XML 40 R29.htm IDEA: XBRL DOCUMENT v3.21.1
Allowance for Credit Losses (Tables)
3 Months Ended
Mar. 31, 2021
Allowance for Credit Losses  
Schedule of activity in the allowance by class of loans and lease

Three Months Ended March 31, 2021

Commercial Lending

Residential Lending

Commercial

Commercial

Home

and

Real

Lease

Residential

Equity

(dollars in thousands)

  

Industrial

  

Estate

  

Construction

  

Financing

  

Mortgage

    

Line

  

Consumer

  

Total

Allowance for credit losses:

Balance at beginning of period

$

24,711

$

58,123

$

10,039

$

3,298

$

40,461

$

7,163

$

64,659

$

208,454

Charge-offs

(963)

(66)

(98)

(6,541)

(7,668)

Recoveries

215

3

166

17

24

2,655

3,080

Increase (decrease) in Provision

3,359

(6,369)

347

(101)

(1,909)

(519)

1,692

(3,500)

Balance at end of period

$

27,322

$

51,691

$

10,552

$

3,197

$

38,471

$

6,668

$

62,465

$

200,366

Three Months Ended March 31, 2020

Commercial Lending

Residential Lending

Commercial

Commercial

Home

and

Real

Lease

Residential

Equity

(dollars in thousands)

  

Industrial

  

Estate

  

Construction

  

Financing

  

Mortgage

    

Line

  

Consumer

  

Unallocated

  

Total

Allowance for credit losses:

Balance at beginning of period

$

28,975

$

22,325

$

4,844

$

424

$

29,303

$

9,876

$

34,644

$

139

$

130,530

Adoption of ASU No. 2016-13

(16,105)

10,559

(1,803)

207

(2,793)

(4,731)

15,575

(139)

770

Charge-offs

(201)

(8)

(8,597)

(8,806)

Recoveries

220

110

135

122

2,083

2,670

Increase in Provision

7,995

9,954

5,673

220

3,376

1,297

12,334

40,849

Balance at end of period

$

20,884

$

42,838

$

8,824

$

851

$

30,021

$

6,556

$

56,039

$

$

166,013

Schedule of activity in the Liability for Credit Losses for Off-Balance-Sheet Financial Instruments

Three Months Ended March 31, 2021

Commercial Lending

Residential Lending

Commercial

Commercial

Home

and

Real

Lease

Residential

Equity

(dollars in thousands)

  

Industrial

  

Estate

  

Construction

  

Financing

  

Mortgage

  

Line

  

Consumer

  

Total

Reserve for unfunded commitments:

Balance at beginning of period

$

11,719

$

1,328

$

9,037

$

$

2

$

8,452

$

65

$

30,603

Increase (decrease) in Provision

4,410

(216)

(724)

(2)

48

(16)

3,500

Balance at end of period

$

16,129

$

1,112

$

8,313

$

$

$

8,500

$

49

$

34,103

Three Months Ended March 31, 2020

Commercial Lending

Residential Lending

Commercial

Commercial

Home

and

Real

Lease

Residential

Equity

(dollars in thousands)

  

Industrial

  

Estate

  

Construction

  

Financing

  

Mortgage

  

Line

  

Consumer

  

Total

Reserve for unfunded commitments:

Balance at beginning of period

$

$

$

$

$

$

$

600

$

600

Adoption of ASU No. 2016-13

5,390

778

4,119

7

6,587

(581)

16,300

Increase (decrease) in Provision

(599)

(82)

694

(6)

340

4

351

Balance at end of period

$

4,791

$

696

$

4,813

$

$

1

$

6,927

$

23

$

17,251

Schedule of amortized cost basis by year of origination and credit quality indicator

The amortized cost basis by year of origination and credit quality indicator of the Company’s loans and leases as of March 31, 2021 was as follows:

Revolving

Loans

Converted

Term Loans

Revolving

to Term

Amortized Cost Basis by Origination Year

Loans

Loans

Amortized

Amortized

(dollars in thousands)

2021

2020

2019

2018

2017

Prior

Cost Basis

Cost Basis

Total

Commercial Lending

Commercial and Industrial

Risk rating:

Pass

$

495,898

$

781,914

$

315,190

$

152,290

$

51,136

$

218,781

$

785,046

$

27,922

$

2,828,177

Special Mention

17,608

10,957

19,751

1,930

5,373

66,867

607

123,093

Substandard

23,098

2,808

16,913

584

12,048

28,361

1,367

85,179

Other (1)

3,252

9,848

11,793

7,889

4,362

1,496

46,347

84,987

Total Commercial and Industrial

499,150

832,468

340,748

196,843

58,012

237,698

926,621

29,896

3,121,436

Commercial Real Estate

Risk rating:

Pass

41,958

346,445

613,930

556,954

454,433

1,104,669

51,280

8

3,169,677

Special Mention

1,491

58,763

14,518

33,401

64,971

173,144

Substandard

346

14,751

3,740

26,082

8,004

52,923

Other (1)

489

489

Total Commercial Real Estate

41,958

348,282

672,693

586,223

491,574

1,196,211

59,284

8

3,396,233

Construction

Risk rating:

Pass

32,201

73,512

260,522

162,052

58,537

63,624

24,043

674,491

Special Mention

507

706

4,429

9,172

14,814

Substandard

536

1,478

2,014

Other (1)

5,410

16,755

9,924

7,588

3,655

4,040

580

47,952

Total Construction

37,611

90,267

270,953

170,882

66,621

78,314

24,623

739,271

Lease Financing

Risk rating:

Pass

6,487

73,461

58,375

12,521

16,410

60,734

227,988

Special Mention

566

334

843

286

1,223

599

3,851

Substandard

2,714

1,673

293

1,107

522

6,309

Total Lease Financing

7,053

76,509

60,891

13,100

18,740

61,855

238,148

Total Commercial Lending

$

585,772

$

1,347,526

$

1,345,285

$

967,048

$

634,947

$

1,574,078

$

1,010,528

$

29,904

$

7,495,088

(continued)

Revolving

Loans

Converted

Term Loans

Revolving

to Term

Amortized Cost Basis by Origination Year

Loans

Loans

(continued)

Amortized

Amortized

(dollars in thousands)

2021

2020

2019

2018

2017

Prior

Cost Basis

Cost Basis

Total

Residential Lending

Residential Mortgage

FICO:

740 and greater

$

269,847

$

698,143

$

355,459

$

261,304

$

320,423

$

1,031,922

$

$

$

2,937,098

680 - 739

32,425

83,210

51,384

41,764

48,039

168,279

425,101

620 - 679

4,220

15,727

7,626

11,214

9,310

49,018

97,115

550 - 619

1,945

2,810

2,906

14,044

21,705

Less than 550

854

602

2,914

2,673

7,043

No Score (3)

4,599

12,498

17,761

21,197

19,972

55,404

131,431

Other (2)

5,767

20,213

13,584

13,754

20,607

21,516

580

162

96,183

Total Residential Mortgage

316,858

829,791

448,613

352,645

424,171

1,342,856

580

162

3,715,676

Home Equity Line

FICO:

740 and greater

589,662

2,108

591,770

680 - 739

149,384

3,537

152,921

620 - 679

37,325

1,432

38,757

550 - 619

12,870

1,419

14,289

Less than 550

3,641

359

4,000

No Score (3)

4,009

4,009

Total Home Equity Line

796,891

8,855

805,746

Total Residential Lending

316,858

829,791

448,613

352,645

424,171

1,342,856

797,471

9,017

4,521,422

Consumer Lending

FICO:

740 and greater

37,038

105,809

109,925

86,146

44,909

22,098

107,725

266

513,916

680 - 739

19,163

79,376

82,058

58,077

31,081

16,370

72,053

774

358,952

620 - 679

6,167

38,079

44,459

30,055

21,453

11,715

33,935

1,213

187,076

550 - 619

337

8,215

18,414

15,800

13,267

8,437

11,582

1,364

77,416

Less than 550

88

2,644

8,907

7,785

5,711

3,445

4,181

719

33,480

No Score (3)

955

354

99

57

99

7

32,161

411

34,143

Other (2)

376

1,774

66

2,183

6,748

67,649

78,796

Total Consumer Lending

63,748

234,853

265,636

197,986

118,703

68,820

329,286

4,747

1,283,779

Total Loans and Leases

$

966,378

$

2,412,170

$

2,059,534

$

1,517,679

$

1,177,821

$

2,985,754

$

2,137,285

$

43,668

$

13,300,289

(1)Other credit quality indicators used for monitoring purposes are primarily FICO scores. The majority of the loans in this population were originated to borrowers with a prime FICO score.
(2)Other credit quality indicators used for monitoring purposes are primarily internal risk ratings. The majority of the loans in this population were graded with a “Pass” rating.
(3)No FICO scores are primarily related to loans and leases extended to non-residents.  Loans and leases of this nature are primarily secured by collateral and/or are closely monitored for performance.

The amortized cost basis by year of origination and credit quality indicator of the Company’s loans and leases as of December 31, 2020 was as follows:

Revolving

Loans

Converted

Term Loans

Revolving

to Term

Amortized Cost Basis by Origination Year

Loans

Loans

Amortized

Amortized

(dollars in thousands)

2020

2019

2018

2017

2016

Prior

Cost Basis

Cost Basis

Total

Commercial Lending

Commercial and Industrial

Risk rating:

Pass

$

873,639

$

324,030

$

183,329

$

73,000

$

49,886

$

94,360

$

1,058,786

$

28,853

$

2,685,883

Special Mention

20,937

10,370

20,164

2,099

279

8,316

101,183

1,549

164,897

Substandard

23,804

2,023

2,568

677

4,063

8,113

33,775

250

75,273

Other (1)

13,142

13,426

9,246

5,337

1,867

280

50,156

93,454

Total Commercial and Industrial

931,522

349,849

215,307

81,113

56,095

111,069

1,243,900

30,652

3,019,507

Commercial Real Estate

Risk rating:

Pass

342,845

611,243

541,104

447,366

295,426

814,398

47,604

323

3,100,309

Special Mention

1,500

63,617

26,187

33,482

37,841

61,279

2,999

226,905

Substandard

29

3,964

18,983

3,779

10,615

18,083

9,511

64,964

Other (1)

498

498

Total Commercial Real Estate

344,374

678,824

586,274

484,627

343,882

894,258

60,114

323

3,392,676

Construction

Risk rating:

Pass

53,931

233,730

202,808

83,792

23,171

41,536

28,386

667,354

Special Mention

508

707

4,717

9,172

15,104

Substandard

541

1,840

521

989

3,891

Other (1)

16,578

16,393

7,775

3,685

1,800

2,656

583

49,470

Total Construction

70,509

250,631

211,831

94,034

25,492

54,353

28,969

735,819

Lease Financing

Risk rating:

Pass

79,064

60,717

13,669

17,207

3,010

61,266

234,933

Special Mention

950

892

311

1,300

351

295

4,099

Substandard

2,708

1,677

327

1,141

526

6,379

Total Lease Financing

82,722

63,286

14,307

19,648

3,361

62,087

245,411

Total Commercial Lending

$

1,429,127

$

1,342,590

$

1,027,719

$

679,422

$

428,830

$

1,121,767

$

1,332,983

$

30,975

$

7,393,413

(continued)

Revolving

Loans

Converted

Term Loans

Revolving

to Term

Amortized Cost Basis by Origination Year

Loans

Loans

(continued)

Amortized

Amortized

(dollars in thousands)

2020

2019

2018

2017

2016

Prior

Cost Basis

Cost Basis

Total

Residential Lending

Residential Mortgage

FICO:

740 and greater

$

728,807

$

384,248

$

290,484

$

361,297

$

314,971

$

830,795

$

$

$

2,910,602

680 - 739

85,151

53,090

44,616

50,703

39,230

144,537

417,327

620 - 679

15,767

7,604

11,460

9,628

7,982

43,393

95,834

550 - 619

1,971

2,818

2,920

4,474

10,144

22,327

Less than 550

861

593

2,916

594

2,138

7,102

No Score (3)

13,823

18,861

21,214

21,821

14,355

45,147

135,221

Other (2)

21,011

15,860

18,540

22,677

9,550

13,426

578

163

101,805

Total Residential Mortgage

864,559

482,495

389,725

471,962

391,156

1,089,580

578

163

3,690,218

Home Equity Line

FICO:

740 and greater

608,282

2,163

610,445

680 - 739

159,886

3,155

163,041

620 - 679

44,005

1,571

45,576

550 - 619

11,644

884

12,528

Less than 550

5,159

330

5,489

No Score (3)

4,545

4,545

Total Home Equity Line

833,521

8,103

841,624

Total Residential Lending

864,559

482,495

389,725

471,962

391,156

1,089,580

834,099

8,266

4,531,842

Consumer Lending

FICO:

740 and greater

113,373

122,965

99,678

54,691

24,029

6,034

114,748

275

535,793

680 - 739

83,316

90,853

66,143

36,426

16,358

4,985

76,391

773

375,245

620 - 679

40,469

48,904

33,917

24,705

11,144

3,788

36,622

1,221

200,770

550 - 619

9,125

20,274

17,693

15,126

7,825

2,883

12,980

1,458

87,364

Less than 550

3,017

10,139

9,189

6,517

3,123

1,118

5,261

799

39,163

No Score (3)

339

103

64

109

10

33,854

356

34,835

Other (2)

380

1,890

73

2,214

45

6,768

69,302

80,672

Total Consumer Lending

250,019

295,128

226,757

139,788

62,534

25,576

349,158

4,882

1,353,842

Total Loans and Leases

$

2,543,705

$

2,120,213

$

1,644,201

$

1,291,172

$

882,520

$

2,236,923

$

2,516,240

$

44,123

$

13,279,097

(1)Other credit quality indicators used for monitoring purposes are primarily FICO scores. The majority of the loans in this population were originated to borrowers with a prime FICO score.
(2)Other credit quality indicators used for monitoring purposes are primarily internal risk ratings. The majority of the loans in this population were graded with a “Pass” rating.
(3)No FICO scores are primarily related to loans and leases extended to non-residents.  Loans and leases of this nature are primarily secured by collateral and/or are closely monitored for performance.
Schedule of revolving loans that were converted to term loans

Three Months Ended

(dollars in thousands)

March 31, 2021

Commercial and industrial

$

229

Home equity line

1,079

Consumer

493

Total Revolving Loans Converted to Term Loans During the Period

$

1,801

Three Months Ended

(dollars in thousands)

March 31, 2020

Commercial and industrial

$

28,228

Residential mortgage

296

Total Revolving Loans Converted to Term Loans During the Period

$

28,524

Schedule of aging analyses of past due loans and leases

March 31, 2021

Past Due

Loans and

Greater

Leases Past

Than or

Due 90 Days

30-59

60-89

Equal to

or More and

Days

Days

90 Days

Total

Total Loans

Still Accruing

(dollars in thousands)

  

Past Due

  

Past Due

  

Past Due

  

Past Due

  

Current

  

and Leases

Interest

Commercial and industrial

$

4,710

$

786

$

1,751

$

7,247

$

3,114,189

$

3,121,436

$

1,365

Commercial real estate

1,727

443

1,990

4,160

3,392,073

3,396,233

1,054

Construction

1,383

668

2,051

737,220

739,271

89

Lease financing

238,148

238,148

Residential mortgage

11,659

904

3,152

15,715

3,699,961

3,715,676

Home equity line

1,744

126

4,975

6,845

798,901

805,746

4,975

Consumer

10,611

2,282

2,024

14,917

1,268,862

1,283,779

2,024

Total

$

31,834

$

4,541

$

14,560

$

50,935

$

13,249,354

$

13,300,289

$

9,507

December 31, 2020

Past Due

Loans and

Greater

Leases Past

Than or

Due 90 Days

30-59

60-89

Equal to

or More and

Days

Days

90 Days

Total

Total Loans

Still Accruing

(dollars in thousands)

  

Past Due

  

Past Due

  

Past Due

  

Past Due

  

Current

  

and Leases

Interest

Commercial and industrial

$

2,585

$

604

$

2,626

$

5,815

$

3,013,692

$

3,019,507

$

2,108

Commercial real estate

75

2,568

963

3,606

3,389,070

3,392,676

882

Construction

779

376

2,137

3,292

732,527

735,819

93

Lease financing

245,411

245,411

Residential mortgage

3,382

4,125

3,372

10,879

3,679,339

3,690,218

Home equity line

1,375

743

4,818

6,936

834,688

841,624

4,818

Consumer

18,492

5,205

3,266

26,963

1,326,879

1,353,842

3,266

Total

$

26,688

$

13,621

$

17,182

$

57,491

$

13,221,606

$

13,279,097

$

11,167

Schedule of amortized cost basis of loans and leases on nonaccrual status

March 31, 2021

Nonaccrual

Loans

and Leases

With No

Nonaccrual

Allowance

Loans

(dollars in thousands)

  

for Credit Losses

and Leases

Commercial and industrial

$

$

593

Commercial real estate

857

937

Construction

579

Residential mortgage

1,311

6,999

Total Nonaccrual Loans and Leases

$

2,168

$

9,108

December 31, 2020

Nonaccrual

Loans

and Leases

With No

Nonaccrual

Allowance

Loans

(dollars in thousands)

  

for Credit Losses

and Leases

Commercial and industrial

$

$

518

Commercial real estate

80

Construction

1,840

2,043

Residential mortgage

1,316

6,441

Total Nonaccrual Loans and Leases

$

3,156

$

9,082

Schedule of information related to loans modified in a TDR

Three Months Ended

Three Months Ended

March 31, 2021

March 31, 2020

Number of

Recorded

Related

Number of

Recorded

Related

(dollars in thousands)

  

Contracts

  

Investment(1)

  

ACL

  

Contracts(1)

  

Investment(2)

  

ACL

Commercial and industrial

17

$

2,945

$

1,648

1

$

500

$

30

Construction

2

716

342

Residential mortgage

10

4,916

374

Consumer

1,690

15,763

11,832

Total

1,719

$

24,340

$

14,196

1

$

500

$

30

(1)The recorded investment balances reflect all partial paydowns and charge-offs since the modification date and do not include TDRs that have been fully paid off, charged off, or foreclosed upon by the end of the period.

Schedule of TDRs that defaulted in period within 12 months of their permanent modification date

Three Months Ended

Three Months Ended

March 31, 2021

March 31, 2020

Number of

Recorded

Number of

Recorded

(dollars in thousands)

Contracts

  

Investment(1)

  

Contracts

  

Investment(1)

Commercial and industrial(2)

2

$

397

$

Construction(3)

1

361

Residential mortgage(4)

1

372

Consumer(5)

93

1,068

Total

97

$

2,198

$

(1)The recorded investment balances reflect all partial paydowns and charge-offs since the modification date and do not include TDRs that have been fully paid off, charged off, or foreclosed upon by the end of the period.
(2)For the three months ended March 31, 2021, the types of modifications for the commercial and industrial loans that subsequently defaulted include temporary deferrals of principal and interest and temporary reduced payments.
(3)For the three months ended March 31, 2021, the construction loan that subsequently defaulted was modified through temporary deferral of principal and interest.
(4)For the three months ended March 31, 2021, the residential mortgage loan that subsequently defaulted was modified through temporary interest-only payments.
(5)For the three months ended March 31, 2021, the types of modifications for the consumers loans that subsequently defaulted include temporary reduced payments, temporary interest-only payments and below-market interest rates.