☒ | Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 for the quarterly period ended | |||||||
September 30, 2022 | or |
☐ | Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 for the transition period from ______ to ______. |
Rhode Island | 05-0404671 | |||||||
(State or other jurisdiction of incorporation or organization) | (IRS Employer Identification No.) |
23 Broad Street | |||||||||||
Westerly, | Rhode Island | 02891 | |||||||||
(Address of principal executive offices) | (Zip Code) |
Securities registered pursuant to Section 12(b) of the Act: | ||||||||
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||
COMMON STOCK, $.0625 PAR VALUE PER SHARE | WASH | The NASDAQ Stock Market LLC |
Large accelerated filer | ☒ | Accelerated filer | ☐ | |||||||||||
Non-accelerated filer | ☐ | Smaller reporting company | ☐ | |||||||||||
Emerging growth company | ☐ |
FORM 10-Q | |||||
WASHINGTON TRUST BANCORP, INC. AND SUBSIDIARIES | |||||
For the Quarter Ended September 30, 2022 | |||||
TABLE OF CONTENTS | |||||
Page Number | |||||
2013 Plan | Washington Trust Bancorp, Inc.'s 2013 Stock Option and Incentive Plan | ||||
2021 Repurchase Program | Washington Trust Bancorp, Inc.'s Stock Repurchase Program adopted on November 10, 2021 | ||||
2022 Long Term Incentive Plan | Washington Trust Bancorp, Inc. 2022 Long Term Incentive Plan | ||||
ACL | Allowance for credit losses | ||||
ALCO | Asset/Liability Committee | ||||
AOCL | Accumulated other comprehensive loss | ||||
ASC | Accounting Standards Codification | ||||
ASU | Accounting Standards Update | ||||
ATM | Automated teller machine | ||||
AUA | Assets under administration | ||||
Bancorp | Washington Trust Bancorp, Inc. | ||||
Bank | The Washington Trust Company, of Westerly | ||||
BOLI | Bank-owned life insurance | ||||
C&I | Commercial and industrial | ||||
CARES Act | Coronavirus Aid, Relief and Economic Security Act | ||||
CDARS | Certificate of Deposit Account Registry Service | ||||
Corporation | The Bancorp and its subsidiaries | ||||
CRE | Commercial real estate | ||||
CRRSA Act | Coronavirus Response and Relief Supplemental Appropriations Act | ||||
DCF | Discounted cash flow | ||||
DDM | Demand Deposit Marketplace | ||||
EPS | Earnings per common share | ||||
ERM | Enterprise risk management | ||||
Exchange Act | Securities Exchange Act of 1934, as amended | ||||
FDIC | Federal Deposit Insurance Corporation | ||||
FHLB | Federal Home Loan Bank of Boston | ||||
FICO | Fair Isaac Corporation | ||||
FRBB | Federal Reserve Bank of Boston | ||||
FTE | Fully taxable equivalent | ||||
GAAP | Accounting principles generally accepted in the United States of America | ||||
GDP | Gross domestic product | ||||
HPI | National home price index | ||||
ICS | Insured Cash Sweep | ||||
LTV | Loan to value | ||||
NIM | Net interest margin | ||||
NUR | National unemployment rate | ||||
OREO | Property acquired through foreclosure or repossession | ||||
PPP | Paycheck Protection Program | ||||
ROU | Right-of-use | ||||
S&P | Standard and Poors, Inc. | ||||
SBA | Small Business Administration | ||||
SEC | U.S. Securities and Exchange Commission | ||||
TDR | Troubled debt restructuring | ||||
Washington Trust | The Bancorp and its subsidiaries | ||||
Washington Trust Bancorp, Inc. and Subsidiaries | |||||
Consolidated Balance Sheets (unaudited) | |||||
(Dollars in thousands, except par value) |
September 30, 2022 | December 31, 2021 | |||||||
Assets: | ||||||||
Cash and due from banks | $130,066 | $175,259 | ||||||
Short-term investments | 2,773 | 3,234 | ||||||
Mortgage loans held for sale, at fair value | 24,054 | 40,196 | ||||||
Available for sale debt securities, at fair value (amortized cost of $1,165,816, net of allowance for credit losses on securities of $0 at September 30, 2022; and amortized cost of $1,051,800; net of allowance for credit losses on securities of $0 at December 31, 2021) | 982,573 | 1,042,859 | ||||||
Federal Home Loan Bank stock, at cost | 32,940 | 13,031 | ||||||
Loans: | ||||||||
Total loans | 4,848,873 | 4,272,925 | ||||||
Less: allowance for credit losses on loans | 36,863 | 39,088 | ||||||
Net loans | 4,812,010 | 4,233,837 | ||||||
Premises and equipment, net | 30,152 | 28,908 | ||||||
Operating lease right-of-use assets | 27,788 | 26,692 | ||||||
Investment in bank-owned life insurance | 101,491 | 92,592 | ||||||
Goodwill | 63,909 | 63,909 | ||||||
Identifiable intangible assets, net | 4,766 | 5,414 | ||||||
Other assets | 195,529 | 125,196 | ||||||
Total assets | $6,408,051 | $5,851,127 | ||||||
Liabilities: | ||||||||
Deposits: | ||||||||
Noninterest-bearing deposits | $938,572 | $945,229 | ||||||
Interest-bearing deposits | 4,131,285 | 4,034,822 | ||||||
Total deposits | 5,069,857 | 4,980,051 | ||||||
Federal Home Loan Bank advances | 700,000 | 145,000 | ||||||
Junior subordinated debentures | 22,681 | 22,681 | ||||||
Operating lease liabilities | 30,189 | 29,010 | ||||||
Other liabilities | 153,050 | 109,577 | ||||||
Total liabilities | 5,975,777 | 5,286,319 | ||||||
Commitments and contingencies (Note 17) | ||||||||
Shareholders’ Equity: | ||||||||
Common stock of $.0625 par value; authorized 60,000,000 shares; 17,363,457 shares issued and 17,171,147 shares outstanding at September 30, 2022 and 17,363,457 shares issued and 17,330,818 shares outstanding at December 31, 2021 | 1,085 | 1,085 | ||||||
Paid-in capital | 127,055 | 126,511 | ||||||
Retained earnings | 485,163 | 458,310 | ||||||
Accumulated other comprehensive loss | (171,755) | (19,981) | ||||||
Treasury stock, at cost; 192,310 shares at September 30, 2022 and 32,639 shares at December 31, 2021 | (9,274) | (1,117) | ||||||
Total shareholders’ equity | 432,274 | 564,808 | ||||||
Total liabilities and shareholders’ equity | $6,408,051 | $5,851,127 |
Washington Trust Bancorp, Inc. and Subsidiaries | |||||
Consolidated Statements of Income (unaudited) | |||||
(Dollars and shares in thousands, except per share amounts) |
Three Months | Nine Months | |||||||||||||||||||||||||
Periods ended September 30, | 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||||
Interest income: | ||||||||||||||||||||||||||
Interest and fees on loans | $45,125 | $35,691 | $115,657 | $104,670 | ||||||||||||||||||||||
Interest on mortgage loans held for sale | 361 | 298 | 851 | 1,144 | ||||||||||||||||||||||
Taxable interest on debt securities | 6,061 | 3,683 | 15,209 | 10,366 | ||||||||||||||||||||||
Dividends on Federal Home Loan Bank stock | 88 | 95 | 218 | 338 | ||||||||||||||||||||||
Other interest income | 503 | 56 | 769 | 121 | ||||||||||||||||||||||
Total interest and dividend income | 52,138 | 39,823 | 132,704 | 116,639 | ||||||||||||||||||||||
Interest expense: | ||||||||||||||||||||||||||
Deposits | 6,656 | 2,789 | 13,722 | 9,413 | ||||||||||||||||||||||
Federal Home Loan Bank advances | 3,234 | 872 | 3,891 | 3,253 | ||||||||||||||||||||||
Junior subordinated debentures | 206 | 92 | 443 | 278 | ||||||||||||||||||||||
Total interest expense | 10,096 | 3,753 | 18,056 | 12,944 | ||||||||||||||||||||||
Net interest income | 42,042 | 36,070 | 114,648 | 103,695 | ||||||||||||||||||||||
Provision for credit losses | 800 | — | (2,100) | (2,000) | ||||||||||||||||||||||
Net interest income after provision for credit losses | 41,242 | 36,070 | 116,748 | 105,695 | ||||||||||||||||||||||
Noninterest income: | ||||||||||||||||||||||||||
Wealth management revenues | 9,525 | 10,455 | 30,122 | 30,778 | ||||||||||||||||||||||
Mortgage banking revenues | 2,047 | 6,373 | 7,630 | 24,294 | ||||||||||||||||||||||
Card interchange fees | 1,287 | 1,265 | 3,754 | 3,714 | ||||||||||||||||||||||
Service charges on deposit accounts | 819 | 673 | 2,250 | 1,917 | ||||||||||||||||||||||
Loan related derivative income | 1,041 | 728 | 2,011 | 2,370 | ||||||||||||||||||||||
Income from bank-owned life insurance | 684 | 618 | 1,900 | 1,781 | ||||||||||||||||||||||
Other income | 400 | 408 | 1,147 | 2,233 | ||||||||||||||||||||||
Total noninterest income | 15,803 | 20,520 | 48,814 | 67,087 | ||||||||||||||||||||||
Noninterest expense: | ||||||||||||||||||||||||||
Salaries and employee benefits | 21,609 | 22,162 | 62,992 | 65,771 | ||||||||||||||||||||||
Outsourced services | 3,552 | 3,294 | 10,169 | 9,711 | ||||||||||||||||||||||
Net occupancy | 2,234 | 2,134 | 6,708 | 6,304 | ||||||||||||||||||||||
Equipment | 939 | 977 | 2,795 | 2,946 | ||||||||||||||||||||||
Legal, audit and professional fees | 693 | 767 | 2,140 | 2,042 | ||||||||||||||||||||||
FDIC deposit insurance costs | 430 | 482 | 1,198 | 1,201 | ||||||||||||||||||||||
Advertising and promotion | 799 | 559 | 1,874 | 1,341 | ||||||||||||||||||||||
Amortization of intangibles | 215 | 223 | 648 | 674 | ||||||||||||||||||||||
Debt prepayment penalties | — | — | — | 4,230 | ||||||||||||||||||||||
Other expenses | 2,596 | 1,922 | 6,839 | 6,025 | ||||||||||||||||||||||
Total noninterest expense | 33,067 | 32,520 | 95,363 | 100,245 | ||||||||||||||||||||||
Income before income taxes | 23,978 | 24,070 | 70,199 | 72,537 | ||||||||||||||||||||||
Income tax expense | 5,310 | 5,319 | 15,091 | 15,855 | ||||||||||||||||||||||
Net income | $18,668 | $18,751 | $55,108 | $56,682 | ||||||||||||||||||||||
Net income available to common shareholders | $18,615 | $18,697 | $54,944 | $56,520 | ||||||||||||||||||||||
Weighted average common shares outstanding - basic | 17,174 | 17,320 | 17,269 | 17,303 | ||||||||||||||||||||||
Weighted average common shares outstanding - diluted | 17,298 | 17,444 | 17,389 | 17,451 | ||||||||||||||||||||||
Per share information: | Basic earnings per common share | $1.08 | $1.08 | $3.18 | $3.27 | |||||||||||||||||||||
Diluted earnings per common share | $1.08 | $1.07 | $3.16 | $3.24 |
Washington Trust Bancorp, Inc. and Subsidiaries | |||||
Consolidated Statements of Comprehensive Income (Loss) (unaudited) | |||||
(Dollars in thousands) |
Three Months | Nine Months | ||||||||||||||||||||||
Periods ended September 30, | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||
Net income | $18,668 | $18,751 | $55,108 | $56,682 | |||||||||||||||||||
Other comprehensive (loss) income, net of tax: | |||||||||||||||||||||||
Net change in fair value of available for sale debt securities | (47,067) | (3,137) | (132,469) | (12,322) | |||||||||||||||||||
Net change in fair value of cash flow hedges | (6,973) | (403) | (20,281) | (36) | |||||||||||||||||||
Net change in defined benefit plan obligations | 326 | 540 | 976 | 1,621 | |||||||||||||||||||
Total other comprehensive loss, net of tax | (53,714) | (3,000) | (151,774) | (10,737) | |||||||||||||||||||
Total comprehensive (loss) income | ($35,046) | $15,751 | ($96,666) | $45,945 |
Washington Trust Bancorp, Inc. and Subsidiaries | |||||
Consolidated Statements of Changes in Shareholders' Equity (unaudited) | |||||
(Dollars and shares in thousands, except per share amounts) |
For the three months ended September 30, 2022 | Common Shares Outstanding | Common Stock | Paid-in Capital | Retained Earnings | Accumulated Other Comprehensive Loss | Treasury Stock | Total | ||||||||||||||||
Balance at June 30, 2022 | 17,190 | $1,085 | $126,079 | $475,889 | ($118,041) | ($8,378) | $476,634 | ||||||||||||||||
Net income | — | — | — | 18,668 | — | — | 18,668 | ||||||||||||||||
Total other comprehensive loss, net of tax | — | — | — | — | (53,714) | — | (53,714) | ||||||||||||||||
Cash dividends declared ($0.54 per share) | — | — | — | (9,394) | — | — | (9,394) | ||||||||||||||||
Share-based compensation | — | — | 976 | — | — | — | 976 | ||||||||||||||||
Treasury stock purchased under 2021 Repurchase Program | (19) | — | — | — | — | (896) | (896) | ||||||||||||||||
Balance at September 30, 2022 | 17,171 | $1,085 | $127,055 | $485,163 | ($171,755) | ($9,274) | $432,274 |
For the nine months ended September 30, 2022 | Common Shares Outstanding | Common Stock | Paid-in Capital | Retained Earnings | Accumulated Other Comprehensive Loss | Treasury Stock | Total | ||||||||||||||||
Balance at December 31, 2021 | 17,331 | $1,085 | $126,511 | $458,310 | ($19,981) | ($1,117) | $564,808 | ||||||||||||||||
Net income | — | — | — | 55,108 | — | — | 55,108 | ||||||||||||||||
Total other comprehensive loss, net of tax | — | — | — | — | (151,774) | — | (151,774) | ||||||||||||||||
Cash dividends declared ($1.62 per share) | — | — | — | (28,255) | — | — | (28,255) | ||||||||||||||||
Share-based compensation | — | — | 2,589 | — | — | — | 2,589 | ||||||||||||||||
Exercise of stock options, issuance of other compensation-related equity awards, net of awards surrendered | 34 | — | (2,045) | — | — | 1,322 | (723) | ||||||||||||||||
Treasury stock purchased under 2021 Repurchase Program | (194) | — | — | — | — | (9,479) | (9,479) | ||||||||||||||||
Balance at September 30, 2022 | 17,171 | $1,085 | $127,055 | $485,163 | ($171,755) | ($9,274) | $432,274 |
Washington Trust Bancorp, Inc. and Subsidiaries | |||||
Consolidated Statements of Changes in Shareholders' Equity (unaudited) | |||||
(Dollars and shares in thousands, except per share amounts) |
For the three months ended September 30, 2021 | Common Shares Outstanding | Common Stock | Paid-in Capital | Retained Earnings | Accumulated Other Comprehensive Loss | Treasury Stock | Total | ||||||||||||||||
Balance at June 30, 2021 | 17,320 | $1,085 | $125,442 | $437,927 | ($15,128) | ($1,470) | $547,856 | ||||||||||||||||
Net income | — | — | — | 18,751 | — | — | 18,751 | ||||||||||||||||
Total other comprehensive loss, net of tax | — | — | — | — | (3,000) | — | (3,000) | ||||||||||||||||
Cash dividends declared ($0.52 per share) | — | — | — | (9,112) | — | — | (9,112) | ||||||||||||||||
Share-based compensation | — | — | 823 | — | — | — | 823 | ||||||||||||||||
Balance at September 30, 2021 | 17,320 | $1,085 | $126,265 | $447,566 | ($18,128) | ($1,470) | $555,318 |
For the nine months ended September 30, 2021 | Common Shares Outstanding | Common Stock | Paid-in Capital | Retained Earnings | Accumulated Other Comprehensive Loss | Treasury Stock | Total | ||||||||||||||||
Balance at December 31, 2020 | 17,265 | $1,085 | $125,610 | $418,246 | ($7,391) | ($3,355) | $534,195 | ||||||||||||||||
Net income | — | — | — | 56,682 | — | — | 56,682 | ||||||||||||||||
Total other comprehensive loss, net of tax | — | — | — | — | (10,737) | — | (10,737) | ||||||||||||||||
Cash dividends declared ($1.56 per share) | — | — | — | (27,362) | — | — | (27,362) | ||||||||||||||||
Share-based compensation | — | — | 2,705 | — | — | — | 2,705 | ||||||||||||||||
Exercise of stock options, issuance of other compensation-related equity awards, net of awards surrendered | 55 | — | (2,050) | — | — | 1,885 | (165) | ||||||||||||||||
Balance at September 30, 2021 | 17,320 | $1,085 | $126,265 | $447,566 | ($18,128) | ($1,470) | $555,318 |
Washington Trust Bancorp, Inc. and Subsidiaries | |||||
Consolidated Statement of Cash Flows (unaudited) | |||||
(Dollars in thousands) |
Nine months ended September 30, | 2022 | 2021 | ||||||||||||
Cash flows from operating activities: | ||||||||||||||
Net income | $55,108 | $56,682 | ||||||||||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||||||
Provision for credit losses | (2,100) | (2,000) | ||||||||||||
Depreciation of premises and equipment | 2,554 | 2,549 | ||||||||||||
Net amortization of premiums and discounts on debt securities and loans | 2,485 | 2,742 | ||||||||||||
Amortization of intangibles | 648 | 674 | ||||||||||||
Share-based compensation | 2,589 | 2,705 | ||||||||||||
Tax benefit from stock option exercises and other equity awards | 71 | 135 | ||||||||||||
Income from bank-owned life insurance | (1,900) | (1,781) | ||||||||||||
Net gains on loan sales, including changes in fair value | (6,164) | (24,093) | ||||||||||||
Proceeds from sales of loans, net | 262,907 | 706,253 | ||||||||||||
Loans originated for sale | (242,153) | (634,451) | ||||||||||||
(Increase) decrease in operating lease right-of-use assets | (1,096) | 2,003 | ||||||||||||
Increase (decrease) in operating lease liabilities | 1,179 | (1,907) | ||||||||||||
(Increase) decrease in other assets | (27,734) | 34,107 | ||||||||||||
Increase (decrease) in other liabilities | 25,451 | (36,698) | ||||||||||||
Net cash provided by operating activities | 71,845 | 106,920 | ||||||||||||
Cash flows from investing activities: | ||||||||||||||
Purchases of: | Available for sale debt securities: Mortgage-backed | (203,826) | (297,810) | |||||||||||
Available for sale debt securities: Other | (10,747) | (221,166) | ||||||||||||
Maturities, calls and principal payments of: | Available for sale debt securities: Mortgage-backed | 97,495 | 274,169 | |||||||||||
Available for sale debt securities: Other | — | 70,500 | ||||||||||||
Net (purchases) redemption of Federal Home Loan Bank stock | (19,909) | 15,191 | ||||||||||||
Purchases of other equity investments | (375) | — | ||||||||||||
Net increase in loans | (571,950) | (80,021) | ||||||||||||
Purchases of loans | (1,764) | (41,546) | ||||||||||||
Purchases of premises and equipment | (3,824) | (2,166) | ||||||||||||
Purchases of bank-owned life insurance | (7,000) | (7,000) | ||||||||||||
Equity investment in real estate limited partnership | (1,861) | — | ||||||||||||
Net cash used in investing activities | (723,761) | (289,849) | ||||||||||||
Cash flows from financing activities: | ||||||||||||||
Net increase in deposits | 89,806 | 679,789 | ||||||||||||
Proceeds from Federal Home Loan Bank advances | 1,946,112 | 1,173,000 | ||||||||||||
Repayment of Federal Home Loan Bank advances | (1,391,112) | (1,544,267) | ||||||||||||
Treasury stock purchased | (9,479) | — | ||||||||||||
Net proceeds from stock option exercises and issuance of other equity awards, net of awards surrendered | (723) | (165) | ||||||||||||
Cash dividends paid | (28,342) | (27,308) | ||||||||||||
Net cash provided by financing activities | 606,262 | 281,049 | ||||||||||||
Net (decrease) increase in cash and cash equivalents | (45,654) | 98,120 | ||||||||||||
Cash and cash equivalents at beginning of period | 178,493 | 202,268 | ||||||||||||
Cash and cash equivalents at end of period | $132,839 | $300,388 | ||||||||||||
Noncash Activities: | ||||||||||||||
Loans charged off | $122 | $630 | ||||||||||||
Commitment for equity investment in real estate limited partnership | 8,360 | — | ||||||||||||
Supplemental Disclosures: | ||||||||||||||
Interest payments | $15,677 | $14,675 | ||||||||||||
Income tax payments | 13,021 | 15,551 |
(Dollars in thousands) | |||||||||||||||||||||||||||||
September 30, 2022 | Amortized Cost | Unrealized Gains | Unrealized Losses | ACL | Fair Value | ||||||||||||||||||||||||
Available for Sale Debt Securities: | |||||||||||||||||||||||||||||
Obligations of U.S. government-sponsored enterprises | $231,204 | $5 | ($33,354) | $— | $197,855 | ||||||||||||||||||||||||
Mortgage-backed securities issued by U.S. government agencies and U.S. government-sponsored enterprises | 912,063 | 120 | (147,919) | — | 764,264 | ||||||||||||||||||||||||
Individual name issuer trust preferred debt securities | 9,384 | — | (584) | — | 8,800 | ||||||||||||||||||||||||
Corporate bonds | 13,165 | — | (1,511) | — | 11,654 | ||||||||||||||||||||||||
Total available for sale debt securities | $1,165,816 | $125 | ($183,368) | $— | $982,573 | ||||||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||||||||
December 31, 2021 | Amortized Cost | Unrealized Gains | Unrealized Losses | ACL | Fair Value | ||||||||||||||||||||||||
Available for Sale Debt Securities: | |||||||||||||||||||||||||||||
Obligations of U.S. government-sponsored enterprises | $200,953 | $12 | ($4,511) | $— | $196,454 | ||||||||||||||||||||||||
Mortgage-backed securities issued by U.S. government agencies and U.S. government-sponsored enterprises | 828,319 | 6,850 | (10,207) | — | 824,962 | ||||||||||||||||||||||||
Individual name issuer trust preferred debt securities | 9,373 | — | (235) | — | 9,138 | ||||||||||||||||||||||||
Corporate bonds | 13,155 | — | (850) | — | 12,305 | ||||||||||||||||||||||||
Total available for sale debt securities | $1,051,800 | $6,862 | ($15,803) | $— | $1,042,859 | ||||||||||||||||||||||||
(Dollars in thousands) | ||||||||
September 30, 2022 | Amortized Cost | Fair Value | ||||||
Due in one year or less | $122,305 | $102,490 | ||||||
Due after one year to five years | 407,912 | 343,570 | ||||||
Due after five years to ten years | 418,836 | 354,503 | ||||||
Due after ten years | 216,763 | 182,010 | ||||||
Total debt securities | $1,165,816 | $982,573 |
(Dollars in thousands) | Less than 12 Months | 12 Months or Longer | Total | |||||||||||||||||||||||||||||||||||||||||
September 30, 2022 | # | Fair Value | Unrealized Losses | # | Fair Value | Unrealized Losses | # | Fair Value | Unrealized Losses | |||||||||||||||||||||||||||||||||||
Obligations of U.S. government-sponsored enterprises | 7 | $45,972 | ($4,983) | 15 | $141,878 | ($28,371) | 22 | $187,850 | ($33,354) | |||||||||||||||||||||||||||||||||||
Mortgage-backed securities issued by U.S. government agencies and U.S. government-sponsored enterprises | 122 | 395,493 | (52,363) | 47 | 363,645 | (95,556) | 169 | 759,138 | (147,919) | |||||||||||||||||||||||||||||||||||
Individual name issuer trust preferred debt securities | — | — | — | 3 | 8,800 | (584) | 3 | 8,800 | (584) | |||||||||||||||||||||||||||||||||||
Corporate bonds | — | — | — | 4 | 11,654 | (1,511) | 4 | 11,654 | (1,511) | |||||||||||||||||||||||||||||||||||
Total | 129 | $441,465 | ($57,346) | 69 | $525,977 | ($126,022) | 198 | $967,442 | ($183,368) |
(Dollars in thousands) | Less than 12 Months | 12 Months or Longer | Total | |||||||||||||||||||||||||||||||||||||||||
December 31, 2021 | # | Fair Value | Unrealized Losses | # | Fair Value | Unrealized Losses | # | Fair Value | Unrealized Losses | |||||||||||||||||||||||||||||||||||
Obligations of U.S. government-sponsored enterprises | 12 | $152,733 | ($3,313) | 6 | $43,202 | ($1,198) | 18 | $195,935 | ($4,511) | |||||||||||||||||||||||||||||||||||
Mortgage-backed securities issued by U.S. government agencies and U.S. government-sponsored enterprises | 41 | 514,419 | (7,270) | 21 | 108,983 | (2,937) | 62 | 623,402 | (10,207) | |||||||||||||||||||||||||||||||||||
Individual name issuer trust preferred debt securities | — | — | — | 3 | 9,138 | (235) | 3 | 9,138 | (235) | |||||||||||||||||||||||||||||||||||
Corporate bonds | — | — | — | 4 | 12,305 | (850) | 4 | 12,305 | (850) | |||||||||||||||||||||||||||||||||||
Total | 53 | $667,152 | ($10,583) | 34 | $173,628 | ($5,220) | 87 | $840,780 | ($15,803) |
(Dollars in thousands) | September 30, 2022 | December 31, 2021 | ||||||
Commercial: | ||||||||
Commercial real estate (1) | $1,762,687 | $1,639,062 | ||||||
Commercial & industrial (2) | 652,758 | 641,555 | ||||||
Total commercial | 2,415,445 | 2,280,617 | ||||||
Residential Real Estate: | ||||||||
Residential real estate (3) | 2,144,098 | 1,726,975 | ||||||
Consumer: | ||||||||
Home equity | 273,742 | 247,697 | ||||||
Other (4) | 15,588 | 17,636 | ||||||
Total consumer | 289,330 | 265,333 | ||||||
Total loans (5) | $4,848,873 | $4,272,925 |
(Dollars in thousands) | Days Past Due | ||||||||||||||||||||||||||||||||||
September 30, 2022 | 30-59 | 60-89 | Over 90 | Total Past Due | Current | Total Loans | |||||||||||||||||||||||||||||
Commercial: | |||||||||||||||||||||||||||||||||||
Commercial real estate | $— | $— | $— | $— | $1,762,687 | $1,762,687 | |||||||||||||||||||||||||||||
Commercial & industrial | 4 | — | — | 4 | 652,754 | 652,758 | |||||||||||||||||||||||||||||
Total commercial | 4 | — | — | 4 | 2,415,441 | 2,415,445 | |||||||||||||||||||||||||||||
Residential Real Estate: | |||||||||||||||||||||||||||||||||||
Residential real estate | 1,607 | 219 | 5,430 | 7,256 | 2,136,842 | 2,144,098 | |||||||||||||||||||||||||||||
Consumer: | |||||||||||||||||||||||||||||||||||
Home equity | 202 | — | 50 | 252 | 273,490 | 273,742 | |||||||||||||||||||||||||||||
Other | 17 | — | — | 17 | 15,571 | 15,588 | |||||||||||||||||||||||||||||
Total consumer | 219 | — | 50 | 269 | 289,061 | 289,330 | |||||||||||||||||||||||||||||
Total loans | $1,830 | $219 | $5,480 | $7,529 | $4,841,344 | $4,848,873 |
(Dollars in thousands) | Days Past Due | ||||||||||||||||||||||||||||||||||
December 31, 2021 | 30-59 | 60-89 | Over 90 | Total Past Due | Current | Total Loans | |||||||||||||||||||||||||||||
Commercial: | |||||||||||||||||||||||||||||||||||
Commercial real estate | $— | $— | $— | $— | $1,639,062 | $1,639,062 | |||||||||||||||||||||||||||||
Commercial & industrial | 3 | — | — | 3 | 641,552 | 641,555 | |||||||||||||||||||||||||||||
Total commercial | 3 | — | — | 3 | 2,280,614 | 2,280,617 | |||||||||||||||||||||||||||||
Residential Real Estate: | |||||||||||||||||||||||||||||||||||
Residential real estate | 1,784 | 3,176 | 4,662 | 9,622 | 1,717,353 | 1,726,975 | |||||||||||||||||||||||||||||
Consumer: | |||||||||||||||||||||||||||||||||||
Home equity | 580 | 77 | 108 | 765 | 246,932 | 247,697 | |||||||||||||||||||||||||||||
Other | 21 | — | — | 21 | 17,615 | 17,636 | |||||||||||||||||||||||||||||
Total consumer | 601 | 77 | 108 | 786 | 264,547 | 265,333 | |||||||||||||||||||||||||||||
Total loans | $2,388 | $3,253 | $4,770 | $10,411 | $4,262,514 | $4,272,925 |
(Dollars in thousands) | Sep 30, 2022 | Dec 31, 2021 | ||||||
Commercial: | ||||||||
Commercial real estate | $— | $— | ||||||
Commercial & industrial | — | — | ||||||
Total commercial | — | — | ||||||
Residential Real Estate: | ||||||||
Residential real estate | 11,700 | 13,576 | ||||||
Consumer: | ||||||||
Home equity | 422 | 627 | ||||||
Other | — | — | ||||||
Total consumer | 422 | 627 | ||||||
Total nonaccrual loans | $12,122 | $14,203 | ||||||
Accruing loans 90 days or more past due | $— | $— |
(Dollars in thousands) | Three Months | Nine Months | |||||||||||||||
Periods ended September 30, | 2022 | 2021 | 2022 | 2021 | |||||||||||||
Commercial: | |||||||||||||||||
Commercial real estate | $— | $— | $— | $— | |||||||||||||
Commercial & industrial | — | — | — | — | |||||||||||||
Total commercial | — | — | — | — | |||||||||||||
Residential Real Estate: | |||||||||||||||||
Residential real estate | 77 | 131 | 242 | 288 | |||||||||||||
Consumer: | |||||||||||||||||
Home equity | 9 | 9 | 21 | 44 | |||||||||||||
Other | — | — | 3 | — | |||||||||||||
Total consumer | 9 | 9 | 24 | 44 | |||||||||||||
Total | $86 | $140 | $266 | $332 |
(Dollars in thousands) | Sep 30, 2022 | Dec 31, 2021 | ||||||
Accruing TDRs | $7,275 | $16,564 | ||||||
Nonaccrual TDRs | 2,890 | 2,819 | ||||||
Total TDRs | $10,165 | $19,383 | ||||||
Specific reserves on TDRs included in the ACL on loans | $132 | $148 | ||||||
Additional commitments to lend to borrowers with TDRs | $— | $— |
(Dollars in thousands) | Outstanding Recorded Investment | ||||||||||||||||||||||||||||||||||
# of Loans | Pre-Modifications | Post-Modifications | |||||||||||||||||||||||||||||||||
Three months ended September 30, | 2022 | 2021 | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||||||||||||
Commercial: | |||||||||||||||||||||||||||||||||||
Commercial real estate | — | — | $— | $— | $— | $— | |||||||||||||||||||||||||||||
Commercial & industrial | 2 | — | 844 | — | 844 | — | |||||||||||||||||||||||||||||
Total commercial | 2 | — | 844 | — | 844 | — | |||||||||||||||||||||||||||||
Total | 2 | — | $844 | $— | $844 | $— |
(Dollars in thousands) | Outstanding Recorded Investment | ||||||||||||||||||||||||||||||||||
# of Loans | Pre-Modifications | Post-Modifications | |||||||||||||||||||||||||||||||||
Nine months ended September 30, | 2022 | 2021 | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||||||||||||
Commercial: | |||||||||||||||||||||||||||||||||||
Commercial real estate | — | — | $— | $— | $— | $— | |||||||||||||||||||||||||||||
Commercial & industrial | 2 | — | 844 | — | 844 | — | |||||||||||||||||||||||||||||
Total commercial | 2 | — | 844 | — | 844 | — | |||||||||||||||||||||||||||||
Total | 2 | — | $844 | $— | $844 | $— |
(Dollars in thousands) | Three Months | Nine Months | |||||||||||||||||||||
Periods ended September 30, | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||
Below-market interest rate concession | $— | $— | $— | $— | |||||||||||||||||||
Payment deferral | — | — | — | — | |||||||||||||||||||
Maturity / amortization concession | — | — | — | — | |||||||||||||||||||
Interest only payments | — | — | — | — | |||||||||||||||||||
Combination (1) | 844 | — | 844 | — | |||||||||||||||||||
Total | $844 | $— | $844 | $— |
(Dollars in thousands) | Three Months | Nine Months | |||||||||||||||||||||||||||||||||
# of Loans | Recorded Investment | # of Loans | Recorded Investment | ||||||||||||||||||||||||||||||||
Periods ended September 30, | 2022 | 2021 | 2022 | 2021 | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||||||||||
TDRs with a Payment Default: | |||||||||||||||||||||||||||||||||||
Residential real estate | — | 1 | $— | $330 | — | 1 | $— | $330 | |||||||||||||||||||||||||||
(Dollars in thousands) | September 30, 2022 | December 31, 2021 | |||||||||||||||
Carrying Value | Related Allowance | Carrying Value | Related Allowance | ||||||||||||||
Commercial: | |||||||||||||||||
Commercial real estate (1) | $3,609 | $— | $10,603 | $— | |||||||||||||
Commercial & industrial | — | — | — | — | |||||||||||||
Total commercial | 3,609 | — | 10,603 | — | |||||||||||||
Residential Real Estate: | |||||||||||||||||
Residential real estate (2) | 4,612 | 520 | 3,803 | 534 | |||||||||||||
Consumer: | |||||||||||||||||
Home equity (2) | 71 | — | — | — | |||||||||||||
Other | — | — | — | — | |||||||||||||
Total consumer | 71 | — | — | — | |||||||||||||
Total | $8,292 | $520 | $14,406 | $534 |
(Dollars in thousands) | Term Loans Amortized Cost by Origination Year | ||||||||||||||||||||||||||||
2022 | 2021 | 2020 | 2019 | 2018 | Prior | Revolving Loans Amortized Cost | Revolving Loans Converted to Term Loans | Total | |||||||||||||||||||||
Commercial: | |||||||||||||||||||||||||||||
CRE: | |||||||||||||||||||||||||||||
Pass | $461,435 | $354,011 | $175,390 | $193,425 | $175,084 | $316,290 | $3,579 | $1,466 | $1,680,680 | ||||||||||||||||||||
Special Mention | 14,142 | 22,345 | 406 | 13,115 | 17,567 | 10,633 | 190 | — | 78,398 | ||||||||||||||||||||
Classified | — | — | 510 | — | 2,685 | 414 | — | — | 3,609 | ||||||||||||||||||||
Total CRE | 475,577 | 376,356 | 176,306 | 206,540 | 195,336 | 327,337 | 3,769 | 1,466 | 1,762,687 | ||||||||||||||||||||
C&I: | |||||||||||||||||||||||||||||
Pass | 86,981 | 63,805 | 76,341 | 88,235 | 94,240 | 121,837 | 103,130 | 798 | 635,367 | ||||||||||||||||||||
Special Mention | 1,605 | — | — | — | 1,444 | 12,123 | 1,497 | — | 16,669 | ||||||||||||||||||||
Classified | — | — | — | 26 | — | — | 696 | — | 722 | ||||||||||||||||||||
Total C&I | 88,586 | 63,805 | 76,341 | 88,261 | 95,684 | 133,960 | 105,323 | 798 | 652,758 | ||||||||||||||||||||
Residential Real Estate: | |||||||||||||||||||||||||||||
Residential real estate: | |||||||||||||||||||||||||||||
Current | 622,899 | 718,371 | 283,621 | 127,157 | 74,789 | 310,005 | — | — | 2,136,842 | ||||||||||||||||||||
Past Due | — | — | 1,397 | 1,156 | 2,107 | 2,596 | — | — | 7,256 | ||||||||||||||||||||
Total residential real estate | 622,899 | 718,371 | 285,018 | 128,313 | 76,896 | 312,601 | — | — | 2,144,098 | ||||||||||||||||||||
Consumer: | |||||||||||||||||||||||||||||
Home equity: | |||||||||||||||||||||||||||||
Current | 15,354 | 8,709 | 3,842 | 2,643 | 2,106 | 3,428 | 229,083 | 8,326 | 273,491 | ||||||||||||||||||||
Past Due | — | — | — | — | — | 81 | 95 | 75 | 251 | ||||||||||||||||||||
Total home equity | 15,354 | 8,709 | 3,842 | 2,643 | 2,106 | 3,509 | 229,178 | 8,401 | 273,742 | ||||||||||||||||||||
Other: | |||||||||||||||||||||||||||||
Current | 3,182 | 4,400 | 1,742 | 736 | 258 | 4,987 | 266 | — | 15,571 | ||||||||||||||||||||
Past Due | 17 | — | — | — | — | — | — | — | 17 | ||||||||||||||||||||
Total other | 3,199 | 4,400 | 1,742 | 736 | 258 | 4,987 | 266 | — | 15,588 | ||||||||||||||||||||
Total Loans | $1,205,615 | $1,171,641 | $543,249 | $426,493 | $370,280 | $782,394 | $338,536 | $10,665 | $4,848,873 |
(Dollars in thousands) | Term Loans Amortized Cost by Origination Year | ||||||||||||||||||||||||||||
2021 | 2020 | 2019 | 2018 | 2017 | Prior | Revolving Loans Amortized Cost | Revolving Loans Converted to Term Loans | Total | |||||||||||||||||||||
Commercial: | |||||||||||||||||||||||||||||
CRE: | |||||||||||||||||||||||||||||
Pass | $417,705 | $212,649 | $260,940 | $206,164 | $163,132 | $266,067 | $7,015 | $2,202 | $1,535,874 | ||||||||||||||||||||
Special Mention | 9,089 | 489 | 33,982 | 28,432 | — | 20,273 | 320 | — | 92,585 | ||||||||||||||||||||
Classified | — | 958 | — | 2,685 | 6,959 | 1 | — | — | 10,603 | ||||||||||||||||||||
Total CRE | 426,794 | 214,096 | 294,922 | 237,281 | 170,091 | 286,341 | 7,335 | 2,202 | 1,639,062 | ||||||||||||||||||||
C&I: | |||||||||||||||||||||||||||||
Pass | 116,959 | 78,601 | 104,827 | 87,619 | 51,579 | 83,182 | 89,686 | 911 | 613,364 | ||||||||||||||||||||
Special Mention | — | — | 606 | 4,599 | 6,195 | 15,605 | 1,186 | — | 28,191 | ||||||||||||||||||||
Classified | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||
Total C&I | 116,959 | 78,601 | 105,433 | 92,218 | 57,774 | 98,787 | 90,872 | 911 | 641,555 | ||||||||||||||||||||
Residential Real Estate: | |||||||||||||||||||||||||||||
Residential real estate: | |||||||||||||||||||||||||||||
Current | 733,658 | 353,742 | 158,140 | 85,656 | 88,365 | 297,792 | — | — | 1,717,353 | ||||||||||||||||||||
Past Due | — | 1,402 | 1,167 | 2,379 | 763 | 3,911 | — | — | 9,622 | ||||||||||||||||||||
Total residential real estate | 733,658 | 355,144 | 159,307 | 88,035 | 89,128 | 301,703 | — | — | 1,726,975 | ||||||||||||||||||||
Consumer: | |||||||||||||||||||||||||||||
Home equity: | |||||||||||||||||||||||||||||
Current | 10,434 | 5,850 | 3,703 | 2,380 | 1,064 | 3,592 | 211,488 | 8,421 | 246,932 | ||||||||||||||||||||
Past Due | — | — | 185 | — | — | 245 | 115 | 220 | 765 | ||||||||||||||||||||
Total home equity | 10,434 | 5,850 | 3,888 | 2,380 | 1,064 | 3,837 | 211,603 | 8,641 | 247,697 | ||||||||||||||||||||
Other: | |||||||||||||||||||||||||||||
Current | 5,536 | 3,264 | 1,313 | 407 | 747 | 6,090 | 258 | — | 17,615 | ||||||||||||||||||||
Past Due | 21 | — | — | — | — | — | — | — | 21 | ||||||||||||||||||||
Total other | 5,557 | 3,264 | 1,313 | 407 | 747 | 6,090 | 258 | — | 17,636 | ||||||||||||||||||||
Total Loans | $1,293,402 | $656,955 | $564,863 | $420,321 | $318,804 | $696,758 | $310,068 | $11,754 | $4,272,925 |
Econometric Factors | ||||||||
Loan portfolio segment | At September 30, 2022 | At December 31, 2021 | ||||||
CRE | NUR & GDP | NUR & GDP | ||||||
C&I | NUR & GDP | NUR | ||||||
Residential real estate | NUR & HPI | NUR & HPI | ||||||
Home equity | NUR & HPI | NUR & HPI | ||||||
Other consumer | GDP | NUR & GDP |
(Dollars in thousands) | Commercial | Consumer | ||||||||||||||||||||||||
CRE | C&I | Total Commercial | Residential Real Estate | Home Equity | Other | Total Consumer | Total | |||||||||||||||||||
Beginning Balance | $17,197 | $10,332 | $27,529 | $7,308 | $1,040 | $440 | $1,480 | $36,317 | ||||||||||||||||||
Charge-offs | — | (10) | (10) | — | — | (53) | (53) | (63) | ||||||||||||||||||
Recoveries | — | 1 | 1 | — | — | 8 | 8 | 9 | ||||||||||||||||||
Provision | 414 | 24 | 438 | 139 | 31 | (8) | 23 | 600 | ||||||||||||||||||
Ending Balance | $17,611 | $10,347 | $27,958 | $7,447 | $1,071 | $387 | $1,458 | $36,863 |
(Dollars in thousands) | Commercial | Consumer | ||||||||||||||||||||||||
CRE | C&I | Total Commercial | Residential Real Estate | Home Equity | Other | Total Consumer | Total | |||||||||||||||||||
Beginning Balance | $18,933 | $10,832 | $29,765 | $7,860 | $1,069 | $394 | $1,463 | $39,088 | ||||||||||||||||||
Charge-offs | — | (19) | (19) | — | — | (103) | (103) | (122) | ||||||||||||||||||
Recoveries | 145 | 22 | 167 | 21 | 4 | 34 | 38 | 226 | ||||||||||||||||||
Provision | (1,467) | (488) | (1,955) | (434) | (2) | 62 | 60 | (2,329) | ||||||||||||||||||
Ending Balance | $17,611 | $10,347 | $27,958 | $7,447 | $1,071 | $387 | $1,458 | $36,863 |
(Dollars in thousands) | Commercial | Consumer | ||||||||||||||||||||||||
CRE | C&I | Total Commercial | Residential Real Estate | Home Equity | Other | Total Consumer | Total | |||||||||||||||||||
Beginning Balance | $21,450 | $11,717 | $33,167 | $6,877 | $1,340 | $495 | $1,835 | $41,879 | ||||||||||||||||||
Charge-offs | — | 2 | 2 | (57) | (183) | (11) | (194) | (249) | ||||||||||||||||||
Recoveries | — | — | — | 5 | 73 | 3 | 76 | 81 | ||||||||||||||||||
Provision | (613) | (392) | (1,005) | 1,131 | (112) | (14) | (126) | — | ||||||||||||||||||
Ending Balance | $20,837 | $11,327 | $32,164 | $7,956 | $1,118 | $473 | $1,591 | $41,711 |
(Dollars in thousands) | Commercial | Consumer | ||||||||||||||||||||||||
CRE | C&I | Total Commercial | Residential Real Estate | Home Equity | Other | Total Consumer | Total | |||||||||||||||||||
Beginning Balance | $22,065 | $12,228 | $34,293 | $8,042 | $1,300 | $471 | $1,771 | $44,106 | ||||||||||||||||||
Charge-offs | — | (304) | (304) | (107) | (183) | (36) | (219) | (630) | ||||||||||||||||||
Recoveries | — | 3 | 3 | 85 | 79 | 19 | 98 | 186 | ||||||||||||||||||
Provision | (1,228) | (600) | (1,828) | (64) | (78) | 19 | (59) | (1,951) | ||||||||||||||||||
Ending Balance | $20,837 | $11,327 | $32,164 | $7,956 | $1,118 | $473 | $1,591 | $41,711 |
(Dollars in thousands) | Sep 30, 2022 | Dec 31, 2021 | |||||||||
Noninterest-bearing demand deposits | $938,572 | $945,229 | |||||||||
Interest-bearing demand deposits (1) | 304,275 | 251,032 | |||||||||
NOW accounts | 869,984 | 867,138 | |||||||||
Money market accounts | 1,146,826 | 1,072,864 | |||||||||
Savings accounts | 600,568 | 555,177 | |||||||||
Time deposits (2) | 1,209,632 | 1,288,611 | |||||||||
Total deposits | $5,069,857 | $4,980,051 |
(Dollars in thousands) | Scheduled Maturity | Weighted Average Rate | |||||||||
October 1, 2022 to December 31, 2022 | $625,000 | 2.96 | % | ||||||||
2023 | 55,000 | 1.92 | |||||||||
2024 | 20,000 | 4.48 | |||||||||
2025 | — | — | |||||||||
2026 | — | — | |||||||||
2027 and thereafter | — | — | |||||||||
Balance at September 30, 2022 | $700,000 | 2.92 | % |
(Dollars in thousands) | Actual | For Capital Adequacy Purposes | To Be “Well Capitalized” Under Prompt Corrective Action Provisions | ||||||||||||||||||||||||||||||||
Amount | Ratio | Amount | Ratio | Amount | Ratio | ||||||||||||||||||||||||||||||
September 30, 2022 | |||||||||||||||||||||||||||||||||||
Total Capital (to Risk-Weighted Assets): | |||||||||||||||||||||||||||||||||||
Corporation | $596,341 | 12.65 | % | $377,111 | 8.00 | % | N/A | N/A | |||||||||||||||||||||||||||
Bank | 579,854 | 12.30 | 376,991 | 8.00 | $471,238 | 10.00 | % | ||||||||||||||||||||||||||||
Tier 1 Capital (to Risk-Weighted Assets): | |||||||||||||||||||||||||||||||||||
Corporation | 564,194 | 11.97 | 282,833 | 6.00 | N/A | N/A | |||||||||||||||||||||||||||||
Bank | 547,707 | 11.62 | 282,743 | 6.00 | 376,991 | 8.00 | |||||||||||||||||||||||||||||
Common Equity Tier 1 Capital (to Risk-Weighted Assets): | |||||||||||||||||||||||||||||||||||
Corporation | 542,197 | 11.50 | 212,125 | 4.50 | N/A | N/A | |||||||||||||||||||||||||||||
Bank | 547,707 | 11.62 | 212,057 | 4.50 | 306,305 | 6.50 | |||||||||||||||||||||||||||||
Tier 1 Capital (to Average Assets): (1) | |||||||||||||||||||||||||||||||||||
Corporation | 564,194 | 8.99 | 251,121 | 4.00 | N/A | N/A | |||||||||||||||||||||||||||||
Bank | 547,707 | 8.73 | 250,995 | 4.00 | 313,743 | 5.00 | |||||||||||||||||||||||||||||
December 31, 2021 | |||||||||||||||||||||||||||||||||||
Total Capital (to Risk-Weighted Assets): | |||||||||||||||||||||||||||||||||||
Corporation | 578,137 | 14.01 | 330,105 | 8.00 | N/A | N/A | |||||||||||||||||||||||||||||
Bank | 565,087 | 13.70 | 330,025 | 8.00 | 412,532 | 10.00 | |||||||||||||||||||||||||||||
Tier 1 Capital (to Risk-Weighted Assets): | |||||||||||||||||||||||||||||||||||
Corporation | 546,362 | 13.24 | 247,578 | 6.00 | N/A | N/A | |||||||||||||||||||||||||||||
Bank | 533,312 | 12.93 | 247,519 | 6.00 | 330,025 | 8.00 | |||||||||||||||||||||||||||||
Common Equity Tier 1 Capital (to Risk-Weighted Assets): | |||||||||||||||||||||||||||||||||||
Corporation | 524,363 | 12.71 | 185,684 | 4.50 | N/A | N/A | |||||||||||||||||||||||||||||
Bank | 533,312 | 12.93 | 185,639 | 4.50 | 268,146 | 6.50 | |||||||||||||||||||||||||||||
Tier 1 Capital (to Average Assets): (1) | |||||||||||||||||||||||||||||||||||
Corporation | 546,362 | 9.36 | 233,534 | 4.00 | N/A | N/A | |||||||||||||||||||||||||||||
Bank | 533,312 | 9.14 | 233,434 | 4.00 | 291,793 | 5.00 |
(Dollars in thousands) | Derivative Assets | Derivative Liabilities | |||||||||||||||||||||||||||
Fair Value | Fair Value | ||||||||||||||||||||||||||||
Balance Sheet Location | Sep 30, 2022 | Dec 31, 2021 | Balance Sheet Location | Sep 30, 2022 | Dec 31, 2021 | ||||||||||||||||||||||||
Derivatives Designated as Cash Flow Hedging Instruments: | |||||||||||||||||||||||||||||
Interest rate risk management contracts: | |||||||||||||||||||||||||||||
Interest rate swaps | Other assets | $540 | $182 | Other liabilities | $32,936 | $5,301 | |||||||||||||||||||||||
Derivatives not Designated as Hedging Instruments: | |||||||||||||||||||||||||||||
Loan related derivative contracts: | |||||||||||||||||||||||||||||
Interest rate contracts with customers | Other assets | 122 | 32,361 | Other liabilities | 71,028 | 2,015 | |||||||||||||||||||||||
Mirror contracts with counterparties | Other assets | 70,679 | 2,001 | Other liabilities | 122 | 32,480 | |||||||||||||||||||||||
Risk participation agreements | Other assets | — | 1 | Other liabilities | — | 2 | |||||||||||||||||||||||
Mortgage loan commitments: | |||||||||||||||||||||||||||||
Interest rate lock commitments | Other assets | 204 | 1,256 | Other liabilities | 186 | — | |||||||||||||||||||||||
Forward sale commitments | Other assets | 1,069 | 54 | Other liabilities | 211 | 905 | |||||||||||||||||||||||
Gross amounts | 72,614 | 35,855 | 104,483 | 40,703 | |||||||||||||||||||||||||
Less: amounts offset (1) | 24,516 | 2,167 | 24,516 | 2,167 | |||||||||||||||||||||||||
Derivative balances, net of offset | 48,098 | 33,688 | 79,967 | 38,536 | |||||||||||||||||||||||||
Less: collateral pledged (2) | — | — | 8,542 | 34,539 | |||||||||||||||||||||||||
Net amounts | $48,098 | $33,688 | $71,425 | $3,997 |
(Dollars in thousands) | Gain (Loss) Recognized in Other Comprehensive Income (Loss), Net of Tax | ||||||||||||||||||||||
Three Months | Nine Months | ||||||||||||||||||||||
Periods ended September 30, | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||
Derivatives Designated as Cash Flow Hedging Instruments: | |||||||||||||||||||||||
Interest rate risk management contracts: | |||||||||||||||||||||||
Interest rate swaps | ($6,973) | ($403) | ($20,281) | ($36) | |||||||||||||||||||
Total | ($6,973) | ($403) | ($20,281) | ($36) |
(Dollars in thousands) | Amount of Gain (Loss) Recognized in Income on Derivatives | |||||||||||||||||||||||||
Three Months | Nine Months | |||||||||||||||||||||||||
Periods ended September 30, | Statement of Income Location | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||||
Derivatives not Designated as Hedging Instruments: | ||||||||||||||||||||||||||
Loan related derivative contracts: | ||||||||||||||||||||||||||
Interest rate contracts with customers | Loan related derivative income | ($33,605) | ($2,715) | ($93,227) | ($21,281) | |||||||||||||||||||||
Mirror contracts with counterparties | Loan related derivative income | 34,646 | 3,558 | 95,189 | 23,173 | |||||||||||||||||||||
Risk participation agreements | Loan related derivative income | — | (115) | 49 | 478 | |||||||||||||||||||||
Mortgage loan commitments: | ||||||||||||||||||||||||||
Interest rate lock commitments | Mortgage banking revenues | (516) | (17) | (1,238) | (4,859) | |||||||||||||||||||||
Forward sale commitments | Mortgage banking revenues | 998 | (361) | 4,729 | 4,994 | |||||||||||||||||||||
Total | $1,523 | $350 | $5,502 | $2,505 |
(Dollars in thousands) | September 30, 2022 | December 31, 2021 | ||||||
Aggregate fair value | $24,054 | $40,196 | ||||||
Aggregate principal balance | 24,328 | 39,201 | ||||||
Difference between fair value and principal balance | ($274) | $995 |
(Dollars in thousands) | Total | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||
September 30, 2022 | ||||||||||||||
Assets: | ||||||||||||||
Available for sale debt securities: | ||||||||||||||
Obligations of U.S. government-sponsored enterprises | $197,855 | $— | $197,855 | $— | ||||||||||
Mortgage-backed securities issued by U.S. government agencies and U.S. government-sponsored enterprises | 764,264 | — | 764,264 | — | ||||||||||
Individual name issuer trust preferred debt securities | 8,800 | — | 8,800 | — | ||||||||||
Corporate bonds | 11,654 | — | 11,654 | — | ||||||||||
Mortgage loans held for sale | 24,054 | — | 24,054 | — | ||||||||||
Derivative assets | 48,098 | — | 48,098 | — | ||||||||||
Total assets at fair value on a recurring basis | $1,054,725 | $— | $1,054,725 | $— | ||||||||||
Liabilities: | ||||||||||||||
Derivative liabilities | $79,967 | $— | $79,967 | $— | ||||||||||
Total liabilities at fair value on a recurring basis | $79,967 | $— | $79,967 | $— |
(Dollars in thousands) | Total | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||
December 31, 2021 | ||||||||||||||
Assets: | ||||||||||||||
Available for sale debt securities: | ||||||||||||||
Obligations of U.S. government-sponsored enterprises | $196,454 | $— | $196,454 | $— | ||||||||||
Mortgage-backed securities issued by U.S. government agencies and U.S. government-sponsored enterprises | 824,962 | — | 824,962 | — | ||||||||||
Individual name issuer trust preferred debt securities | 9,138 | — | 9,138 | — | ||||||||||
Corporate bonds | 12,305 | — | 12,305 | — | ||||||||||
Mortgage loans held for sale | 40,196 | — | 40,196 | — | ||||||||||
Derivative assets | 33,688 | — | 33,688 | — | ||||||||||
Total assets at fair value on a recurring basis | $1,116,743 | $— | $1,116,743 | $— | ||||||||||
Liabilities: | ||||||||||||||
Derivative liabilities | $38,536 | $— | $38,536 | $— | ||||||||||
Total liabilities at fair value on a recurring basis | $38,536 | $— | $38,536 | $— |
(Dollars in thousands) | Fair Value | Valuation Technique | Unobservable Input | Inputs Utilized (Weighted Average) | ||||||||||
December 31, 2021 | ||||||||||||||
Collateral dependent individually analyzed loans | $— | Appraisals of collateral | Discount for costs to sell | 14% | ||||||||||
Appraisal adjustments | 100% | |||||||||||||
(Dollars in thousands) | |||||||||||||||||
September 30, 2022 | Carrying Amount | Total Fair Value | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||
Financial Assets: | |||||||||||||||||
Loans, net of allowance for credit losses on loans | $4,812,010 | $4,778,506 | $— | $— | $4,778,506 | ||||||||||||
Financial Liabilities: | |||||||||||||||||
Time deposits | $1,209,632 | $1,212,810 | $— | $1,212,810 | $— | ||||||||||||
FHLB advances | 700,000 | 699,221 | — | 699,221 | — | ||||||||||||
Junior subordinated debentures | 22,681 | 18,763 | — | 18,763 | — |
(Dollars in thousands) | |||||||||||||||||
December 31, 2021 | Carrying Amount | Total Fair Value | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||
Financial Assets: | |||||||||||||||||
Loans, net of allowance for credit losses on loans | $4,233,837 | $4,145,516 | $— | $— | $4,145,516 | ||||||||||||
Financial Liabilities: | |||||||||||||||||
Time deposits | $1,288,611 | $1,294,053 | $— | $1,294,053 | $— | ||||||||||||
FHLB advances | 145,000 | 144,862 | — | 144,862 | — | ||||||||||||
Junior subordinated debentures | 22,681 | 20,181 | — | 20,181 | — |
For the three months ended September 30, | 2022 | 2021 | |||||||||||||||
(Dollars in thousands) | Revenue (1) | ASC 606 Revenue (2) | Revenue (1) | ASC 606 Revenue (2) | |||||||||||||
Net interest income | $42,042 | $— | $36,070 | $— | |||||||||||||
Noninterest income: | |||||||||||||||||
Asset-based wealth management revenues | 9,302 | 9,302 | 10,224 | 10,224 | |||||||||||||
Transaction-based wealth management revenues | 223 | 223 | 231 | 231 | |||||||||||||
Total wealth management revenues | 9,525 | 9,525 | 10,455 | 10,455 | |||||||||||||
Mortgage banking revenues | 2,047 | — | 6,373 | — | |||||||||||||
Card interchange fees | 1,287 | 1,287 | 1,265 | 1,265 | |||||||||||||
Service charges on deposit accounts | 819 | 819 | 673 | 673 | |||||||||||||
Loan related derivative income | 1,041 | — | 728 | — | |||||||||||||
Income from bank-owned life insurance | 684 | — | 618 | — | |||||||||||||
Other income | 400 | 316 | 408 | 310 | |||||||||||||
Total noninterest income | 15,803 | 11,947 | 20,520 | 12,703 | |||||||||||||
Total revenues | $57,845 | $11,947 | $56,590 | $12,703 |
For the nine months ended September 30, | 2022 | 2021 | |||||||||||||||
(Dollars in thousands) | Revenue (1) | ASC 606 Revenue (2) | Revenue (1) | ASC 606 Revenue (2) | |||||||||||||
Net interest income | $114,648 | $— | $103,695 | $— | |||||||||||||
Noninterest income: | |||||||||||||||||
Asset-based wealth management revenues | 29,154 | 29,154 | 29,798 | 29,798 | |||||||||||||
Transaction-based wealth management revenues | 968 | 968 | 980 | 980 | |||||||||||||
Total wealth management revenues | 30,122 | 30,122 | 30,778 | 30,778 | |||||||||||||
Mortgage banking revenues | 7,630 | — | 24,294 | — | |||||||||||||
Card interchange fees | 3,754 | 3,754 | 3,714 | 3,714 | |||||||||||||
Service charges on deposit accounts | 2,250 | 2,250 | 1,917 | 1,917 | |||||||||||||
Loan related derivative income | 2,011 | — | 2,370 | — | |||||||||||||
Income from bank-owned life insurance | 1,900 | — | 1,781 | — | |||||||||||||
Other income | 1,147 | 880 | 2,233 | 1,834 | |||||||||||||
Total noninterest income | 48,814 | 37,006 | 67,087 | 38,243 | |||||||||||||
Total revenues | $163,462 | $37,006 | $170,782 | $38,243 |
(Dollars in thousands) | Three Months | Nine Months | |||||||||||||||
Periods ended September 30, | 2022 | 2021 | 2022 | 2021 | |||||||||||||
Revenue recognized at a point in time: | |||||||||||||||||
Card interchange fees | $1,287 | $1,265 | $3,754 | $3,714 | |||||||||||||
Service charges on deposit accounts | 628 | 531 | 1,782 | 1,516 | |||||||||||||
Other income | 249 | 247 | 692 | 1,678 | |||||||||||||
Revenue recognized over time: | |||||||||||||||||
Wealth management revenues | 9,525 | 10,455 | 30,122 | 30,778 | |||||||||||||
Service charges on deposit accounts | 191 | 142 | 468 | 401 | |||||||||||||
Other income | 67 | 63 | 188 | 156 | |||||||||||||
Total revenues from contracts in scope of Topic 606 | $11,947 | $12,703 | $37,006 | $38,243 |
(Dollars in thousands) | Qualified Pension Plan | Non-Qualified Retirement Plans | |||||||||||||||||||||||||||||||||
Three Months | Nine Months | Three Months | Nine Months | ||||||||||||||||||||||||||||||||
Periods ended September 30, | 2022 | 2021 | 2022 | 2021 | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||||||||||
Net Periodic Benefit Cost: | |||||||||||||||||||||||||||||||||||
Service cost (1) | $516 | $592 | $1,547 | $1,777 | $54 | $52 | $163 | $156 | |||||||||||||||||||||||||||
Interest cost (2) | 592 | 500 | 1,776 | 1,502 | 105 | 84 | 317 | 253 | |||||||||||||||||||||||||||
Expected return on plan assets (2) | (1,159) | (1,203) | (3,476) | (3,611) | — | — | — | — | |||||||||||||||||||||||||||
Recognized net actuarial loss (2) | 255 | 531 | 765 | 1,591 | 173 | 180 | 519 | 542 | |||||||||||||||||||||||||||
Net periodic benefit cost | $204 | $420 | $612 | $1,259 | $332 | $316 | $999 | $951 |
Qualified Pension Plan | Non-Qualified Retirement Plans | ||||||||||||||||||||||
For the nine months ended September 30, | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||
Measurement date | Dec 31, 2021 | Dec 31, 2020 | Dec 31, 2021 | Dec 31, 2020 | |||||||||||||||||||
Equivalent single discount rate for benefit obligations | 3.00% | 2.71% | 2.89% | 2.51% | |||||||||||||||||||
Equivalent single discount rate for service cost | 3.11 | 2.86 | 3.16 | 2.94 | |||||||||||||||||||
Equivalent single discount rate for interest cost | 2.67 | 2.16 | 2.48 | 1.97 | |||||||||||||||||||
Expected long-term return on plan assets | 5.25 | 5.75 | N/A | N/A | |||||||||||||||||||
Rate of compensation increase | 3.75 | 3.75 | 3.75 | 3.75 |
(Dollars in thousands) | Commercial Banking | Wealth Management Services | Consolidated Total | |||||||||||||||||||||||
Three months ended September 30, | 2022 | 2021 | 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
Net interest income (expense) | $42,038 | $36,085 | $4 | ($15) | $42,042 | $36,070 | ||||||||||||||||||||
Provision for credit losses | 800 | — | — | — | 800 | — | ||||||||||||||||||||
Net interest income (expense) after provision for credit losses | 41,238 | 36,085 | 4 | (15) | 41,242 | 36,070 | ||||||||||||||||||||
Noninterest income | 6,043 | 9,962 | 9,760 | 10,558 | 15,803 | 20,520 | ||||||||||||||||||||
Noninterest expenses: | ||||||||||||||||||||||||||
Depreciation and amortization expense | 751 | 740 | 348 | 365 | 1,099 | 1,105 | ||||||||||||||||||||
Other noninterest expenses | 23,995 | 23,538 | 7,973 | 7,877 | 31,968 | 31,415 | ||||||||||||||||||||
Total noninterest expenses | 24,746 | 24,278 | 8,321 | 8,242 | 33,067 | 32,520 | ||||||||||||||||||||
Income before income taxes | 22,535 | 21,769 | 1,443 | 2,301 | 23,978 | 24,070 | ||||||||||||||||||||
Income tax expense | 4,878 | 4,725 | 432 | 594 | 5,310 | 5,319 | ||||||||||||||||||||
Net income | $17,657 | $17,044 | $1,011 | $1,707 | $18,668 | $18,751 | ||||||||||||||||||||
Total assets at period end | $6,332,986 | $5,929,230 | $75,065 | $73,413 | $6,408,051 | $6,002,643 | ||||||||||||||||||||
Expenditures for long-lived assets | 1,206 | 310 | 137 | 28 | 1,343 | 338 |
(Dollars in thousands) | Commercial Banking | Wealth Management Services | Consolidated Total | |||||||||||||||||||||||
Nine months ended September 30, | 2022 | 2021 | 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
Net interest income (expense) | $114,709 | $103,737 | ($61) | ($42) | $114,648 | $103,695 | ||||||||||||||||||||
Provision for credit losses | (2,100) | (2,000) | — | — | (2,100) | (2,000) | ||||||||||||||||||||
Net interest income (expense) after provision for credit losses | 116,809 | 105,737 | (61) | (42) | 116,748 | 105,695 | ||||||||||||||||||||
Noninterest income | 18,174 | 35,032 | 30,640 | 32,055 | 48,814 | 67,087 | ||||||||||||||||||||
Noninterest expenses: | ||||||||||||||||||||||||||
Depreciation and amortization expense | 2,168 | 2,105 | 1,034 | 1,118 | 3,202 | 3,223 | ||||||||||||||||||||
Other noninterest expenses | 69,110 | 74,425 | 23,051 | 22,597 | 92,161 | 97,022 | ||||||||||||||||||||
Total noninterest expenses | 71,278 | 76,530 | 24,085 | 23,715 | 95,363 | 100,245 | ||||||||||||||||||||
Income before income taxes | 63,705 | 64,239 | 6,494 | 8,298 | 70,199 | 72,537 | ||||||||||||||||||||
Income tax expense | 13,423 | 13,810 | 1,668 | 2,045 | 15,091 | 15,855 | ||||||||||||||||||||
Net income | $50,282 | $50,429 | $4,826 | $6,253 | $55,108 | $56,682 | ||||||||||||||||||||
Total assets at period end | $6,332,986 | $5,929,230 | $75,065 | $73,413 | $6,408,051 | $6,002,643 | ||||||||||||||||||||
Expenditures for long-lived assets | 3,494 | 2,027 | 330 | 139 | 3,824 | 2,166 |
Three months ended September 30, | 2022 | 2021 | |||||||||||||||||||||
(Dollars in thousands) | Pre-tax Amounts | Income Taxes | Net of Tax | Pre-tax Amounts | Income Taxes | Net of Tax | |||||||||||||||||
Securities available for sale: | |||||||||||||||||||||||
Change in fair value of available for sale debt securities | ($61,931) | ($14,864) | ($47,067) | ($4,127) | ($990) | ($3,137) | |||||||||||||||||
Cash flow hedges: | |||||||||||||||||||||||
Change in fair value of cash flow hedges | (10,250) | (2,460) | (7,790) | (288) | (69) | (219) | |||||||||||||||||
Net cash flow hedge losses (gains) reclassified into earnings (1) | 1,075 | 258 | 817 | (243) | (59) | (184) | |||||||||||||||||
Net change in fair value of cash flow hedges | (9,175) | (2,202) | (6,973) | (531) | (128) | (403) | |||||||||||||||||
Defined benefit plan obligations: | |||||||||||||||||||||||
Amortization of net actuarial losses (2) | 428 | 102 | 326 | 711 | 171 | 540 | |||||||||||||||||
Total other comprehensive loss | ($70,678) | ($16,964) | ($53,714) | ($3,947) | ($947) | ($3,000) |
Nine months ended September 30, | 2022 | 2021 | |||||||||||||||||||||
(Dollars in thousands) | Pre-tax Amounts | Income Taxes | Net of Tax | Pre-tax Amounts | Income Taxes | Net of Tax | |||||||||||||||||
Securities available for sale: | |||||||||||||||||||||||
Change in fair value of available for sale debt securities | ($174,302) | ($41,833) | ($132,469) | ($16,212) | ($3,890) | ($12,322) | |||||||||||||||||
Cash flow hedges: | |||||||||||||||||||||||
Change in fair value of cash flow hedges | (27,394) | (6,574) | (20,820) | (21) | (5) | (16) | |||||||||||||||||
Net cash flow hedge losses (gains) reclassified into earnings (1) | 709 | 170 | 539 | (27) | (7) | (20) | |||||||||||||||||
Net change in fair value of cash flow hedges | (26,685) | (6,404) | (20,281) | (48) | (12) | (36) | |||||||||||||||||
Defined benefit plan obligations: | |||||||||||||||||||||||
Amortization of net actuarial losses (2) | 1,284 | 308 | 976 | 2,133 | 512 | 1,621 | |||||||||||||||||
Total other comprehensive loss | ($199,703) | ($47,929) | ($151,774) | ($14,127) | ($3,390) | ($10,737) |
(Dollars in thousands) | Net Unrealized Losses on Available For Sale Debt Securities | Net Unrealized Losses on Cash Flow Hedges | Net Unrealized Losses on Defined Benefit Plan Obligations | Total | |||||||||||||||||||
For the three months ended September 30, 2022 | |||||||||||||||||||||||
Balance at June 30, 2022 | ($92,197) | ($17,321) | ($8,523) | ($118,041) | |||||||||||||||||||
Other comprehensive loss before reclassifications | (47,067) | (7,790) | — | (54,857) | |||||||||||||||||||
Amounts reclassified from accumulated other comprehensive loss | — | 817 | 326 | 1,143 | |||||||||||||||||||
Net other comprehensive (loss) income | (47,067) | (6,973) | 326 | (53,714) | |||||||||||||||||||
Balance at September 30, 2022 | ($139,264) | ($24,294) | ($8,197) | ($171,755) |
(Dollars in thousands) | Net Unrealized Losses on Available For Sale Debt Securities | Net Unrealized Losses on Cash Flow Hedges | Net Unrealized Losses on Defined Benefit Plan Obligations | Total | |||||||||||||||||||
For the nine months ended September 30, 2022 | |||||||||||||||||||||||
Balance at December 31, 2021 | ($6,795) | ($4,013) | ($9,173) | ($19,981) | |||||||||||||||||||
Other comprehensive loss before reclassifications | (132,469) | (20,820) | — | (153,289) | |||||||||||||||||||
Amounts reclassified from accumulated other comprehensive loss | — | 539 | 976 | 1,515 | |||||||||||||||||||
Net other comprehensive (loss) income | (132,469) | (20,281) | 976 | (151,774) | |||||||||||||||||||
Balance at September 30, 2022 | ($139,264) | ($24,294) | ($8,197) | ($171,755) |
(Dollars in thousands) | Net Unrealized Gains (Losses) on Available For Sale Debt Securities | Net Unrealized Losses on Cash Flow Hedges | Net Unrealized Losses on Defined Benefit Plan Obligations | Total | |||||||||||||||||||
For the three months ended September 30, 2021 | |||||||||||||||||||||||
Balance at June 30, 2021 | $696 | ($1,080) | ($14,744) | ($15,128) | |||||||||||||||||||
Other comprehensive income before reclassifications | (3,137) | (219) | — | (3,356) | |||||||||||||||||||
Amounts reclassified from accumulated other comprehensive income (loss) | — | (184) | 540 | 356 | |||||||||||||||||||
Net other comprehensive income | (3,137) | (403) | 540 | (3,000) | |||||||||||||||||||
Balance at September 30, 2021 | ($2,441) | ($1,483) | ($14,204) | ($18,128) |
(Dollars in thousands) | Net Unrealized Gains (Losses) on Available For Sale Debt Securities | Net Unrealized Losses on Cash Flow Hedges | Net Unrealized Losses on Defined Benefit Plan Obligations | Total | |||||||||||||||||||
For the nine months ended September 30, 2021 | |||||||||||||||||||||||
Balance at December 31, 2020 | $9,881 | ($1,447) | ($15,825) | ($7,391) | |||||||||||||||||||
Other comprehensive income (loss) before reclassifications | (12,322) | (16) | — | (12,338) | |||||||||||||||||||
Amounts reclassified from accumulated other comprehensive income (loss) | — | (20) | 1,621 | 1,601 | |||||||||||||||||||
Net other comprehensive (loss) income | (12,322) | (36) | 1,621 | (10,737) | |||||||||||||||||||
Balance at September 30, 2021 | ($2,441) | ($1,483) | ($14,204) | ($18,128) |
(Dollars and shares in thousands, except per share amounts) | |||||||||||||||||||||||
Three Months | Nine Months | ||||||||||||||||||||||
Periods ended September 30, | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||
Earnings for basic and diluted earnings per common share: | |||||||||||||||||||||||
Net income | $18,668 | $18,751 | $55,108 | $56,682 | |||||||||||||||||||
Less: dividends and undistributed earnings allocated to participating securities | (53) | (55) | (164) | (163) | |||||||||||||||||||
Net income available to common shareholders | $18,615 | $18,696 | $54,944 | $56,519 | |||||||||||||||||||
Shares: | |||||||||||||||||||||||
Weighted average common shares | 17,174 | 17,320 | 17,269 | 17,303 | |||||||||||||||||||
Dilutive effect of common stock equivalents | 124 | 124 | 120 | 148 | |||||||||||||||||||
Weighted average diluted common shares | 17,298 | 17,444 | 17,389 | 17,451 | |||||||||||||||||||
Earnings per common share: | |||||||||||||||||||||||
Basic earnings per common share | $1.08 | $1.08 | $3.18 | $3.27 | |||||||||||||||||||
Diluted earnings per common share | $1.08 | $1.07 | $3.16 | $3.24 |
(Dollars in thousands) | Sep 30, 2022 | Dec 31, 2021 | |||||||||
Financial instruments whose contract amounts represent credit risk (unfunded commitments): | |||||||||||
Commitments to extend credit: | |||||||||||
Commercial loans | $678,907 | $516,344 | |||||||||
Home equity lines | 418,413 | 367,784 | |||||||||
Other loans | 144,584 | 122,492 | |||||||||
Standby letters of credit | 9,898 | 11,844 | |||||||||
Financial instruments whose notional amounts exceed the amounts of credit risk: | |||||||||||
Mortgage loan commitments: | |||||||||||
Interest rate lock commitments | 27,370 | 49,800 | |||||||||
Forward sale commitments | 64,148 | 103,626 | |||||||||
Loan related derivative contracts: | |||||||||||
Interest rate contracts with customers | 962,381 | 1,022,388 | |||||||||
Mirror contracts with counterparties | 962,381 | 1,022,388 | |||||||||
Risk participation-in agreements | 176,992 | 163,207 | |||||||||
Interest rate risk management contracts: | |||||||||||
Interest rate swaps | 320,000 | 320,000 |
(Dollars in thousands) | Commercial | Consumer | ||||||||||||||||||||||||
CRE | C&I | Total Commercial | Residential Real Estate | Home Equity | Other | Total Consumer | Total | |||||||||||||||||||
Beginning Balance | $1,279 | $834 | $2,113 | $58 | $— | $19 | $19 | $2,190 | ||||||||||||||||||
Provision | 185 | 25 | 210 | (8) | — | (2) | (2) | 200 | ||||||||||||||||||
Ending Balance | $1,464 | $859 | $2,323 | $50 | $— | $17 | $17 | $2,390 |
(Dollars in thousands) | Commercial | Consumer | ||||||||||||||||||||||||
CRE | C&I | Total Commercial | Residential Real Estate | Home Equity | Other | Total Consumer | Total | |||||||||||||||||||
Beginning Balance | $1,267 | $816 | $2,083 | $62 | $— | $16 | $16 | $2,161 | ||||||||||||||||||
Provision | 197 | 43 | 240 | (12) | — | 1 | 1 | 229 | ||||||||||||||||||
Ending Balance | $1,464 | $859 | $2,323 | $50 | $— | $17 | $17 | $2,390 |
(Dollars in thousands) | Commercial | Consumer | ||||||||||||||||||||||||
CRE | C&I | Total Commercial | Residential Real Estate | Home Equity | Other | Total Consumer | Total | |||||||||||||||||||
Beginning Balance | $1,214 | $1,045 | $2,259 | $56 | $— | $18 | $18 | $2,333 | ||||||||||||||||||
Provision | 4 | (8) | (4) | 4 | — | — | — | — | ||||||||||||||||||
Ending Balance | $1,218 | $1,037 | $2,255 | $60 | $— | $18 | $18 | $2,333 |
(Dollars in thousands) | Commercial | Consumer | ||||||||||||||||||||||||
CRE | C&I | Total Commercial | Residential Real Estate | Home Equity | Other | Total Consumer | Total | |||||||||||||||||||
Beginning Balance | $907 | $1,402 | $2,309 | $54 | $— | $19 | $19 | $2,382 | ||||||||||||||||||
Provision | 311 | (365) | (54) | 6 | — | (1) | (1) | (49) | ||||||||||||||||||
Ending Balance | $1,218 | $1,037 | $2,255 | $60 | $— | $18 | $18 | $2,333 |
(Dollars in thousands) | Three Months | Nine Months | |||||||||||||||||||||||||||||||||
Change | Change | ||||||||||||||||||||||||||||||||||
Periods ended September 30, | 2022 | 2021 | $ | % | 2022 | 2021 | $ | % | |||||||||||||||||||||||||||
Net interest income | $42,042 | $36,070 | $5,972 | 17 | % | $114,648 | $103,695 | $10,953 | 11 | % | |||||||||||||||||||||||||
Noninterest income | 15,803 | 20,520 | (4,717) | (23) | 48,814 | 67,087 | (18,273) | (27) | |||||||||||||||||||||||||||
Total revenues | 57,845 | 56,590 | 1,255 | 2 | 163,462 | 170,782 | (7,320) | (4) | |||||||||||||||||||||||||||
Provision for credit losses | 800 | — | 800 | 100 | (2,100) | (2,000) | (100) | (5) | |||||||||||||||||||||||||||
Noninterest expense | 33,067 | 32,520 | 547 | 2 | 95,363 | 100,245 | (4,882) | (5) | |||||||||||||||||||||||||||
Income before income taxes | 23,978 | 24,070 | (92) | — | 70,199 | 72,537 | (2,338) | (3) | |||||||||||||||||||||||||||
Income tax expense | 5,310 | 5,319 | (9) | — | 15,091 | 15,855 | (764) | (5) | |||||||||||||||||||||||||||
Net income | $18,668 | $18,751 | ($83) | — | % | $55,108 | $56,682 | ($1,574) | (3 | %) |
Three Months | Nine Months | ||||||||||||||||
Periods ended September 30, | 2022 | 2021 | 2022 | 2021 | |||||||||||||
Diluted earnings per common share | $1.08 | $1.07 | $3.16 | $3.24 | |||||||||||||
Return on average assets (net income divided by average assets) | 1.19 | % | 1.26 | % | 1.23 | % | 1.30 | % | |||||||||
Return on average equity (net income available for common shareholders divided by average equity) | 15.16 | % | 13.37 | % | 14.35 | % | 13.93 | % | |||||||||
Net interest income as a percentage of total revenues | 73 | % | 64 | % | 70 | % | 61 | % | |||||||||
Noninterest income as a percentage of total revenues | 27 | % | 36 | % | 30 | % | 39 | % |
Three months ended September 30, | 2022 | 2021 | Change | ||||||||||||||||||||||||||||||||
(Dollars in thousands) | Average Balance | Interest | Yield/ Rate | Average Balance | Interest | Yield/ Rate | Average Balance | Interest | Yield/ Rate | ||||||||||||||||||||||||||
Assets: | |||||||||||||||||||||||||||||||||||
Cash, federal funds sold and short-term investments | $92,708 | $503 | 2.15 | $179,574 | $56 | 0.12 | ($86,866) | $447 | 2.03 | ||||||||||||||||||||||||||
Mortgage loans held for sale | 34,503 | 361 | 4.15 | 41,261 | 298 | 2.87 | (6,758) | 63 | 1.28 | ||||||||||||||||||||||||||
Taxable debt securities | 1,150,674 | 6,061 | 2.09 | 1,045,997 | 3,683 | 1.40 | 104,677 | 2,378 | 0.69 | ||||||||||||||||||||||||||
FHLB stock | 25,377 | 88 | 1.38 | 18,909 | 95 | 1.99 | 6,468 | (7) | (0.61) | ||||||||||||||||||||||||||
Commercial real estate | 1,692,374 | 17,974 | 4.21 | 1,648,972 | 12,209 | 2.94 | 43,402 | 5,765 | 1.27 | ||||||||||||||||||||||||||
Commercial & industrial | 630,360 | 7,114 | 4.48 | 736,073 | 7,886 | 4.25 | (105,713) | (772) | 0.23 | ||||||||||||||||||||||||||
Total commercial | 2,322,734 | 25,088 | 4.29 | 2,385,045 | 20,095 | 3.34 | (62,311) | 4,993 | 0.95 | ||||||||||||||||||||||||||
Residential real estate | 2,045,833 | 17,379 | 3.37 | 1,623,913 | 13,511 | 3.30 | 421,920 | 3,868 | 0.07 | ||||||||||||||||||||||||||
Home equity | 269,654 | 2,804 | 4.13 | 252,938 | 2,043 | 3.20 | 16,716 | 761 | 0.93 | ||||||||||||||||||||||||||
Other | 15,299 | 171 | 4.43 | 19,822 | 247 | 4.94 | (4,523) | (76) | (0.51) | ||||||||||||||||||||||||||
Total consumer | 284,953 | 2,975 | 4.14 | 272,760 | 2,290 | 3.33 | 12,193 | 685 | 0.81 | ||||||||||||||||||||||||||
Total loans | 4,653,520 | 45,442 | 3.87 | 4,281,718 | 35,896 | 3.33 | 371,802 | 9,546 | 0.54 | ||||||||||||||||||||||||||
Total interest-earning assets | 5,956,782 | 52,455 | 3.49 | 5,567,459 | 40,028 | 2.85 | 389,323 | 12,427 | 0.64 | ||||||||||||||||||||||||||
Noninterest-earning assets | 259,347 | 351,678 | (92,331) | ||||||||||||||||||||||||||||||||
Total assets | $6,216,129 | $5,919,137 | $296,992 | ||||||||||||||||||||||||||||||||
Liabilities and Shareholders’ Equity: | |||||||||||||||||||||||||||||||||||
Interest-bearing demand deposits (in-market) | $267,670 | $822 | 1.22 | $206,237 | $51 | 0.10 | $61,433 | $771 | 1.12 | ||||||||||||||||||||||||||
NOW accounts | 871,038 | 212 | 0.10 | 782,963 | 129 | 0.07 | 88,075 | 83 | 0.03 | ||||||||||||||||||||||||||
Money market accounts | 1,137,875 | 2,231 | 0.78 | 1,014,204 | 586 | 0.23 | 123,671 | 1,645 | 0.55 | ||||||||||||||||||||||||||
Savings accounts | 582,513 | 100 | 0.07 | 530,956 | 70 | 0.05 | 51,557 | 30 | 0.02 | ||||||||||||||||||||||||||
Time deposits (in-market) | 797,199 | 1,983 | 0.99 | 672,012 | 1,695 | 1.00 | 125,187 | 288 | (0.01) | ||||||||||||||||||||||||||
Interest-bearing in-market deposits | 3,656,295 | 5,348 | 0.58 | 3,206,372 | 2,531 | 0.31 | 449,923 | 2,817 | 0.27 | ||||||||||||||||||||||||||
Wholesale brokered demand deposits | 31,014 | 166 | 2.12 | — | — | — | 31,014 | 166 | 2.12 | ||||||||||||||||||||||||||
Wholesale brokered time deposits | 381,984 | 1,142 | 1.19 | 722,233 | 258 | 0.14 | (340,249) | 884 | 1.05 | ||||||||||||||||||||||||||
Wholesale brokered deposits | 412,998 | 1,308 | 1.26 | 722,233 | 258 | 0.14 | (309,235) | 1,050 | 1.12 | ||||||||||||||||||||||||||
Total interest-bearing deposits | 4,069,293 | 6,656 | 0.65 | 3,928,605 | 2,789 | 0.28 | 140,688 | 3,867 | 0.37 | ||||||||||||||||||||||||||
FHLB advances | 549,729 | 3,234 | 2.33 | 317,766 | 872 | 1.09 | 231,963 | 2,362 | 1.24 | ||||||||||||||||||||||||||
Junior subordinated debentures | 22,681 | 206 | 3.60 | 22,681 | 92 | 1.61 | — | 114 | 1.99 | ||||||||||||||||||||||||||
Total interest-bearing liabilities | 4,641,703 | 10,096 | 0.86 | 4,269,052 | 3,753 | 0.35 | 372,651 | 6,343 | 0.51 | ||||||||||||||||||||||||||
Noninterest-bearing demand deposits | 944,153 | 952,676 | (8,523) | ||||||||||||||||||||||||||||||||
Other liabilities | 143,043 | 142,562 | 481 | ||||||||||||||||||||||||||||||||
Shareholders’ equity | 487,230 | 554,847 | (67,617) | ||||||||||||||||||||||||||||||||
Total liabilities and shareholders’ equity | $6,216,129 | $5,919,137 | $296,992 | ||||||||||||||||||||||||||||||||
Net interest income (FTE) | $42,359 | $36,275 | $6,084 | ||||||||||||||||||||||||||||||||
Interest rate spread | 2.63 | 2.50 | 0.13 | ||||||||||||||||||||||||||||||||
Net interest margin | 2.82 | 2.58 | 0.24 |
(Dollars in thousands) | |||||||||||
Three months ended September 30, | 2022 | 2021 | Change | ||||||||
Commercial loans | $317 | $205 | $112 | ||||||||
Nine months ended September 30, | 2022 | 2021 | Change | ||||||||||||||||||||||||||||||||
(Dollars in thousands) | Average Balance | Interest | Yield/ Rate | Average Balance | Interest | Yield/ Rate | Average Balance | Interest | Yield/ Rate | ||||||||||||||||||||||||||
Assets: | |||||||||||||||||||||||||||||||||||
Cash, federal funds sold and short-term investments | $128,606 | $769 | 0.80 | $160,350 | $121 | 0.10 | ($31,744) | $648 | 0.70 | ||||||||||||||||||||||||||
Mortgage loans held for sale | 29,985 | 851 | 3.79 | 53,307 | 1,144 | 2.87 | (23,322) | (293) | 0.92 | ||||||||||||||||||||||||||
Taxable debt securities | 1,106,632 | 15,209 | 1.84 | 997,741 | 10,366 | 1.39 | 108,891 | 4,843 | 0.45 | ||||||||||||||||||||||||||
FHLB stock | 15,745 | 218 | 1.85 | 24,265 | 338 | 1.86 | (8,520) | (120) | (0.01) | ||||||||||||||||||||||||||
Commercial real estate | 1,648,061 | 43,360 | 3.52 | 1,638,200 | 35,269 | 2.88 | 9,861 | 8,091 | 0.64 | ||||||||||||||||||||||||||
Commercial & industrial | 628,574 | 19,456 | 4.14 | 794,091 | 23,865 | 4.02 | (165,517) | (4,409) | 0.12 | ||||||||||||||||||||||||||
Total commercial | 2,276,635 | 62,816 | 3.69 | 2,432,291 | 59,134 | 3.25 | (155,656) | 3,682 | 0.44 | ||||||||||||||||||||||||||
Residential real estate | 1,875,175 | 46,376 | 3.31 | 1,531,529 | 39,248 | 3.43 | 343,646 | 7,128 | (0.12) | ||||||||||||||||||||||||||
Home equity | 257,814 | 6,753 | 3.50 | 255,959 | 6,220 | 3.25 | 1,855 | 533 | 0.25 | ||||||||||||||||||||||||||
Other | 15,995 | 550 | 4.60 | 20,301 | 742 | 4.89 | (4,306) | (192) | (0.29) | ||||||||||||||||||||||||||
Total consumer | 273,809 | 7,303 | 3.57 | 276,260 | 6,962 | 3.37 | (2,451) | 341 | 0.20 | ||||||||||||||||||||||||||
Total loans | 4,425,619 | 116,495 | 3.52 | 4,240,080 | 105,344 | 3.32 | 185,539 | 11,151 | 0.20 | ||||||||||||||||||||||||||
Total interest-earning assets | 5,706,587 | 133,542 | 3.13 | 5,475,743 | 117,313 | 2.86 | 230,844 | 16,229 | 0.27 | ||||||||||||||||||||||||||
Noninterest-earning assets | 268,744 | 346,514 | (77,770) | ||||||||||||||||||||||||||||||||
Total assets | $5,975,331 | $5,822,257 | $153,074 | ||||||||||||||||||||||||||||||||
Liabilities and Shareholders’ Equity: | |||||||||||||||||||||||||||||||||||
Interest-bearing demand deposits (in-market) | $255,014 | $1,114 | 0.58 | $190,979 | $196 | 0.14 | $64,035 | $918 | 0.44 | ||||||||||||||||||||||||||
NOW accounts | 867,464 | 492 | 0.08 | 747,385 | 350 | 0.06 | 120,079 | 142 | 0.02 | ||||||||||||||||||||||||||
Money market accounts | 1,193,599 | 3,984 | 0.45 | 958,812 | 1,852 | 0.26 | 234,787 | 2,132 | 0.19 | ||||||||||||||||||||||||||
Savings accounts | 570,129 | 246 | 0.06 | 513,110 | 211 | 0.05 | 57,019 | 35 | 0.01 | ||||||||||||||||||||||||||
Time deposits (in-market) | 800,037 | 5,997 | 1.00 | 687,278 | 5,822 | 1.13 | 112,759 | 175 | (0.13) | ||||||||||||||||||||||||||
Interest-bearing in-market deposits | 3,686,243 | 11,833 | 0.43 | 3,097,564 | 8,431 | 0.36 | 588,679 | 3,402 | 0.07 | ||||||||||||||||||||||||||
Wholesale brokered demand deposits | 17,197 | 212 | 1.65 | — | — | — | 17,197 | 212 | 1.65 | ||||||||||||||||||||||||||
Wholesale brokered time deposits | 396,465 | 1,677 | 0.57 | 655,165 | 982 | 0.20 | (258,700) | 695 | 0.37 | ||||||||||||||||||||||||||
Wholesale brokered deposits | 413,662 | 1,889 | 0.61 | 655,165 | 982 | 0.20 | (241,503) | 907 | 0.41 | ||||||||||||||||||||||||||
Total interest-bearing deposits | 4,099,905 | 13,722 | 0.45 | 3,752,729 | 9,413 | 0.34 | 347,176 | 4,309 | 0.11 | ||||||||||||||||||||||||||
FHLB advances | 285,590 | 3,891 | 1.82 | 438,213 | 3,253 | 0.99 | (152,623) | 638 | 0.83 | ||||||||||||||||||||||||||
Junior subordinated debentures | 22,681 | 443 | 2.61 | 22,681 | 278 | 1.64 | — | 165 | 0.97 | ||||||||||||||||||||||||||
Total interest-bearing liabilities | 4,408,176 | 18,056 | 0.55 | 4,213,623 | 12,944 | 0.41 | 194,553 | 5,112 | 0.14 | ||||||||||||||||||||||||||
Noninterest-bearing demand deposits | 925,433 | 918,760 | 6,673 | ||||||||||||||||||||||||||||||||
Other liabilities | 129,967 | 147,244 | (17,277) | ||||||||||||||||||||||||||||||||
Shareholders’ equity | 511,755 | 542,630 | (30,875) | ||||||||||||||||||||||||||||||||
Total liabilities and shareholders’ equity | $5,975,331 | $5,822,257 | $153,074 | ||||||||||||||||||||||||||||||||
Net interest income (FTE) | $115,486 | $104,369 | $11,117 | ||||||||||||||||||||||||||||||||
Interest rate spread | 2.58 | 2.45 | 0.13 | ||||||||||||||||||||||||||||||||
Net interest margin | 2.71 | 2.55 | 0.16 |
(Dollars in thousands) | |||||||||||
Nine months ended September 30, | 2022 | 2021 | Change | ||||||||
Commercial loans | $838 | $674 | $164 | ||||||||
(Dollars in thousands) | Three Months Ended September 30, 2022 vs. 2021 | Nine Months Ended September 30, 2022 vs. 2021 | |||||||||||||||||||||
Change Due to | Change Due to | ||||||||||||||||||||||
Volume | Rate | Net Change | Volume | Rate | Net Change | ||||||||||||||||||
Interest on Interest-Earning Assets: | |||||||||||||||||||||||
Cash, federal funds sold and other short-term investments | ($39) | $486 | $447 | ($28) | $676 | $648 | |||||||||||||||||
Mortgage loans held for sale | (55) | 118 | 63 | (592) | 299 | (293) | |||||||||||||||||
Taxable debt securities | 401 | 1,977 | 2,378 | 1,221 | 3,622 | 4,843 | |||||||||||||||||
FHLB stock | 27 | (34) | (7) | (118) | (2) | (120) | |||||||||||||||||
Commercial real estate | 331 | 5,434 | 5,765 | 213 | 7,878 | 8,091 | |||||||||||||||||
Commercial & industrial | (1,181) | 409 | (772) | (5,104) | 695 | (4,409) | |||||||||||||||||
Total commercial | (850) | 5,843 | 4,993 | (4,891) | 8,573 | 3,682 | |||||||||||||||||
Residential real estate | 3,576 | 292 | 3,868 | 8,545 | (1,417) | 7,128 | |||||||||||||||||
Home equity | 141 | 620 | 761 | 46 | 487 | 533 | |||||||||||||||||
Other | (52) | (24) | (76) | (150) | (42) | (192) | |||||||||||||||||
Total consumer | 89 | 596 | 685 | (104) | 445 | 341 | |||||||||||||||||
Total loans | 2,815 | 6,731 | 9,546 | 3,550 | 7,601 | 11,151 | |||||||||||||||||
Total interest income | 3,149 | 9,278 | 12,427 | 4,033 | 12,196 | 16,229 | |||||||||||||||||
Interest on Interest-Bearing Liabilities: | |||||||||||||||||||||||
Interest-bearing demand deposits (in-market) | 23 | 748 | 771 | 88 | 830 | 918 | |||||||||||||||||
NOW accounts | 17 | 66 | 83 | 46 | 96 | 142 | |||||||||||||||||
Money market accounts | 80 | 1,565 | 1,645 | 535 | 1,597 | 2,132 | |||||||||||||||||
Savings accounts | 6 | 24 | 30 | 13 | 22 | 35 | |||||||||||||||||
Time deposits (in-market) | 305 | (17) | 288 | 888 | (713) | 175 | |||||||||||||||||
Interest-bearing in-market deposits | 431 | 2,386 | 2,817 | 1,570 | 1,832 | 3,402 | |||||||||||||||||
Wholesale brokered demand deposits | 166 | — | 166 | 212 | — | 212 | |||||||||||||||||
Wholesale brokered time deposits | (174) | 1,058 | 884 | (516) | 1,211 | 695 | |||||||||||||||||
Wholesale brokered deposits | (8) | 1,058 | 1,050 | (304) | 1,211 | 907 | |||||||||||||||||
Total interest-bearing deposits | 423 | 3,444 | 3,867 | 1,266 | 3,043 | 4,309 | |||||||||||||||||
FHLB advances | 923 | 1,439 | 2,362 | (1,410) | 2,048 | 638 | |||||||||||||||||
Junior subordinated debentures | — | 114 | 114 | — | 165 | 165 | |||||||||||||||||
Total interest expense | 1,346 | 4,997 | 6,343 | (144) | 5,256 | 5,112 | |||||||||||||||||
Net interest income (FTE) | $1,803 | $4,281 | $6,084 | $4,177 | $6,940 | $11,117 |
(Dollars in thousands) | Three Months | Nine Months | |||||||||||||||||||||||||||||||||||||||||||||
Change | Change | ||||||||||||||||||||||||||||||||||||||||||||||
Periods ended September 30, | 2022 | 2021 | $ | % | 2022 | 2021 | $ | % | |||||||||||||||||||||||||||||||||||||||
Noninterest income: | |||||||||||||||||||||||||||||||||||||||||||||||
Wealth management revenues | $9,525 | $10,455 | ($930) | (9 | %) | $30,122 | $30,778 | ($656) | (2 | %) | |||||||||||||||||||||||||||||||||||||
Mortgage banking revenues | 2,047 | 6,373 | (4,326) | (68) | 7,630 | 24,294 | (16,664) | (69) | |||||||||||||||||||||||||||||||||||||||
Card interchange fees | 1,287 | 1,265 | 22 | 2 | 3,754 | 3,714 | 40 | 1 | |||||||||||||||||||||||||||||||||||||||
Service charges on deposit accounts | 819 | 673 | 146 | 22 | 2,250 | 1,917 | 333 | 17 | |||||||||||||||||||||||||||||||||||||||
Loan related derivative income | 1,041 | 728 | 313 | 43 | 2,011 | 2,370 | (359) | (15) | |||||||||||||||||||||||||||||||||||||||
Income from bank-owned life insurance | 684 | 618 | 66 | 11 | 1,900 | 1,781 | 119 | 7 | |||||||||||||||||||||||||||||||||||||||
Other income | 400 | 408 | (8) | (2) | 1,147 | 2,233 | (1,086) | (49) | |||||||||||||||||||||||||||||||||||||||
Total noninterest income | $15,803 | $20,520 | ($4,717) | (23 | %) | $48,814 | $67,087 | ($18,273) | (27 | %) |
(Dollars in thousands) | Three Months | Nine Months | |||||||||||||||||||||||||||||||||||||||||||||
Change | Change | ||||||||||||||||||||||||||||||||||||||||||||||
Periods ended September 30, | 2022 | 2021 | $ | % | 2022 | 2021 | $ | % | |||||||||||||||||||||||||||||||||||||||
Wealth management revenues: | |||||||||||||||||||||||||||||||||||||||||||||||
Asset-based revenues | $9,302 | $10,224 | ($922) | (9 | %) | $29,154 | $29,798 | ($644) | (2 | %) | |||||||||||||||||||||||||||||||||||||
Transaction-based revenues | 223 | 231 | (8) | (3) | 968 | 980 | (12) | (1) | |||||||||||||||||||||||||||||||||||||||
Total wealth management revenues | $9,525 | $10,455 | ($930) | (9 | %) | $30,122 | $30,778 | ($656) | (2 | %) |
(Dollars in thousands) | |||||||||||||||||||||||
Three Months | Nine Months | ||||||||||||||||||||||
Periods ended September 30, | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||
Wealth management assets under administration: | |||||||||||||||||||||||
Balance at the beginning of period | $6,650,097 | $7,441,519 | $7,784,211 | $6,866,737 | |||||||||||||||||||
Net investment (depreciation) appreciation & income | (239,762) | (4,830) | (1,444,785) | 572,506 | |||||||||||||||||||
Net client asset (outflows) inflows | (87,578) | 6,707 | (16,669) | 4,153 | |||||||||||||||||||
Balance at the end of period | $6,322,757 | $7,443,396 | $6,322,757 | $7,443,396 |
(Dollars in thousands) | Three Months | Nine Months | |||||||||||||||||||||||||||||||||
Change | Change | ||||||||||||||||||||||||||||||||||
Periods ended September 30, | 2022 | 2021 | $ | % | 2022 | 2021 | $ | % | |||||||||||||||||||||||||||
Mortgage banking revenues: | |||||||||||||||||||||||||||||||||||
Realized gains on loan sales, net (1) | $1,718 | $5,750 | ($4,032) | (70 | %) | $6,962 | $28,057 | ($21,095) | (75 | %) | |||||||||||||||||||||||||
Changes in fair value, net (2) | (226) | 467 | (693) | (148) | (798) | (3,964) | 3,166 | 80 | |||||||||||||||||||||||||||
Loan servicing fee income, net (3) | 555 | 156 | 399 | 256 | 1,466 | 201 | 1,265 | 629 | |||||||||||||||||||||||||||
Total mortgage banking revenues | $2,047 | $6,373 | ($4,326) | (68 | %) | $7,630 | $24,294 | ($16,664) | (69 | %) | |||||||||||||||||||||||||
Loans sold to the secondary market (4) | $75,324 | $173,861 | ($98,537) | (57 | %) | $285,193 | $756,438 | ($471,245) | (62 | %) |
(Dollars in thousands) | Three Months | Nine Months | |||||||||||||||||||||||||||||||||||||||||||||
Change | Change | ||||||||||||||||||||||||||||||||||||||||||||||
Periods ended September 30, | 2022 | 2021 | $ | % | 2022 | 2021 | $ | % | |||||||||||||||||||||||||||||||||||||||
Noninterest expense: | |||||||||||||||||||||||||||||||||||||||||||||||
Salaries and employee benefits | $21,609 | $22,162 | ($553) | (2 | %) | $62,992 | $65,771 | ($2,779) | (4 | %) | |||||||||||||||||||||||||||||||||||||
Outsourced services | 3,552 | 3,294 | 258 | 8 | 10,169 | 9,711 | 458 | 5 | |||||||||||||||||||||||||||||||||||||||
Net occupancy | 2,234 | 2,134 | 100 | 5 | 6,708 | 6,304 | 404 | 6 | |||||||||||||||||||||||||||||||||||||||
Equipment | 939 | 977 | (38) | (4) | 2,795 | 2,946 | (151) | (5) | |||||||||||||||||||||||||||||||||||||||
Legal, audit and professional fees | 693 | 767 | (74) | (10) | 2,140 | 2,042 | 98 | 5 | |||||||||||||||||||||||||||||||||||||||
FDIC deposit insurance costs | 430 | 482 | (52) | (11) | 1,198 | 1,201 | (3) | — | |||||||||||||||||||||||||||||||||||||||
Advertising and promotion | 799 | 559 | 240 | 43 | 1,874 | 1,341 | 533 | 40 | |||||||||||||||||||||||||||||||||||||||
Amortization of intangibles | 215 | 223 | (8) | (4) | 648 | 674 | (26) | (4) | |||||||||||||||||||||||||||||||||||||||
Debt prepayment penalties | — | — | — | — | — | 4,230 | (4,230) | (100) | |||||||||||||||||||||||||||||||||||||||
Other | 2,596 | 1,922 | 674 | 35 | 6,839 | 6,025 | 814 | 14 | |||||||||||||||||||||||||||||||||||||||
Total noninterest expense | $33,067 | $32,520 | $547 | 2 | % | $95,363 | $100,245 | ($4,882) | (5 | %) |
(Dollars in thousands) | |||||||||||||||||
Three Months | Nine Months | ||||||||||||||||
Periods ended September 30, | 2022 | 2021 | 2022 | 2021 | |||||||||||||
Income tax expense | $5,310 | $5,319 | $15,091 | $15,855 | |||||||||||||
Effective income tax rate | 22.1 | % | 22.1 | % | 21.5 | % | 21.9 | % |
(Dollars in thousands) | Three Months | Nine Months | |||||||||||||||||||||||||||||||||
Change | Change | ||||||||||||||||||||||||||||||||||
Periods ended September 30, | 2022 | 2021 | $ | % | 2022 | 2021 | $ | % | |||||||||||||||||||||||||||
Net interest income | $42,038 | $36,085 | $5,953 | 16 | % | $114,709 | $103,737 | $10,972 | 11 | % | |||||||||||||||||||||||||
Provision for credit losses | 800 | — | 800 | 100 | (2,100) | (2,000) | (100) | 5 | |||||||||||||||||||||||||||
Net interest income after provision for credit losses | 41,238 | 36,085 | 5,153 | 14 | 116,809 | 105,737 | 11,072 | 10 | |||||||||||||||||||||||||||
Noninterest income | 6,043 | 9,962 | (3,919) | (39) | 18,174 | 35,032 | (16,858) | (48) | |||||||||||||||||||||||||||
Noninterest expense | 24,746 | 24,278 | 468 | 2 | 71,278 | 76,530 | (5,252) | (7) | |||||||||||||||||||||||||||
Income before income taxes | 22,535 | 21,769 | 766 | 4 | 63,705 | 64,239 | (534) | (1) | |||||||||||||||||||||||||||
Income tax expense | 4,878 | 4,725 | 153 | 3 | 13,423 | 13,810 | (387) | (3) | |||||||||||||||||||||||||||
Net income | $17,657 | $17,044 | $613 | 4 | % | $50,282 | $50,429 | ($147) | — | % |
(Dollars in thousands) | Three Months | Nine Months | |||||||||||||||||||||||||||||||||
Change | Change | ||||||||||||||||||||||||||||||||||
Periods ended September 30, | 2022 | 2021 | $ | % | 2022 | 2021 | $ | % | |||||||||||||||||||||||||||
Net interest expense | $4 | ($15) | $19 | 127 | % | ($61) | ($42) | ($19) | 45 | % | |||||||||||||||||||||||||
Noninterest income | 9,760 | 10,558 | (798) | (8) | 30,640 | 32,055 | (1,415) | (4) | |||||||||||||||||||||||||||
Noninterest expense | 8,321 | 8,242 | 79 | 1 | 24,085 | 23,715 | 370 | 2 | |||||||||||||||||||||||||||
Income before income taxes | 1,443 | 2,301 | (858) | (37) | 6,494 | 8,298 | (1,804) | (22) | |||||||||||||||||||||||||||
Income tax expense | 432 | 594 | (162) | (27) | 1,668 | 2,045 | (377) | (18) | |||||||||||||||||||||||||||
Net income | $1,011 | $1,707 | ($696) | (41 | %) | $4,826 | $6,253 | ($1,427) | (23 | %) |
(Dollars in thousands) | Change | |||||||||||||||||||
September 30, 2022 | December 31, 2021 | $ | % | |||||||||||||||||
Cash and due from banks | $130,066 | $175,259 | ($45,193) | (26 | %) | |||||||||||||||
Total securities | 982,573 | 1,042,859 | (60,286) | (6) | ||||||||||||||||
Total loans | 4,848,873 | 4,272,925 | 575,948 | 13 | ||||||||||||||||
Allowance for credit losses on loans | 36,863 | 39,088 | (2,225) | (6) | ||||||||||||||||
Total assets | 6,408,051 | 5,851,127 | 556,924 | 10 | ||||||||||||||||
Total deposits | 5,069,857 | 4,980,051 | 89,806 | 2 | ||||||||||||||||
FHLB advances | 700,000 | 145,000 | 555,000 | 383 | ||||||||||||||||
Total shareholders’ equity | 432,274 | 564,808 | (132,534) | (23) |
(Dollars in thousands) | September 30, 2022 | December 31, 2021 | |||||||||||||||||||||
Amount | % | Amount | % | ||||||||||||||||||||
Available for Sale Debt Securities: | |||||||||||||||||||||||
Obligations of U.S. government-sponsored enterprises | $197,855 | 20 | % | $196,454 | 19 | % | |||||||||||||||||
Mortgage-backed securities issued by U.S. government agencies and U.S. government-sponsored enterprises | 764,264 | 78 | 824,962 | 79 | |||||||||||||||||||
Individual name issuer trust preferred debt securities | 8,800 | 1 | 9,138 | 1 | |||||||||||||||||||
Corporate bonds | 11,654 | 1 | 12,305 | 1 | |||||||||||||||||||
Total available for sale debt securities | $982,573 | 100 | % | $1,042,859 | 100 | % |
(Dollars in thousands) | September 30, 2022 | December 31, 2021 | |||||||||||||||||||||
Amount | % | Amount | % | ||||||||||||||||||||
Commercial: | |||||||||||||||||||||||
Commercial real estate (1) | $1,762,687 | 36 | % | $1,639,062 | 38 | % | |||||||||||||||||
Commercial & industrial (2) | 652,758 | 14 | 641,555 | 15 | |||||||||||||||||||
Total commercial | 2,415,445 | 50 | 2,280,617 | 53 | |||||||||||||||||||
Residential Real Estate: | |||||||||||||||||||||||
Residential real estate (3) | 2,144,098 | 44 | 1,726,975 | 40 | |||||||||||||||||||
Consumer: | |||||||||||||||||||||||
Home equity | 273,742 | 6 | 247,697 | 6 | |||||||||||||||||||
Other (4) | 15,588 | — | 17,636 | 1 | |||||||||||||||||||
Total consumer | 289,330 | 6 | 265,333 | 7 | |||||||||||||||||||
Total loans | $4,848,873 | 100 | % | $4,272,925 | 100 | % |
(Dollars in thousands) | September 30, 2022 | December 31, 2021 | |||||||||||||||
Outstanding Balance | % of Total | Outstanding Balance | % of Total | ||||||||||||||
Connecticut | $674,816 | 38 | % | $643,182 | 39 | % | |||||||||||
Massachusetts | 529,364 | 30 | 464,018 | 28 | |||||||||||||
Rhode Island | 396,869 | 23 | 408,496 | 25 | |||||||||||||
Subtotal | 1,601,049 | 91 | 1,515,696 | 92 | |||||||||||||
All other states | 161,638 | 9 | 123,366 | 8 | |||||||||||||
Total | $1,762,687 | 100 | % | $1,639,062 | 100 | % |
(Dollars in thousands) | September 30, 2022 | December 31, 2021 | |||||||||||||||||||||
Count | Outstanding Balance | % of Total | Count | Outstanding Balance | % of Total | ||||||||||||||||||
CRE Portfolio Segmentation: | |||||||||||||||||||||||
Retail | 109 | $441,631 | 25 | % | 121 | $389,487 | 24 | % | |||||||||||||||
Multi-family dwelling | 123 | 429,796 | 24 | 127 | 474,229 | 29 | |||||||||||||||||
Office | 55 | 253,816 | 14 | 57 | 216,602 | 13 | |||||||||||||||||
Hospitality | 32 | 196,503 | 11 | 31 | 184,990 | 11 | |||||||||||||||||
Industrial and warehouse | 39 | 176,081 | 10 | 35 | 137,254 | 8 | |||||||||||||||||
Healthcare | 15 | 138,475 | 8 | 13 | 128,189 | 8 | |||||||||||||||||
Commercial mixed use | 20 | 43,235 | 2 | 20 | 38,978 | 2 | |||||||||||||||||
Other | 36 | 83,150 | 6 | 36 | 69,333 | 5 | |||||||||||||||||
Total CRE loans | 429 | $1,762,687 | 100 | % | 440 | $1,639,062 | 100 | % | |||||||||||||||
Average CRE loan size | $4,109 | $3,725 | |||||||||||||||||||||
Largest individual CRE loan outstanding | $65,424 | $39,945 |
(Dollars in thousands) | September 30, 2022 | December 31, 2021 | |||||||||||||||||||||
Count | Outstanding Balance | % of Total | Count | Outstanding Balance | % of Total | ||||||||||||||||||
C&I Portfolio Segmentation: | |||||||||||||||||||||||
Healthcare and social assistance | 70 | $194,128 | 30 | % | 101 | $174,376 | 27 | % | |||||||||||||||
Owner occupied and other real estate | 162 | 71,431 | 11 | 185 | 72,957 | 11 | |||||||||||||||||
Manufacturing | 54 | 55,489 | 9 | 65 | 55,341 | 9 | |||||||||||||||||
Transportation and warehousing | 20 | 50,597 | 8 | 31 | 35,064 | 5 | |||||||||||||||||
Retail | 55 | 49,365 | 8 | 79 | 47,290 | 7 | |||||||||||||||||
Educational services | 20 | 48,208 | 7 | 28 | 52,211 | 8 | |||||||||||||||||
Finance and insurance | 58 | 31,579 | 5 | 59 | 31,279 | 5 | |||||||||||||||||
Entertainment and recreation | 24 | 26,050 | 4 | 37 | 32,087 | 5 | |||||||||||||||||
Information | 8 | 22,258 | 3 | 14 | 25,045 | 4 | |||||||||||||||||
Accommodation and food services | 49 | 17,499 | 3 | 114 | 28,320 | 4 | |||||||||||||||||
Professional, scientific and technical | 37 | 6,357 | 1 | 69 | 8,912 | 1 | |||||||||||||||||
Public administration | 12 | 4,223 | 1 | 16 | 5,441 | 1 | |||||||||||||||||
Other | 164 | 75,574 | 10 | 281 | 73,232 | 13 | |||||||||||||||||
Total C&I loans | 733 | $652,758 | 100 | % | 1,079 | $641,555 | 100 | % | |||||||||||||||
Average C&I loan size | $891 | $595 | |||||||||||||||||||||
Largest individual C&I loan outstanding | $27,671 | $18,721 |
(Dollars in thousands) | September 30, 2022 | December 31, 2021 | |||||||||||||||
Amount | % of Total | Amount | % of Total | ||||||||||||||
Massachusetts | $1,552,728 | 72 | % | $1,207,789 | 70 | % | |||||||||||
Rhode Island | 423,070 | 20 | 365,831 | 21 | |||||||||||||
Connecticut | 143,701 | 7 | 132,430 | 8 | |||||||||||||
Subtotal | 2,119,499 | 99 | 1,706,050 | 99 | |||||||||||||
All other states | 24,599 | 1 | 20,925 | 1 | |||||||||||||
Total (1) | $2,144,098 | 100 | % | $1,726,975 | 100 | % |
(Dollars in thousands) | Three Months | Nine Months | |||||||||||||||||||||||||||||||||
Periods ended September 30, | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||||||||||||||
Amount | % of Total | Amount | % of Total | Amount | % of Total | Amount | % of Total | ||||||||||||||||||||||||||||
Originations for retention in portfolio (1) | $225,132 | 74 | % | $205,293 | 52 | % | $653,295 | 71 | % | $581,905 | 44 | % | |||||||||||||||||||||||
Originations for sale to the secondary market (2) | 77,242 | 26 | 190,702 | 48 | 270,320 | 29 | 744,589 | 56 | |||||||||||||||||||||||||||
Total | $302,374 | 100 | % | $395,995 | 100 | % | $923,615 | 100 | % | $1,326,494 | 100 | % |
(Dollars in thousands) | |||||||||||||||||||||||||||||||||||
Three Months | Nine Months | ||||||||||||||||||||||||||||||||||
Periods ended September 30, | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||||||||||||||
Amount | % of Total | Amount | % of Total | Amount | % of Total | Amount | % of Total | ||||||||||||||||||||||||||||
Loans sold with servicing rights retained | $34,659 | 46 | % | $108,445 | 62 | % | $72,764 | 26 | % | $570,370 | 75 | % | |||||||||||||||||||||||
Loans sold with servicing rights released (1) | 40,665 | 54 | 65,416 | 38 | 212,429 | 74 | 186,068 | 25 | |||||||||||||||||||||||||||
Total | $75,324 | 100 | % | $173,861 | 100 | % | $285,193 | 100 | % | $756,438 | 100 | % |
(Dollars in thousands) | Sep 30, 2022 | Dec 31, 2021 | |||||||||
Commercial: | |||||||||||
Commercial real estate | $— | $— | |||||||||
Commercial & industrial | — | — | |||||||||
Total commercial | — | — | |||||||||
Residential Real Estate: | |||||||||||
Residential real estate | 11,700 | 13,576 | |||||||||
Consumer: | |||||||||||
Home equity | 422 | 627 | |||||||||
Other | — | — | |||||||||
Total consumer | 422 | 627 | |||||||||
Total nonaccrual loans | 12,122 | 14,203 | |||||||||
OREO, net | — | — | |||||||||
Total nonperforming assets | $12,122 | $14,203 | |||||||||
Nonperforming assets to total assets | 0.19 | % | 0.24 | % | |||||||
Nonperforming loans to total loans | 0.25 | % | 0.33 | % | |||||||
Total past due loans to total loans | 0.16 | % | 0.24 | % | |||||||
Accruing loans 90 days or more past due | $— | $— |
(Dollars in thousands) | Three Months | Nine Months | |||||||||||||||||||||
For the periods ended September 30, | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||
Balance at beginning of period | $12,414 | $10,481 | $14,203 | $13,197 | |||||||||||||||||||
Additions to nonaccrual status | 521 | 2,583 | 1,106 | 3,854 | |||||||||||||||||||
Loans returned to accruing status | (400) | — | (699) | (877) | |||||||||||||||||||
Loans charged-off | (63) | (249) | (122) | (630) | |||||||||||||||||||
Payments, payoffs and other changes | (350) | (1,839) | (2,366) | (4,568) | |||||||||||||||||||
Balance at end of period | $12,122 | $10,976 | $12,122 | $10,976 |
(Dollars in thousands) | September 30, 2022 | December 31, 2021 | |||||||||||||||||||||||||||||||||||||||
Days Past Due | Days Past Due | ||||||||||||||||||||||||||||||||||||||||
Over 90 | Under 90 | Total | % (1) | Over 90 | Under 90 | Total | % (1) | ||||||||||||||||||||||||||||||||||
Commercial: | |||||||||||||||||||||||||||||||||||||||||
Commercial real estate | $— | $— | $— | — | % | $— | $— | $— | — | % | |||||||||||||||||||||||||||||||
Commercial & industrial | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||
Total commercial | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||
Residential Real Estate: | |||||||||||||||||||||||||||||||||||||||||
Residential real estate | 5,430 | 6,270 | 11,700 | 0.55 | 4,662 | 8,914 | 13,576 | 0.79 | |||||||||||||||||||||||||||||||||
Consumer: | |||||||||||||||||||||||||||||||||||||||||
Home equity | 50 | 372 | 422 | 0.15 | 108 | 519 | 627 | 0.25 | |||||||||||||||||||||||||||||||||
Other | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||
Total consumer | 50 | 372 | 422 | 0.15 | 108 | 519 | 627 | 0.24 | |||||||||||||||||||||||||||||||||
Total nonaccrual loans | $5,480 | $6,642 | $12,122 | 0.25 | % | $4,770 | $9,433 | $14,203 | 0.33 | % |
(Dollars in thousands) | Sep 30, 2022 | Dec 31, 2021 | |||||||||
Accruing TDRs | |||||||||||
Commercial: | |||||||||||
Commercial real estate | $3,609 | $10,603 | |||||||||
Commercial & industrial | 844 | 2,792 | |||||||||
Total commercial | 4,453 | 13,395 | |||||||||
Residential Real Estate: | |||||||||||
Residential real estate | 2,204 | 2,372 | |||||||||
Consumer: | |||||||||||
Home equity | 557 | 561 | |||||||||
Other | — | — | |||||||||
Total consumer | 557 | 561 | |||||||||
Accruing TDRs | 7,214 | 16,328 | |||||||||
Nonaccrual TDRs | |||||||||||
Commercial: | |||||||||||
Commercial real estate | — | — | |||||||||
Commercial & industrial | — | — | |||||||||
Total commercial | — | — | |||||||||
Residential Real Estate: | |||||||||||
Residential real estate | 2,819 | 2,748 | |||||||||
Consumer: | |||||||||||
Home equity | 71 | 71 | |||||||||
Other | — | — | |||||||||
Total consumer | 71 | 71 | |||||||||
Nonaccrual TDRs | 2,890 | 2,819 | |||||||||
Total TDRs | $10,104 | $19,147 |
(Dollars in thousands) | September 30, 2022 | December 31, 2021 | |||||||||||||||||||||
Amount | % (1) | Amount | % (1) | ||||||||||||||||||||
Commercial: | |||||||||||||||||||||||
Commercial real estate | $— | — | % | $— | — | % | |||||||||||||||||
Commercial & industrial | 4 | — | 3 | — | |||||||||||||||||||
Total commercial | 4 | — | 3 | — | |||||||||||||||||||
Residential Real Estate: | |||||||||||||||||||||||
Residential real estate | 7,256 | 0.34 | 9,622 | 0.56 | |||||||||||||||||||
Consumer: | |||||||||||||||||||||||
Home equity | 252 | 0.09 | 765 | 0.31 | |||||||||||||||||||
Other | 17 | 0.11 | 21 | 0.12 | |||||||||||||||||||
Total consumer | 269 | 0.09 | 786 | 0.30 | |||||||||||||||||||
Total past due loans | $7,529 | 0.16 | % | $10,411 | 0.24 | % |
(Dollars in thousands) | September 30, 2022 | December 31, 2021 | |||||||||||||||||||||
Loans | Related Allowance | Allowance / Loans | Loans | Related Allowance | Allowance / Loans | ||||||||||||||||||
Individually analyzed loans | $12,024 | $652 | 5.42 | % | $21,080 | $682 | 3.24 | % | |||||||||||||||
Pooled (collectively evaluated) loans | 4,836,849 | 36,211 | 0.75 | 4,251,845 | 38,406 | 0.90 | |||||||||||||||||
Total | $4,848,873 | $36,863 | 0.76 | % | $4,272,925 | $39,088 | 0.91 | % |
(Dollars in thousands) | September 30, 2022 | December 31, 2021 | |||||||||||||||||||||||||||||||||
Allocated ACL | ACL to Loans | Loans to Total Portfolio (1) | Allocated ACL | ACL to Loans | Loans to Total Portfolio (1) | ||||||||||||||||||||||||||||||
Commercial: | |||||||||||||||||||||||||||||||||||
Commercial real estate | $17,611 | 1.00 | % | 36 | % | $18,933 | 1.16 | % | 38 | % | |||||||||||||||||||||||||
Commercial & industrial | 10,347 | 1.59 | 14 | 10,832 | 1.69 | 15 | |||||||||||||||||||||||||||||
Total commercial | 27,958 | 1.16 | 50 | 29,765 | 1.31 | 53 | |||||||||||||||||||||||||||||
Residential Real Estate: | |||||||||||||||||||||||||||||||||||
Residential real estate | 7,447 | 0.35 | 44 | 7,860 | 0.46 | 40 | |||||||||||||||||||||||||||||
Consumer: | |||||||||||||||||||||||||||||||||||
Home equity | 1,071 | 0.39 | 6 | 1,069 | 0.43 | 6 | |||||||||||||||||||||||||||||
Other | 387 | 2.48 | — | 394 | 2.23 | 1 | |||||||||||||||||||||||||||||
Total consumer | 1,458 | 0.50 | 6 | 1,463 | 0.55 | 7 | |||||||||||||||||||||||||||||
Total allowance for credit losses on loans at end of period | $36,863 | 0.76 | % | 100 | % | $39,088 | 0.91 | % | 100 | % |
(Dollars in thousands) | Change | |||||||||||||||||||
September 30, 2022 | December 31, 2021 | $ | % | |||||||||||||||||
Noninterest-bearing demand deposits | $938,572 | $945,229 | ($6,657) | (1 | %) | |||||||||||||||
Interest-bearing demand deposits (in market) | 273,231 | 251,032 | 22,199 | 9 | ||||||||||||||||
NOW accounts | 869,984 | 867,138 | 2,846 | — | ||||||||||||||||
Money market accounts | 1,146,826 | 1,072,864 | 73,962 | 7 | ||||||||||||||||
Savings accounts | 600,568 | 555,177 | 45,391 | 8 | ||||||||||||||||
Time deposits (in-market) | 797,505 | 773,383 | 24,122 | 3 | ||||||||||||||||
In-market deposits | 4,626,686 | 4,464,823 | 161,863 | 4 | ||||||||||||||||
Wholesale brokered demand deposits | 31,044 | — | 31,044 | 100 | ||||||||||||||||
Wholesale brokered time deposits | 412,127 | 515,228 | (103,101) | (20) | ||||||||||||||||
Wholesale brokered deposits | 443,171 | 515,228 | (72,057) | (14) | ||||||||||||||||
Total deposits | $5,069,857 | $4,980,051 | $89,806 | 2 | % |
(Dollars in thousands) | September 30, 2022 | December 31, 2021 | |||||||||
Additional Funding Capacity: | |||||||||||
Federal Home Loan Bank of Boston (1) | $967,133 | $1,642,377 | |||||||||
Federal Reserve Bank of Boston (2) | 24,392 | 16,919 | |||||||||
Unencumbered investment securities | 672,024 | 702,963 | |||||||||
Total | $1,663,549 | $2,362,259 |
September 30, 2022 | December 31, 2021 | ||||||||||||||||
Months 1 - 12 | Months 13 - 24 | Months 1 - 12 | Months 13 - 24 | ||||||||||||||
100 basis point rate decrease | (1.68) | % | (0.01) | % | (1.32) | % | (5.42) | % | |||||||||
100 basis point rate increase | 0.58 | (2.66) | 3.34 | 3.91 | |||||||||||||
200 basis point rate increase | 2.23 | (3.69) | 6.87 | 8.18 | |||||||||||||
300 basis point rate increase | 3.77 | (5.42) | 10.32 | 11.72 |
(Dollars in thousands) | |||||||||||
Security Type | Down 100 Basis Points | Up 200 Basis Points | |||||||||
U.S. government-sponsored enterprise securities (callable) | $28,038 | ($3,760) | |||||||||
Mortgage-backed securities issued by U.S. government agencies and U.S. government-sponsored enterprises | 55,880 | (104,798) | |||||||||
Trust preferred debt and other corporate debt securities | (18) | 7 | |||||||||
Total change in market value as of September 30, 2022 | $83,900 | ($108,551) | |||||||||
Total change in market value as of December 31, 2021 | $10,166 | ($119,505) |
Issuer Purchases of Equity Securities | ||||||||||||||
Period | (a) Total number of shares purchased | (b) Average price paid per share | (c) Total number of shares purchased as part of publicly announced plans | (d) Maximum number of shares that may yet be purchased under plans | ||||||||||
July 1 - 31, 2022 | 18,754 | $47.79 | 18,754 | 655,838 | ||||||||||
August 1 - 31, 2022 | — | — | — | 655,838 | ||||||||||
September 1 - 30, 2022 | — | — | — | 655,838 | ||||||||||
Total | 18,754 | $47.79 | 18,754 | 655,838 |
Exhibit Number | |||||
101 | The following materials from Washington Trust Bancorp, Inc.’s Quarterly Report on Form 10-Q for the period ended September 30, 2022 formatted in Inline XBRL: (i) the Consolidated Balance Sheets, (ii) the Consolidated Statements of Income, (iii) the Consolidated Statements of Comprehensive Income (Loss), (iv) the Consolidated Statements of Changes in Shareholders’ Equity, (v) the Consolidated Statements of Cash Flows, and (vi) related Notes to these consolidated financial statements. | ||||
104 | The cover page from the Corporation’s Quarterly Report on Form 10-Q for the period ended September 30, 2022 has been formatted in Inline XBRL and contained in Exhibit 101. |
WASHINGTON TRUST BANCORP, INC. | ||||||||||||||
(Registrant) | ||||||||||||||
Date: | November 7, 2022 | By: | /s/ Edward O. Handy III | |||||||||||
Edward O. Handy III | ||||||||||||||
Chairman and Chief Executive Officer | ||||||||||||||
(principal executive officer) | ||||||||||||||
Date: | November 7, 2022 | By: | /s/ Ronald S. Ohsberg | |||||||||||
Ronald S. Ohsberg | ||||||||||||||
Senior Executive Vice President, Chief Financial Officer and Treasurer | ||||||||||||||
(principal financial officer) | ||||||||||||||
Date: | November 7, 2022 | By: | /s/ Maria N. Janes | |||||||||||
Maria N. Janes | ||||||||||||||
Executive Vice President, Chief Accounting Officer and Controller | ||||||||||||||
(principal accounting officer) |
Name of Optionee: | #ParticipantName# | ||||
No. of Option Shares: | #QuantityGranted# | ||||
Option Exercise Price per Share: | $#GrantDateFMV# | ||||
[FMV on Grant Date] | |||||
Grant Date: | #GrantDate# | ||||
Expiration Date: | #ExpirationDate# |
Incremental Number of Option Shares Exercisable | Exercisability Date | ||||
#VestQty 1# (#Vest% 1#%) | #VestDate 1# |
WASHINGTON TRUST BANCORP, INC. | |||||
By: | |||||
Senior Executive Vice President | |||||
Chief Human Resources Officer | |||||
and Corporate Secretary |
Dated: #AcceptanceDate | #Signature# | ||||
Optionee’s Signature | |||||
#ParticipantName# |
Name of Grantee: | #ParticipantName# | ||||
No. of Restricted Stock Units | #QuantityGranted# | ||||
Grant Date: | #GrantDate# |
Incremental Number of Restricted Stock Units Vested | Vesting Date | ||||
#VestQty 1# (#Vest% 1#%) | #VestDate 1# |
WASHINGTON TRUST BANCORP, INC. | |||||
By: | |||||
Senior Executive Vice President | |||||
Chief Human Resources Officer | |||||
and Corporate Secretary |
Dated: #AcceptanceDate | #Signature# | ||||
Optionee’s Signature | |||||
#ParticipantName# |
Date: | November 7, 2022 | By: | /s/ Edward O. Handy III | |||||||||||
Edward O. Handy III | ||||||||||||||
Chairman and Chief Executive Officer | ||||||||||||||
(principal executive officer) |
Date: | November 7, 2022 | By: | /s/ Ronald S. Ohsberg | |||||||||||
Ronald S. Ohsberg | ||||||||||||||
Senior Executive Vice President, Chief Financial Officer and Treasurer | ||||||||||||||
(principal financial officer) |
Date: | November 7, 2022 | By: | /s/ Edward O. Handy III | |||||||||||
Edward O. Handy III | ||||||||||||||
Chairman and Chief Executive Officer | ||||||||||||||
(principal executive officer) |
Date: | November 7, 2022 | By: | /s/ Ronald S. Ohsberg | |||||||||||
Ronald S. Ohsberg | ||||||||||||||
Senior Executive Vice President, Chief Financial Officer and Treasurer | ||||||||||||||
(principal financial officer) |