Credit Quality Assessment | Note 5 – CREDIT QUALITY ASSESSMENT The Company completed implementation of the CECL standard during the first quarter of 2020. The new guidance requires additional disclosures and introduces certain changes to definitions previously used under allowance for loan losses guidance. Accordingly, the following sections present separate disclosures compliant with the new and the legacy disclosure requirements. Allowance for Credit Losses Summary information on the allowance for credit loss activity for the period indicated is provided in the following table: Six Months Ended June 30, (In thousands) 2020 2019 Balance at beginning of period $ 56,132 $ 53,486 Initial allowance on PCD loans at adoption of ASC 326 2,762 - Transition impact of adopting ASC 326 2,983 - Initial allowance on acquired Revere PCD loans 18,628 - Provision for credit losses 83,155 1,505 Loan charge-offs ( 1,039) ( 1,197) Loan recoveries 860 230 Net charge-offs ( 179) ( 967) Balance at period end $ 163,481 $ 54,024 The following table provides summary information regarding collateral dependent loans individually evaluated for credit loss at the dates indicated: (In thousands) June 30, 2020 December 31, 2019 Collateral dependent loans individually evaluated for credit loss with an allowance $ 28,461 $ 15,333 Collateral dependent loans individually evaluated for credit loss without an allowance 32,067 9,440 Total individually evaluated collateral dependent loans $ 60,528 $ 24,773 Allowance for credit losses related to loans evaluated individually $ 8,827 $ 5,501 Allowance for credit losses related to loans evaluated collectively 154,654 50,631 Total allowance for credit losses $ 163,481 $ 56,132 The below section presents allowance for credit losses disclosures in line with the new CECL disclosure requirements. The following table provides information on the activity in the allowance for credit losses by the respective loan portfolio segment for the period indicated: For the Six Months Ended June 30, 2020 Commercial Real Estate Residential Real Estate Commercial Commercial Commercial Commercial Owner- Residential Residential (Dollars in thousands) Business AD&C Investor R/E Occupied R/E Consumer Mortgage Construction Total Balance at beginning of period $ 11,395 $ 7,590 $ 18,407 $ 6,884 $ 2,086 $ 8,803 $ 967 $ 56,132 Initial allowance on PCD loans at adoption of ASC 326 1,549 - 1,114 - 99 - - 2,762 Transition impact of adopting ASC 326 2,988 2,576 ( 3,125) 387 820 ( 388) ( 275) 2,983 Initial allowance on acquired Revere PCD loans 6,289 1,248 7,973 2,782 87 243 6 18,628 Provision for credit losses 36,060 7,604 22,567 8,627 3,460 4,166 671 83,155 Charge-offs ( 339) - - - ( 286) ( 414) - ( 1,039) Recoveries 694 - 4 - 93 66 3 860 Net recoveries (charge-offs) 355 - 4 - ( 193) ( 348) 3 ( 179) Balance at end of period $ 58,636 $ 19,018 $ 46,940 $ 18,680 $ 6,359 $ 12,476 $ 1,372 $ 163,481 Total loans $ 2,222,810 $ 997,423 $ 3,581,778 $ 1,601,803 $ 558,434 $ 1,211,745 $ 169,050 $ 10,343,043 Allowance for credit losses to total loans ratio 2.64% 1.91% 1.31% 1.17% 1.14% 1.03% 0.81% 1.58% Balance of loans individually evaluated for credit loss $ 20,953 $ 2,957 $ 27,257 $ 6,729 $ 1,282 $ 1,350 $ - $ 60,528 Allowance related to loans evaluated individually $ 5,488 $ 635 $ 2,573 $ 32 $ 99 $ - $ - $ 8,827 Individual allowance to loans evaluated individually ratio 26.19% 21.47% 9.44% 0.48% 7.72% - - 14.58% Balance of loans collectively evaluated for credit loss $ 2,201,857 $ 994,466 $ 3,554,521 $ 1,595,074 $ 557,152 $ 1,210,395 $ 169,050 $ 10,282,515 Allowance related to loans evaluated collectively $ 53,148 $ 18,383 $ 44,367 $ 18,648 $ 6,260 $ 12,476 $ 1,372 $ 154,654 Collective allowance to loans evaluated collectively ratio 2.41% 1.85% 1.25% 1.17% 1.12% 1.03% 0.81% 1.50% The following table presents collateral dependent loans individually evaluated for credit loss with the associated allowances for credit losses by the applicable portfolio segment: June 30, 2020 Commercial Real Estate Residential Real Estate Commercial Commercial Commercial Owner- Residential Residential (In thousands) Commercial AD&C Investor R/E Occupied R/E Consumer Mortgage Construction Total Loans individually evaluated for credit loss with an allowance: Non-accruing $ 7,851 $ 2,957 $ 14,291 $ 746 $ 99 $ - $ - $ 25,944 Restructured accruing 570 - - - - - - 570 Restructured non-accruing 1,096 - 735 116 - - - 1,947 Balance $ 9,517 $ 2,957 $ 15,026 $ 862 $ 99 $ - $ - $ 28,461 Allowance $ 5,488 $ 635 $ 2,573 $ 32 $ 99 $ - $ - $ 8,827 Loans individually evaluated for credit loss without an allowance: Non-accruing $ 10,266 $ - $ 11,456 $ 4,529 $ 819 $ 6 $ - $ 27,076 Restructured accruing 137 - 775 - - 1,071 - 1,983 Restructured non-accruing 1,033 - - 1,338 364 273 - 3,008 Balance $ 11,436 $ - $ 12,231 $ 5,867 $ 1,183 $ 1,350 $ - $ 32,067 Total individually evaluated loans: Non-accruing $ 18,117 $ 2,957 $ 25,747 $ 5,275 $ 918 $ 6 $ - $ 53,020 Restructured accruing 707 - 775 - - 1,071 - 2,553 Restructured non-accruing 2,129 - 735 1,454 364 273 - 4,955 Balance $ 20,953 $ 2,957 $ 27,257 $ 6,729 $ 1,282 $ 1,350 $ - $ 60,528 Total unpaid contractual principal balance $ 24,131 $ 2,957 $ 33,150 $ 10,337 $ 1,554 $ 2,743 $ - $ 74,872 The following table presents average principal balance of total non-accrual loans, contractual interest due and interest income recognized on a cash basis on non-accrual loans for the periods indicated below: June 30, 2020 Commercial Real Estate Residential Real Estate Commercial Commercial Commercial Owner- Residential Residential (In thousands) Commercial AD&C Investor R/E Occupied R/E Consumer Mortgage Construction Total Average non-accrual loans for the period $ 14,023 $ 1,538 $ 20,744 $ 4,984 $ 6,165 $ 12,221 $ - $ 59,675 Contractual interest income due on non-accrual loans during the period $ 570 $ 37 $ 984 $ 238 $ 214 $ 348 $ - $ 2,391 Interest income on non-accrual loans recognized on a cash basis $ 75 $ - $ 279 $ 82 $ 83 $ 163 $ - $ 682 Loans designated as non-accrual have all previously accrued but unpaid interest reversed from interest income. During the six months ended June 30, 2020 new loans placed on non-accrual status totaled $ 29.7 million and the related amount of reversed uncollected accrued interest was $ 0.3 million. The below section presents historical allowance for loan losses disclosures in line with the legacy disclosure requirements. The following table provides information on the activity in the allowance for loan losses by the respective loan portfolio segment for the period indicated: For the Year Ended December 31, 2019 Commercial Real Estate Residential Real Estate Commercial Commercial Commercial Commercial Owner- Residential Residential (Dollars in thousands) Business AD&C Investor R/E Occupied R/E Consumer Mortgage Construction Total Balance at beginning of period $ 11,377 $ 5,944 $ 17,603 $ 6,307 $ 2,113 $ 8,881 $ 1,261 $ 53,486 Provision (credit) 1,164 1,418 788 577 565 474 ( 302) 4,684 Charge-offs ( 1,195) - - - ( 783) ( 690) - ( 2,668) Recoveries 49 228 16 - 191 138 8 630 Net recoveries (charge-offs) ( 1,146) 228 16 - ( 592) ( 552) 8 ( 2,038) Balance at end of period $ 11,395 $ 7,590 $ 18,407 $ 6,884 $ 2,086 $ 8,803 $ 967 $ 56,132 Total loans $ 801,019 $ 684,010 $ 2,169,156 $ 1,288,677 $ 466,764 $ 1,149,327 $ 146,279 $ 6,705,232 Allowance for loan losses to total loans ratio 1.42% 1.11% 0.85% 0.53% 0.45% 0.77% 0.66% 0.84% Balance of loans specifically evaluated for impairment $ 8,867 $ 829 $ 9,212 $ 4,148 na. $ 1,717 $ - $ 24,773 Allowance for loans specifically evaluated for impairment $ 3,817 $ 132 $ 1,529 $ 23 na. $ - $ - $ 5,501 Specific allowance to specific loans ratio 43.05% 15.92% 16.60% 0.55% na. - - 22.21% Balance of loans collectively evaluated $ 789,613 $ 683,181 $ 2,150,400 $ 1,284,529 $ 465,771 $ 1,147,602 $ 146,279 $ 6,667,375 Allowance for loans collectively evaluated $ 7,578 $ 7,458 $ 16,878 $ 6,861 $ 2,086 $ 8,803 $ 967 $ 50,631 Collective allowance to collective loans ratio 0.96% 1.09% 0.78% 0.53% 0.45% 0.77% 0.66% 0.76% Balance of loans acquired with deteriorated credit quality $ 2,539 $ - $ 9,544 $ - $ 993 $ 8 $ - $ 13,084 Allowance for loans acquired with deteriorated credit quality $ - $ - $ - $ - $ - $ - $ - $ - Allowance to loan acquired with deteriorated credit quality ratio - - - - - - - - The following tables present the recorded investment with respect to impaired loans, the associated allowance by the applicable portfolio segment and the unpaid contractual principal balance of the impaired loans: December 31, 2019 Commercial Real Estate Total Recorded Commercial All Investment in Commercial Commercial Owner- Other Impaired (In thousands) Commercial AD&C Investor R/E Occupied R/E Loans Loans Impaired loans with a specific allowance: Non-accruing $ 5,608 $ 829 $ 5,448 $ 767 $ - $ 12,652 Restructured accruing 266 - - - - 266 Restructured non-accruing 1,856 - 437 122 - 2,415 Balance $ 7,730 $ 829 $ 5,885 $ 889 $ - $ 15,333 Allowance $ 3,817 $ 132 $ 1,529 $ 23 $ - $ 5,501 Impaired loans without a specific allowance: Non-accruing $ 114 $ - $ 2,552 $ 1,522 $ - $ 4,188 Restructured accruing 151 - 775 - 1,444 2,370 Restructured non-accruing 872 - - 1,737 273 2,882 Balance $ 1,137 $ - $ 3,327 $ 3,259 $ 1,717 $ 9,440 Total impaired loans: Non-accruing $ 5,722 $ 829 $ 8,000 $ 2,289 $ - $ 16,840 Restructured accruing 417 - 775 - 1,444 2,636 Restructured non-accruing 2,728 - 437 1,859 273 5,297 Balance $ 8,867 $ 829 $ 9,212 $ 4,148 $ 1,717 $ 24,773 Unpaid principal balance in total impaired loans $ 11,296 $ 829 $ 13,805 $ 6,072 $ 2,618 $ 34,620 December 31, 2019 Commercial Real Estate Total Recorded Commercial All Investment in Commercial Commercial Owner- Other Impaired (In thousands) Commercial AD&C Investor R/E Occupied R/E Loans Loans Average impaired loans for the period $ 7,781 $ 2,052 $ 7,565 $ 4,390 $ 1,577 $ 23,365 Contractual interest income due on impaired loans during the period $ 648 $ 127 $ 786 $ 258 $ 128 $ 1,947 Interest income on impaired loans recognized on a cash basis $ 221 $ - $ 49 $ 187 $ 8 $ 465 Interest income on impaired loans recognized on an accrual basis $ 62 $ - $ 39 $ - $ 68 $ 169 Credit Quality The following section provides information on the credit quality of the loan portfolio under the new CECL disclosure requirements: June 30, 2020 Commercial Real Estate Residential Real Estate Commercial Commercial Commercial Owner- Residential Residential (In thousands) Commercial AD&C Investor R/E Occupied R/E Consumer Mortgage Construction Total Analysis of non-accrual loan activity: Balance at beginning of period $ 8,450 $ 829 $ 8,437 $ 4,148 $ 4,107 $ 12,661 $ - $ 38,632 PCD loans designated as non-accrual (1) 2,539 - 9,544 - 993 8 - 13,084 Loans placed on non-accrual 10,988 2,128 8,974 3,426 3,248 894 - 29,658 Non-accrual balances transferred to OREO - - - - - - - - Non-accrual balances charged-off ( 335) - - - ( 56) ( 346) - ( 737) Net payments or draws ( 1,396) - ( 473) ( 845) ( 392) ( 635) - ( 3,741) Non-accrual loans brought current - - - - ( 100) ( 858) - ( 958) Balance at end of period $ 20,246 $ 2,957 $ 26,482 $ 6,729 $ 7,800 $ 11,724 $ - $ 75,938 (1) Upon the adoption of the CECL standard, the Company transitioned from closed pool level accounting for PCI loans during the first quarter of 2020. Non-accrual loans are determined based on the individual loan level and aggregated for reporting. June 30, 2020 Commercial Real Estate Residential Real Estate Commercial Commercial Commercial Owner- Residential Residential (In thousands) Commercial AD&C Investor R/E Occupied R/E Consumer Mortgage Construction Total Performing loans: Current $ 2,199,853 $ 993,831 $ 3,545,235 $ 1,591,953 $ 544,808 $ 1,186,122 $ 166,727 $ 10,228,529 30-59 days 1,871 635 5,040 2,606 4,354 11,361 1,295 27,162 60-89 days 133 - 3,471 - 1,472 1,329 1,028 7,433 Total performing loans 2,201,857 994,466 3,553,746 1,594,559 550,634 1,198,812 169,050 10,263,124 Non-performing loans: Non-accrual loans 20,246 2,957 26,482 6,729 7,800 11,724 - 75,938 Loans greater than 90 days past due - - 775 515 - 138 - 1,428 Restructured loans 707 - 775 - - 1,071 - 2,553 Total non-performing loans 20,953 2,957 28,032 7,244 7,800 12,933 - 79,919 Total loans $ 2,222,810 $ 997,423 $ 3,581,778 $ 1,601,803 $ 558,434 $ 1,211,745 $ 169,050 $ 10,343,043 The following table provides information about credit quality indicators by the year of origination: June 30, 2020 Term Loans by Origination Year Revolving (In thousands) 2020 2019 2018 2017 2016 Prior Loans Total Commercial: Pass $ 1,153,740 $ 209,016 $ 161,601 $ 105,160 $ 48,788 $ 96,078 $ 411,354 $ 2,185,737 Special Mention - 3,486 1,448 995 1,669 1,316 4,004 12,918 Substandard 803 1,078 3,074 1,171 2,157 3,182 3,148 14,613 Doubtful 120 1,107 1,075 128 1,387 2,144 3,581 9,542 Total $ 1,154,663 $ 214,687 $ 167,198 $ 107,454 $ 54,001 $ 102,720 $ 422,087 $ 2,222,810 Commercial AD&C: Pass $ 299,178 $ 298,554 $ 203,852 $ 96,783 $ 14,003 $ 4,711 $ 74,572 $ 991,653 Special Mention - - 1,074 636 - - - 1,710 Substandard - 2,128 730 100 - 1,102 - 4,060 Doubtful - - - - - - - - Total $ 299,178 $ 300,682 $ 205,656 $ 97,519 $ 14,003 $ 5,813 $ 74,572 $ 997,423 Commercial Investor R/E: Pass $ 463,624 $ 806,877 $ 485,477 $ 517,520 $ 522,261 $ 720,158 $ 17,957 $ 3,533,874 Special Mention 3,819 775 14,421 952 - 1,295 - 21,262 Substandard 347 3,031 - 6,839 697 15,728 - 26,642 Doubtful - - - - - - - - Total $ 467,790 $ 810,683 $ 499,898 $ 525,311 $ 522,958 $ 737,181 $ 17,957 $ 3,581,778 Commercial Owner-Occupied R/E: Pass $ 142,813 $ 373,413 $ 233,852 $ 203,929 $ 211,171 $ 408,793 $ 1,630 $ 1,575,601 Special Mention 1,140 2,124 2,823 3,854 1,321 5,971 - 17,233 Substandard - 978 601 465 397 6,239 - 8,680 Doubtful - - - - - 289 - 289 Total $ 143,953 $ 376,515 $ 237,276 $ 208,248 $ 212,889 $ 421,292 $ 1,630 $ 1,601,803 Consumer: Beacon score: 660-850 $ 1,566 $ 6,449 $ 6,584 $ 2,822 $ 3,394 $ 32,412 $ 438,778 $ 492,005 600-659 320 519 171 167 981 7,594 20,773 30,525 540-599 3 518 232 226 667 3,734 6,472 11,852 less than 540 133 851 323 1,007 918 3,430 17,390 24,052 Total $ 2,022 $ 8,337 $ 7,310 $ 4,222 $ 5,960 $ 47,170 $ 483,413 $ 558,434 Residential Mortgage: Beacon score: 660-850 $ 93,464 $ 64,690 $ 191,410 $ 231,236 $ 169,283 $ 317,589 $ - $ 1,067,672 600-659 1,619 12,324 12,827 13,561 10,103 25,926 - 76,360 540-599 835 2,249 6,669 4,376 4,032 14,405 - 32,566 less than 540 7,114 1,856 5,448 2,104 2,540 16,085 - 35,147 Total $ 103,032 $ 81,119 $ 216,354 $ 251,277 $ 185,958 $ 374,005 $ - $ 1,211,745 Residential Construction: Beacon score: 660-850 $ 49,670 $ 82,559 $ 24,294 $ 4,135 $ 1,630 $ - $ - $ 162,288 600-659 798 536 - - - - - 1,334 540-599 - 2,122 - - 369 - - 2,491 less than 540 2,937 - - - - - - 2,937 Total $ 53,405 $ 85,217 $ 24,294 $ 4,135 $ 1,999 $ - $ - $ 169,050 Total loans $ 2,224,043 $ 1,877,240 $ 1,357,986 $ 1,198,166 $ 997,768 $ 1,688,181 $ 999,659 $ 10,343,043 The following section provides historical information on the credit quality of the loan portfolio under the legacy disclosure requirements: December 31, 2019 Commercial Real Estate Residential Real Estate Commercial Commercial Commercial Owner- Residential Residential (In thousands) Commercial AD&C Investor R/E Occupied R/E Consumer Mortgage Construction Total Non-performing loans and assets: Non-accrual loans $ 8,450 $ 829 $ 8,437 $ 4,148 $ 4,107 $ 12,661 $ - $ 38,632 Loans 90 days past due - - - - - - - - Restructured loans 417 - 775 - 364 1,080 - 2,636 Total non-performing loans 8,867 829 9,212 4,148 4,471 13,741 - 41,268 Other real estate owned 39 665 409 - 64 305 - 1,482 Total non-performing assets $ 8,906 $ 1,494 $ 9,621 $ 4,148 $ 4,535 $ 14,046 $ - $ 42,750 December 31, 2019 Commercial Real Estate Residential Real Estate Commercial Commercial Commercial Owner- Residential Residential (In thousands) Commercial AD&C Investor R/E Occupied R/E Consumer Mortgage Construction Total Past due loans: 30-59 days $ 908 $ - $ 932 $ 316 $ 2,697 $ 14,853 $ 280 $ 19,986 60-89 days 370 - - - 1,517 4,541 1,334 7,762 > 90 days - - - - - - - - Total past due 1,278 - 932 316 4,214 19,394 1,614 27,748 Non-accrual loans 8,450 829 8,437 4,148 4,107 12,661 - 38,632 Loans acquired with deteriorated credit quality 2,539 - 9,544 - 993 8 - 13,084 Current loans 788,752 683,181 2,150,243 1,284,213 457,450 1,117,264 144,665 6,625,768 Total loans $ 801,019 $ 684,010 $ 2,169,156 $ 1,288,677 $ 466,764 $ 1,149,327 $ 146,279 $ 6,705,232 December 31, 2019 Commercial Real Estate Commercial Commercial Commercial Owner- (In thousands) Commercial AD&C Investor R/E Occupied R/E Total Pass $ 783,909 $ 683,181 $ 2,146,971 $ 1,278,337 $ 4,892,398 Special Mention 2,487 - 3,189 2,284 7,960 Substandard 14,623 829 18,996 8,056 42,504 Doubtful - - - - - Total $ 801,019 $ 684,010 $ 2,169,156 $ 1,288,677 $ 4,942,862 December 31, 2019 Residential Real Estate Residential Residential (In thousands) Consumer Mortgage Construction Total Performing $ 462,293 $ 1,135,586 $ 146,279 $ 1,744,158 Non-performing: 90 days past due - - - - Non-accruing 4,107 12,661 - 16,768 Restructured loans 364 1,080 - 1,444 Total $ 466,764 $ 1,149,327 $ 146,279 $ 1,762,370 The following table provides the amounts of the restructured loans at the date of restructuring for specific segments of the loan portfolio during the period indicated: For the Six Months Ended June 30, 2020 Commercial Real Estate Commercial All Commercial Commercial Owner- Other (In thousands) Commercial AD&C Investor R/E Occupied R/E Loans Total Troubled debt restructurings: Restructured accruing $ 322 $ - $ - $ - $ - $ 322 Restructured non-accruing - - 347 760 - 1,107 Balance $ 322 $ - $ 347 $ 760 $ - $ 1,429 Specific allowance $ 80 $ - $ 60 $ 40 $ - $ 180 Restructured and subsequently defaulted $ - $ - $ - $ - $ - $ - For the Year Ended December 31, 2019 Commercial Real Estate Commercial All Commercial Commercial Owner- Other (In thousands) Commercial AD&C Investor R/E Occupied R/E Loans Total Troubled debt restructurings: Restructured accruing $ 170 $ - $ 775 $ - $ 364 $ 1,309 Restructured non-accruing 261 - 789 - - 1,050 Balance $ 431 $ - $ 1,564 $ - $ 364 $ 2,359 Specific allowance $ 196 $ - $ 205 $ - $ - $ 401 Restructured and subsequently defaulted $ - $ - $ - $ - $ - $ - During the six months ended June 30, 2020, the Company restructured $ 1.4 million in loans that were designated as TDRs. TDRs are subject to periodic credit reviews to determine the necessity and adequacy of an individual loan loss allowance based on the collectability of the recorded investment in the restructured loan. Loans restructured as TDRs during the six months ended June 30, 2020 had individual reserves of $ 0.2 million. For the year ended December 31, 2019, the Company restructured $ 2.4 million in loans. Loans restructured as TDRs during 2019 had individual reserves of $ 0.4 million at December 31, 2019. During both the six months ended June 30, 2020 and for the year ended December 31, 2019 TDR modifications consisted principally of interest rate concessions, and did t result in the reduction of the recorded investment in the associated loan balances. The commitments to lend additional funds on loans that have been restructured at June 30, 2020 and December 31, 2019 were not significant. Other Real Estate Owned Other real estate owned totaled $ 1.4 million and $ 1.5 million at June 30, 2020 and December 31, 2019, respectively. There were noconsumer mortgage loans secured by residential real estate properties for which formal foreclosure proceedings were in process as of June 30, 2020. |