XML 37 R26.htm IDEA: XBRL DOCUMENT v3.21.2
LOANS AND ALLOWANCE FOR CREDIT LOSSES ON LOANS (Tables)
6 Months Ended
Jun. 30, 2021
Jun. 30, 2020
Loans and Leases Receivable Disclosure [Abstract]    
Composition of Loan Portfolio, Excluding Residential Loans Held for Sale
The composition of the Company’s loan portfolio, excluding residential loans held for sale, was as follows for the dates indicated:
(In thousands)June 30,
2021
December 31,
2020
Commercial Loans:
Commercial real estate - non owner-occupied$1,127,200 $1,097,975 
Commercial real estate - owner-occupied296,697 271,495 
Commercial367,093 381,494 
SBA PPP126,064 135,095 
Total commercial loans1,917,054 1,886,059 
Retail Loans:
Residential real estate1,120,917 1,054,798 
Home equity228,690 258,573 
Consumer19,255 20,392 
Total retail loans1,368,862 1,333,763 
Total loans$3,285,916 $3,219,822 
 
Schedule of Loan Balances by Portfolio Segment
The loan balances for each portfolio segment presented above are net of their respective unamortized fair value mark discount on acquired loans and net of unamortized loan origination costs for the dates indicated:
(In thousands)June 30,
2021
December 31,
2020
Net unamortized fair value mark discount on acquired loans$(857)$(1,291)
Net unamortized loan (fees) origination costs(1)
(2,012)856 
Total$(2,869)$(435)
(1)    The change in net unamortized loan (fees) origination costs from December 31, 2020 to June 30, 2021, was primarily driven by SBA PPP loan origination fees capitalized during the six months ended June 30, 2021. As of June 30, 2021 and December 31, 2020, unamortized loan fees on originated SBA PPP loans were $5.4 million and $2.2 million, respectively.
 
Summary of Activity in Allowance for Loan Losses
The following table presents the activity in the ACL on loans, as reported under CECL, for the periods indicated:
Commercial Real Estate
(In thousands)Non Owner-OccupiedOwner- OccupiedCommercialSBA PPPResidential Real EstateHome EquityConsumerTotal
At or For The Three Months Ended June 30, 2021
Beginning balance, March 31, 2021$22,473 $2,548 $5,170 $87 $3,093 $2,176 $228 $35,775 
Loans charged off— — (259)— (35)(107)(19)(420)
Recoveries— 67 — 70 — 17 157 
(Credit) provision for loan losses(2,896)(35)(636)(21)77 (4)63 (3,452)
Ending balance, June 30, 2021$19,577 $2,516 $4,342 $66 $3,205 $2,065 $289 $32,060 
At or For The Six Months Ended June 30, 2021
Beginning balance, December 31, 2020$21,778 $2,832 $6,703 $69 $3,474 $2,616 $393 $37,865 
Loans charged off— — (406)— (88)(145)(68)(707)
Recoveries— 110 — 70 — 23 208 
(Credit) provision for loan losses(2,201)(321)(2,065)(3)(251)(406)(59)(5,306)
Ending balance, June 30, 2021$19,577 $2,516 $4,342 $66 $3,205 $2,065 $289 $32,060 
At or For The Year Ended December 31, 2020
Beginning balance, December 31, 2019$10,924 $1,490 $3,985 $— $5,842 $2,423 $507 $25,171 
Impact of adopting CECL(1)
(668)(90)1,548 — (1,129)792 (220)233 
Loans charged off(82)(21)(1,130)— (121)(317)(167)(1,838)
Recoveries107 13 572 — 292 33 67 1,084 
Provision (credit) for loan losses11,497 1,440 1,728 69 (1,410)(315)206 13,215 
Ending balance, December 31, 2020$21,778 $2,832 $6,703 $69 $3,474 $2,616 $393 $37,865 
(1)    The Company adopted ASU 2016-13, "CECL," effective January 1, 2020 but applied to reporting periods on or after October 1, 2020.
The following table presents activity in the ACL on loans and select loan information by portfolio segment, under the incurred loss methodology, for the periods indicated:
(In thousands)
Commercial
Real Estate(1)
CommercialSBA PPPResidential
Real Estate
Home
Equity
ConsumerTotal
At or For The Three and Six Months Ended June 30, 2020
Allowance for the three months ended:      
Beginning balance$13,374 $4,297 $— $5,897 $2,480 $473 $26,521 
Loans charged off(21)(420)— — (17)(26)(484)
Recoveries63 — 21 — 15 102 
Provision5,030 909 113 2,685 621 42 9,400 
Ending balance$18,386 $4,849 $113 $8,603 $3,084 $504 $35,539 
Allowance for the six months ended:
Beginning balance$12,414 $3,985 $— $5,842 $2,423 $507 $25,171 
Loans charged off(71)(673)— (96)(51)(83)(974)
Recoveries116 — 23 20 170 
Provision(1)
6,036 1,421 113 2,834 708 60 11,172 
Ending balance$18,386 $4,849 $113 $8,603 $3,084 $504 $35,539 
Allowance balance attributable to loans:      
Individually evaluated for impairment$35 $— $— $338 $89 $— $462 
Collectively evaluated for impairment18,351 4,849 113 8,265 2,995 504 35,077 
Total ending allowance$18,386 $4,849 $113 $8,603 $3,084 $504 $35,539 
Loans:
      
Individually evaluated for impairment$461 $179 $— $3,153 $370 $— $4,163 
Collectively evaluated for impairment1,310,524 428,007 218,803 1,051,180 290,445 22,919 3,321,878 
Total ending loans balance
$1,310,985 $428,186 $218,803 $1,054,333 $290,815 $22,919 $3,326,041 
(1)    Includes both commercial real estate - non owner-occupied and owner-occupied loan segments.
Credit Risk Exposure Indicators by Portfolio Segment Based on the most recent analysis performed, the risk category of loans by portfolio segment by vintage, reported under the CECL methodology, was as follows as of the dates indicated:
(In thousands)20212020201920182017PriorRevolving Loans
Amortized Cost Basis
Revolving Loans
Converted to Term
Total
As of June 30, 2021
Commercial real estate - non owner-occupied      
Risk rating
Pass (Grades 1-6)$97,672 $195,046 $208,784 $126,420 $104,904 $337,990 $— $— $1,070,816 
Special mention (Grade 7)97 7,337 1,490 — 4,342 3,924 — — 17,190 
Substandard (Grade 8)216 1,693 224 10,112 397 26,552 — — 39,194 
Doubtful (Grade 9)— — — — — — — — — 
Total commercial real estate - non owner-occupied97,985 204,076 210,498 136,532 109,643 368,466 — — 1,127,200 
Commercial real estate - owner-occupied      
Risk rating
Pass (Grades 1-6)44,361 34,774 32,982 46,093 49,000 81,397 — — 288,607 
Special mention (Grade 7)— — — 3,458 — 1,444 — — 4,902 
Substandard (Grade 8)— — 71 — 1,829 1,288 — — 3,188 
Doubtful (Grade 9)— — — — — — — — — 
Total commercial real estate - owner occupied44,361 34,774 33,053 49,551 50,829 84,129 — — 296,697 
Commercial
      
Risk rating
Pass (Grades 1-6)49,954 51,324 57,039 34,303 17,277 37,592 83,722 31,487 362,698 
Special mention (Grade 7)— — 26 21 192 469 — 23 731 
Substandard (Grade 8)— 323 966 325 121 1,342 24 563 3,664 
Doubtful (Grade 9)— — — — — — — — — 
Total commercial49,954 51,647 58,031 34,649 17,590 39,403 83,746 32,073 367,093 
SBA PPP
Risk rating
Pass (Grades 1-6)96,794 29,270 — — — — — — 126,064 
Special mention (Grade 7)— — — — — — — — — 
Substandard (Grade 8)— — — — — — — — — 
Doubtful (Grade 9)— — — — — — — — — 
Total SBA PPP96,794 29,270 — — — — — — 126,064 
Residential Real Estate      
Risk rating
Pass (Grades 1-6)261,642 316,822 136,803 83,561 59,003 257,481 882 — 1,116,194 
Special mention (Grade 7)— — — — 236 — — 236 
Substandard (Grade 8)— — — 144 — 4,343 — — 4,487 
Doubtful (Grade 9)— — — — — — — — — 
Total residential real estate261,642 316,822 136,803 83,705 59,003 262,060 882 — 1,120,917 
Home equity
      
Risk rating
Performing339 639 7,838 13,805 2,967 14,278 174,564 12,864 227,294 
Non-performing— — — 42 — 196 818 340 1,396 
Total home equity
339 639 7,838 13,847 2,967 14,474 175,382 13,204 228,690 
Consumer
      
Risk rating
Performing4,364 4,873 4,664 1,859 890 1,998 579 — 19,227 
Non-performing— 16 — — — — 28 
Total consumer
4,364 4,882 4,680 1,859 890 2,001 579 — 19,255 
Total Loans$555,439 $642,110 $450,903 $320,143 $240,922 $770,533 $260,589 $45,277 $3,285,916 
(In thousands)20202019201820172016PriorRevolving Loans
Amortized Cost Basis
Revolving Loans
Converted to Term
Total
As of December 31, 2020
Commercial real estate - non owner-occupied
Risk rating
Pass (Grades 1-6)$138,010 $224,148 $144,552 $119,409 $157,588 $264,253 $— $— $1,047,960 
Special mention (Grade 7)5,739 — — 4,256 3,497 847 — — 14,339 
Substandard (Grade 8)24 125 2,070 405 1,522 31,530 — — 35,676 
Doubtful (Grade 9)— — — — — — — — — 
Total commercial real estate - non owner-occupied143,773 224,273 146,622 124,070 162,607 296,630 — — 1,097,975 
Commercial real estate - owner-occupied
Risk rating
Pass (Grades 1-6)35,948 29,217 48,312 47,065 25,507 76,098 — — 262,147 
Special mention (Grade 7)— — 4,584 — — 1,513 — — 6,097 
Substandard (Grade 8)— — 891 462 — 1,898 — — 3,251 
Doubtful (Grade 9)— — — — — — — — — 
Total commercial real estate - owner occupied35,948 29,217 53,787 47,527 25,507 79,509 — — 271,495 
Commercial
Risk rating
Pass (Grades 1-6)53,966 72,863 40,688 25,478 15,788 51,869 72,425 37,026 370,103 
Special mention (Grade 7)— 22 313 4,924 117 400 — 867 6,643 
Substandard (Grade 8)187 1,012 211 51 42 2,081 65 1,099 4,748 
Doubtful (Grade 9)— — — — — — — — — 
Total commercial54,153 73,897 41,212 30,453 15,947 54,350 72,490 38,992 381,494 
SBA PPP
Risk rating
Pass (Grades 1-6)135,095 — — — — — — — 135,095 
Special mention (Grade 7)— — — — — — — — — 
Substandard (Grade 8)— — — — — — — — — 
Doubtful (Grade 9)— — — — — — — — — 
Total SBA PPP135,095 — — — — — — — 135,095 
Residential Real Estate
Risk rating
Pass (Grades 1-6)339,834 183,877 119,426 79,159 57,269 266,324 3,028 — 1,048,917 
Special mention (Grade 7)— — — — — 398 — — 398 
Substandard (Grade 8)— — 176 487 — 4,820 — — 5,483 
Doubtful (Grade 9)— — — — — — — — — 
Total residential real estate339,834 183,877 119,602 79,646 57,269 271,542 3,028 — 1,054,798 
Home equity
Risk rating
Performing855 9,415 17,281 3,478 1,339 17,664 194,065 12,480 256,577 
Non-performing— — — — — 207 1,241 548 1,996 
Total home equity
855 9,415 17,281 3,478 1,339 17,871 195,306 13,028 258,573 
Consumer
Risk rating
Performing6,572 6,525 3,096 1,359 378 1,780 678 — 20,388 
Non-performing— — — — — — — 
Total consumer
6,572 6,525 3,096 1,359 382 1,780 678 — 20,392 
Total Loans$716,230 $527,204 $381,600 $286,533 $263,051 $721,682 $271,502 $52,020 $3,219,822 
 
Loan Aging Analysis by Portfolio Segment
The following is a loan aging analysis by portfolio segment (including loans past due over 90 days and non-accrual loans) and loans past due over 90 days and accruing as of the following dates:
(In thousands)30-59 Days
Past Due
60-89 Days
Past Due
90 Days or Greater
Past Due
Total
Past Due
CurrentTotal Loans
Outstanding
Loans > 90
Days Past
Due and
Accruing
June 30, 2021       
Commercial real estate - non owner-occupied$99 $— $63 $162 $1,127,038 $1,127,200 $— 
Commercial real estate - owner-occupied— — 47 47 296,650 296,697 
Commercial183 — 836 1,019 366,074 367,093 — 
SBA PPP— — — — 126,064 126,064 — 
Residential real estate489 155 1,570 2,214 1,118,703 1,120,917 — 
Home equity236 — 919 1,155 227,535 228,690 — 
Consumer35 28 72 19,183 19,255 — 
Total$1,042 $164 $3,463 $4,669 $3,281,247 $3,285,916 $— 
December 31, 2020       
Commercial real estate - non owner-occupied$— $50 $173 $223 $1,097,752 $1,097,975 $— 
Commercial real estate - owner-occupied99 — 47 146 271,349 271,495 — 
Commercial430 — 857 1,287 380,207 381,494 — 
SBA PPP— — — — 135,095 135,095 — 
Residential real estate1,406 1,103 2,535 5,044 1,049,754 1,054,798 — 
Home equity335 173 1,416 1,924 256,649 258,573 — 
Consumer92 67 163 20,229 20,392 — 
Total$2,362 $1,393 $5,032 $8,787 $3,211,035 $3,219,822 $— 
 
Financing Receivable, Nonaccrual
The following table presents the amortized cost basis of loans on non-accrual status (including non-accruing TDRs) by portfolio segment as of the dates indicated:
June 30,
2021
December 31,
2020
(In thousands)Non-Accrual Loans With an AllowanceNon-Accrual Loans Without an AllowanceTotal Non-Accrual LoansNon-Accrual Loans With an AllowanceNon-Accrual Loans Without an AllowanceTotal Non-Accrual Loans
Commercial real estate - non owner-occupied$71 $15 $86 $351 $15 $366 
Commercial real estate - owner-occupied89 47 136 99 47 146 
Commercial1,459 52 1,511 1,549 58 1,607 
Residential real estate2,432 293 2,725 3,136 341 3,477 
Home equity1,396 — 1,396 1,961 35 1,996 
Consumer28 — 28 — 
Total$5,475 $407 $5,882 $7,100 $496 $7,596 

The following table presents the amortized cost basis of collateral-dependent non-accrual loans (including non-accruing TDRs) by portfolio segment and collateral type, as of the dates indicated:
June 30,
2021
December 31,
2020
Collateral TypeTotal Collateral -Dependent
Non-Accrual Loans
Collateral TypeTotal Collateral -Dependent
Non-Accrual Loans
(In thousands)Real EstateGeneral Business AssetsReal Estate General Business Assets
Commercial$— $623 $623 $— $689 $689 
Residential real estate218 — 218 248 — 248 
Home equity88 — 88 — — — 
Total$306 $623 $929 $248 $689 $937 
 
Troubled Debt Restructuring and Specific Reserve Related to TDRs The following is a summary of TDRs, by portfolio segment, and the associated specific reserve included within the ACL for the dates indicated:
Number of ContractsRecorded InvestmentSpecific Reserve
(In thousands, except number of contracts)
June 30,
2021
December 31,
2020
June 30,
2021
December 31,
2020
June 30,
2021
December 31,
2020
Commercial real estate - owner-occupied$123 $328 $41 $37 
Commercial
89 100 — — 
Residential real estate
19 21 2,383 2,638 364 364 
Consumer and home equity
— 231 — 23 — 
Total24 25 $2,826 $3,066 $428 $401 
 
Troubled Debt Restructuring
The following represents loan modifications that qualify as TDRs that occurred during the periods indicated:
Number of ContractsPre-Modification
Outstanding
Recorded Investment
Post-Modification
Outstanding
Recorded Investment
Specific Reserve
(In thousands, except number of contracts)20212020202120202021202020212020
For the Three Months Ended June 30,:
Home equity:
Maturity concession— $144 $— $143 $— $$— 
Total— $144 $— $143 $— $$— 
For the Six Months Ended June 30,:
Home equity:
Interest rate concession and payment deferral— $159 $— $170 $— $56 $— 
Maturity concession— 144 — 143 — — 
Total— $303 $— $313 $— $62 $— 
 
Summary of Impaired Loan Balances and Associated Allowance by Portfolio Segment   The following is a summary of impaired loan balances and the associated allowance by portfolio segment as of and for the periods indicated:
For the
Three Months Ended
For the
Six Months Ended
(In thousands)Recorded
Investment
Unpaid
Principal
Balance
Related
Allowance
Average
Recorded
Investment
Interest
Income
Recognized(1)
Average
Recorded
Investment
Interest
Income
Recognized
June 30, 2020:
With an allowance recorded:     
Commercial real estate$127 $127 $35 $128 $$128 $
Commercial— — — — — — — 
SBA PPP— — — — — — — 
Residential real estate2,304 2,304 338 2,262 22 2,306 46 
Home equity318 318 89 318 — 318 — 
Consumer— — — — — — — 
Ending balance2,749 2,749 462 2,708 25 2,752 50 
Without an allowance recorded:
     
Commercial real estate334 514 — 303 293 
Commercial179 242 — 239 266 
SBA PPP— — — — — — — 
Residential real estate849 972 — 957 (1)968 
Home equity52 189 — 52 — 53 — 
Consumer— — — — — — — 
Ending balance1,414 1,917 — 1,551 1,580 11 
Total impaired loans$4,163 $4,666 $462 $4,259 $28 $4,332 $61 
(1)    Negative interest income represents the re-allocation of income between "with an allowance recorded" and "without an allowance recorded" (or vice versa) during the period.