,152 2,585 5,203,042 
Special Mention— — — 744 2,395 28,343 — — 31,482 
Substandard— — 15,356 3,990 50,704 54,851 8,005 — 132,906 
Doubtful— — — — — 25,797 — — 25,797 
Loss— — — — — — — — — 
Total commercial real estate372,774 1,467,477 873,581 580,368 577,648 1,451,637 67,157 2,585 5,393,227 
Current period gross charge-offs— — — — — — — — — 
Commercial construction
Pass99,843 140,590 124,288 — — — 10,727 — 375,448 
Special Mention5,182 — — — — — — 5,189 
Substandard— — — — — — — — — 
Doubtful— — — — — — — — — 
Loss— — — — — — — — — 
Total commercial construction105,025 140,590 124,288 — — 10,727 — 380,637 
Current period gross charge-offs— — — — — — — — — 
Business banking
Pass107,950 164,497 187,765 152,567 117,485 252,479 71,942 3,433 1,058,118 
Special Mention— 572 1,446 3,579 3,778 8,233 1,019 27 18,654 
Substandard1,401 611 3,554 2,127 1,069 3,452 647 584 13,445 
Doubtful— — — 20 1,079 500 — — 1,599 
Loss— — — — — — — — — 
Total business banking109,351 165,680 192,765 158,293 123,411 264,664 73,608 4,044 1,091,816 
Current period gross charge-offs— 111 62 56 102 250 23 296 900 
Residential real estate
Current and accruing203,704 742,941 672,492 362,610 95,373 464,070 — — 2,541,190 
30-89 days past due and accruing441 4,032 4,343 905 940 8,855 — — 19,516 
Loans 90 days or more past due and still accruing— — — — — — — — — 
Non-accrual105 726 454 1,000 288 5,502 — — 8,075 
Total residential real estate204,250 747,699 677,289 364,515 96,601 478,427 — — 2,568,781 
Current period gross charge-offs— — — — — — — — — 
Consumer home equity
Current and accruing27,721 86,954 9,557 5,189 4,356 84,939 954,862 7,028 1,180,606 
30-89 days past due and accruing— 196 — — — 647 7,675 377 8,895 
Loans 90 days or more past due and still accruing— — — — — — — — — 
Non-accrual— 67 — — — 1,788 5,472 179 7,506 
Total consumer home equity27,721 87,217 9,557 5,189 4,356 87,374 968,009 7,584 1,197,007 
Current period gross charge-offs— — — — — — — 
Other consumer
Current and accruing72,222 39,286 26,060 13,635 12,949 18,047 13,030 112 195,341 
30-89 days past due and accruing126 143 61 19 68 183 28 — 628 
Loans 90 days or more past due and still accruing— — — — — — — — — 
Non-accrual13 62 10 — — 47 — 49 181 
Total other consumer72,361 39,491 26,131 13,654 13,017 18,277 13,058 161 196,150 
Current period gross charge-offs746 307 296 90 84 200 160 — 1,883 
Total$1,321,045 $3,168,009 $2,297,685 $1,487,420 $975,924 $2,959,855 $1,671,645 $18,385 $13,899,968 
(1)The amounts presented represent the amortized cost as of September 30, 2023 of revolving loans that were converted to term loans during the nine months ended September 30, 2023.
The following table details the amortized cost balances of the Company’s loan portfolios, presented by credit quality indicator and origination year as of December 31, 2022:
20222021202020192018PriorRevolving LoansRevolving Loans Converted to Term Loans (1)Total
(In thousands)
Commercial and industrial
Pass$778,144 $479,317 $415,990 $199,865 $100,716 $639,825 $473,148 $50 $3,087,055 
Special Mention2,298 1,307 7,267 4,841 147 — 1,196 670 17,726 
Substandard294 4,954 2,644 46 2,598 7,854 485 346 19,221 
Doubtful— 5,249 — — — 23 3,254 — 8,526 
Loss— — — — — — — — — 
Total commercial and industrial780,736 490,827 425,901 204,752 103,461 647,702 478,083 1,066 3,132,528 
Commercial real estate
Pass1,510,675 825,620 586,567 581,840 461,296 1,006,160 52,590 4,187 5,028,935 
Special Mention— — 771 4,204 15,366 12,255 — — 32,596 
Substandard— — 2,621 19,796 24,532 34,883 8,000 — 89,832 
Doubtful— — — — — — — — — 
Loss— — — — — — — — — 
Total commercial real estate1,510,675 825,620 589,959 605,840 501,194 1,053,298 60,590 4,187 5,151,363 
Commercial construction
Pass91,397 178,648 28,956 20,767 — — 12,130 — 331,898 
Special Mention— — 2,361 — — — — — 2,361 
Substandard— — — — — — — — — 
Doubtful— — — — — — — — — 
Loss— — — — — — — — — 
Total commercial construction91,397 178,648 31,317 20,767 — — 12,130 — 334,259 
Business banking
Pass178,806 202,230 170,088 128,282 59,452 233,484 78,080 4,770 1,055,192 
Special Mention— 991 4,635 4,605 3,740 7,584 145 — 21,700 
Substandard— 3,482 1,424 2,663 570 7,505 2,230 221 18,095 
Doubtful— — — 181 — 70 — — 251 
Loss— — — — — — — — — 
Total business banking178,806 206,703 176,147 135,731 63,762 248,643 80,455 4,991 1,095,238 
Residential real estate
Current and accruing761,442 696,959 382,262 99,494 66,702 434,720 — — 2,441,579 
30-89 days past due and accruing4,652 5,470 1,245 2,762 2,951 11,646 — — 28,726 
Loans 90 days or more past due and still accruing— — — — — — — — — 
Non-accrual— — 144 1,491 1,015 7,100 — — 9,750 
Total residential real estate766,094 702,429 383,651 103,747 70,668 453,466 — — 2,480,055 
Consumer home equity
Current and accruing97,395 10,774 5,840 5,015 21,092 73,927 953,829 7,320 1,175,192 
30-89 days past due and accruing559 — — — 72 944 7,239 247 9,061 
Loans 90 days or more past due and still accruing— — — — — — — — — 
Non-accrual— — — 61 274 1,303 5,120 296 7,054 
Total consumer home equity97,954 10,774 5,840 5,076 21,438 76,174 966,188 7,863 1,191,307 
Other consumer
Current and accruing55,414 32,390 17,641 18,298 18,832 16,603 17,476 — 176,654 
30-89 days past due and accruing143 68 43 61 240 178 58 798 
Loans 90 days or more past due and still accruing— — — — — — — — — 
Non-accrual31 93 39 92 44 15 10 326 
Total other consumer55,588 32,551 17,723 18,361 19,164 16,825 17,549 17 177,778 
Total$3,481,250 $2,447,552 $1,630,538 $1,094,274 $779,687 $2,496,108 $1,614,995 $18,124 $13,562,528 
(1)The amounts presented represent the amortized cost as of December 31, 2022 of revolving loans that were converted to term loans during the year ended December 31, 2022.
Summary of age analysis of past due loans
The following tables show the age analysis of past due loans as of the dates indicated:
As of September 30, 2023
30-59
Days Past
Due
60-89
Days Past
Due
90 or More
Days Past
Due
Total Past
Due
CurrentTotal
Loans
(In thousands)
Commercial and industrial$1,030 $— $465 $1,495 $3,070,855 $3,072,350 
Commercial real estate— — — — 5,393,227 5,393,227 
Commercial construction— — — — 380,637 380,637 
Business banking4,536 1,846 1,539 7,921 1,083,895 1,091,816 
Residential real estate17,988 2,846 5,621 26,455 2,542,326 2,568,781 
Consumer home equity6,232 2,661 7,430 16,323 1,180,684 1,197,007 
Other consumer470 158 181 809 195,341 196,150 
Total$30,256 $7,511 $15,236 $53,003 $13,846,965 $13,899,968 
As of December 31, 2022
30-59
Days Past
Due
60-89
Days Past
Due
90 or More
Days Past
Due
Total Past
Due
CurrentTotal
Loans
(In thousands)
Commercial and industrial$1,300 $385 $2,074 $3,759 $3,128,769 $3,132,528 
Commercial real estate— — — — 5,151,363 5,151,363 
Commercial construction— — — — 334,259 334,259 
Business banking6,642 845 3,517 11,004 1,084,234 1,095,238 
Residential real estate25,877 3,852 6,456 36,185 2,443,870 2,480,055 
Consumer home equity8,262 1,108 6,525 15,895 1,175,412 1,191,307 
Other consumer634 170 320 1,124 176,654 177,778 
Total (1)$42,715 $6,360 $18,892 $67,967 $13,494,561 $13,562,528 
(1)The amounts presented in the table above represent the recorded investment balance of loans as of December 31, 2022.
Summary pertaining to the breakdown of the Company's nonaccrual loans
The following table presents information regarding non-accrual loans as of the dates indicated:
As of September 30, 2023As of December 31, 2022
Non-Accrual Loans With ACLNon-Accrual Loans Without ACL (1)Total Nonaccrual LoansNon-Accrual Loans With ACLNon-Accrual Loans Without ACL (1)Total Nonaccrual Loans
(In thousands)
Commercial and industrial$$466 $470 $3,270 $10,707 $13,977 
Commercial real estate25,797 — 25,797 — — — 
Commercial construction— — — — — — 
Business banking5,422 14 5,436 5,844 1,653 7,497 
Residential real estate8,075 — 8,075 9,750 — 9,750 
Consumer home equity7,506 — 7,506 7,054 — 7,054 
Other consumer181 — 181 326 — 326 
Total non-accrual loans$46,985 $480 $47,465 $26,244 $12,360 $38,604 
(1)The loans on non-accrual status and without an ACL as of both September 30, 2023 and December 31, 2022, were primarily comprised of collateral dependent loans for which the fair value of the underlying loan collateral exceeded the loan carrying value.
Summary of the modifications which occurred during the periods and the change in the recorded investment subsequent to the modifications occurring
The following table shows the amortized cost balance as of September 30, 2023 of loans modified during the periods noted below to borrowers experiencing financial difficulty by the type of concession granted:
Three Months Ended September 30, 2023Nine Months Ended September 30, 2023
Amortized Cost Balance% of Total PortfolioAmortized Cost Balance% of Total Portfolio
(Dollars in thousands)
Interest Rate Reduction:
Business banking$— — %$46 0.00 %
Residential real estate— — %305 0.01 %
Consumer home equity203 0.02 %1,441 0.12 %
Total interest rate reduction$203 0.00 %$1,792 0.01 %
Other-than-Insignificant Delay in Repayment:
Business banking$21 0.00 %$21 0.00 %
Residential real estate2,084 0.08 %2,517 0.10 %
Consumer home equity84 0.01 %684 0.06 %
Total other-than-insignificant delay in repayment$2,189 0.02 %$3,222 0.02 %
Term Extension:
Business banking— — %259 0.02 %
Total term extension$— — %$259 0.00 %
Combination—Interest Rate Reduction & Other-than-Insignificant Delay in Repayment:
Business banking$— — %$90 0.01 %
Consumer home equity428 0.04 %603 0.05 %
Total combination—interest rate reduction & other-than-insignificant delay in repayment$428 0.00 %$693 0.00 %
Combination—Interest Rate Reduction & Term Extension:
Business banking$41 0.00 %$551 0.05 %
Consumer home equity— — %216 0.02 %
Total combination—interest rate reduction & term extension$41 0.00 %$767 0.01 %
Combination—Term Extension & Other-than-Insignificant Delay in Repayment:
Business banking$— — %$26 0.00 %
Residential real estate— — %141 0.01 %
Total combination—term extension & other-than-insignificant delay in repayment$— — %$167 0.00 %
Combination—Interest Rate Reduction, Term Extension & Other-than-Insignificant Delay in Repayment
Business banking$— — %$23 0.00 %
Residential real estate— — %83 0.00 %
Total combination—interest rate reduction, term extension & other-than-insignificant delay in repayment$— — %$106 0.00 %
Total by portfolio segment
Business banking$62 0.01 %$1,016 0.09 %
Residential real estate2,0840.08 %3,046 0.12 %
Consumer home equity715 0.06 %2,944 0.25 %
Total$2,861 0.02 %$7,006 0.05 %
The following table describes the financial effect of the modifications made during the three months ended September 30, 2023 to borrowers experiencing financial difficulty:
Loan TypeFinancial Effect (1)
Interest Rate Reduction
Business banking
Reduced weighted-average contractual interest rate from 12.7% to 8.5%.
Consumer home equity
Reduced weighted-average contractual interest rate from 8.0% to 4.8%.
Other-than-Insignificant Delay in Repayment
Business banking
Deferred a weighted average of 6 payments. For the principal and interest deferral, the loan was re-amortized over an extended payment period resulting in reduced monthly payment amounts for the borrower.
Residential real estate
Deferred a weighted average of 8 principal and interest payments which were added to the end of the loan life.
Consumer home equity
Deferred a weighted average of 3 principal and interest payments which were added to the end of the loan life.
Term Extension
Business banking
Added a weighted-average 4.8 years to the life of loans, which reduced monthly payment amounts for the borrowers.
(1)Loans that were modified in more than one manner are included in each modification type corresponding to the type of modifications performed.
The following table describes the financial effect of the modifications made during the nine months ended September 30, 2023 to borrowers experiencing financial difficulty:
Loan TypeFinancial Effect (1)
Interest Rate Reduction
Business banking
Reduced weighted-average contractual interest rate from 9.8% to 7.4%.
Residential real estate
Reduced weighted-average contractual interest rate from 5.4% to 3.6%.
Consumer home equity
Reduced weighted-average contractual interest rate from 7.4% to 4.4%.
Other-than-Insignificant Delay in Repayment
Business banking
Deferred a weighted average of 2 payments. For principal and interest deferrals, the loans were re-amortized over an extended payment period resulting in reduced monthly payment amounts for the borrowers. For interest-only deferrals, interest accrued at the time of the modification was added to the end of the loan life.
Residential real estate
Deferred a weighted average of 8 principal and interest payments which were added to the end of the loan life.
Consumer home equity
Deferred a weighted average of 7 principal and interest payments which were added to the end of the loan life.
Term Extension
Business banking
Added a weighted-average 5.1 years to the life of loans, which reduced monthly payment amounts for the borrowers.
Residential real estate
Added a weighted-average 23.7 years to the life of loans, which reduced monthly payment amounts for the borrowers.
Consumer home equity
Added a weighted-average 17.2 years to the life of loans, which reduced monthly payment amounts for the borrowers.
(1)Loans that were modified in more than one manner are included in each modification type corresponding to the type of modifications performed.
The following table shows the TDR loans on accrual and non-accrual status as of December 31, 2022:

TDRs on Accrual StatusTDRs on Non-Accrual StatusTotal TDRs
Number of LoansBalance of
Loans
Number of LoansBalance of
Loans
Number of LoansBalance of
Loans
(Dollars in thousands)
Commercial and industrial$4,449 $11,317 11 $15,766 
Business banking11 4,124 22 2,101 33 6,225 
Residential real estate114 17,618 28 4,016 142 21,634 
Consumer home equity51 2,632 19 1,917 70 4,549 
Other consumer11 — — 11 
Total179 $28,834 78 $19,351 257 $48,185 
The following table shows the modifications which occurred during the periods indicated and the change in the recorded investment subsequent to the modifications occurring:
For the Three Months Ended September 30, 2022For the Nine Months Ended September 30, 2022
Number
of
Contracts
Pre-
Modification
Outstanding
Recorded
Investment
Post-
Modification
Outstanding
Recorded
Investment (1)
Number
of
Contracts
Pre-Modification
Outstanding
Recorded
Investment
Post-
Modification
Outstanding
Recorded
Investment (1)
(Dollars in thousands)
Commercial and industrial$2,997 $2,997 $5,415 $5,415 
Business banking284 284 20 854 862 
Residential real estate1,170 1,170 1,899 1,899 
Consumer home equity1,236 1,236 1,468 1,468 
Total21 $5,687 $5,687 38 $9,636 $9,644 
(1)The post-modification balances represent the balance of the loan on the date of modification. These amounts may show an increase when modification includes capitalization of interest.
The following table shows the Company’s post-modification balance of TDRs listed by type of modification during the periods indicated:
For the Three Months Ended September 30, 2022For the Nine Months Ended September 30, 2022
(In thousands)
Extended maturity— 997 
Adjusted interest rate and extended maturity123 535 
Interest only/principal deferred— 130 
Covenant modification— 2,418 
Principal and interest deferred2,343 2,343 
Extended maturity and interest only/principal deferred2,997 2,997 
Other224 224 
Total$5,687 $9,644 
Summary of the age analysis of past due loans to borrowers experiencing financial difficulty The following table shows the age analysis of past due loans to borrowers experiencing financial difficulty as of September 30, 2023 that were modified during the nine months ended September 30, 2023:
As of September 30, 2023
30-59
Days Past
Due
60-89
Days Past
Due
90 or More
Days Past
Due
Total Past
Due
CurrentTotal
(In thousands)
Business banking$20 $— $— $20 $997 $1,017 
Residential real estate113 — — 113 2,933 3,046 
Consumer home equity— 400 — 400 2,543 2,943 
Total$133 $400 $— $533 $6,473 $7,006 
Summary of the Company's loan participations
The following table summarizes the Company’s loan participations:
As of and for the Nine Months Ended September 30, 2023As of and for the Year Ended December 31, 2022
BalanceNon-performing
Loan Rate
(%)
Gross
Charge-offs
BalanceNon-performing
Loan Rate
(%)
Gross
Charge-offs
(Dollars in thousands)
Commercial and industrial$1,097,747 — %$— $1,024,131 0.83 %$— 
Commercial real estate439,872 — %— 422,042 0.00 %— 
Commercial construction135,612 — %— 96,134 0.00 %— 
Business banking108 — %— 51 0.00 %
Total loan participations$1,673,339 — %$— $1,542,358 0.55 %$