Notes to Consolidated Financial Statements
Note 1 - Summary of Significant Accounting Policies
Nature of Operations
The Bancorp is a publicly-owned registered bank holding company that has elected to be a financial holding company. The Bancorp’s principal subsidiary is the Bank, a Rhode Island chartered financial institution founded in 1800. The Bank is the oldest community bank in the nation and the largest state-chartered bank headquartered in Rhode Island.
Washington Trust offers a full range of financial services, including commercial, residential and consumer lending, retail and commercial deposit products, and wealth management and trust services through its offices in Rhode Island, Massachusetts and Connecticut.
Basis of Presentation
The accounting and reporting policies of Washington Trust conform to GAAP and to general practices of the banking industry.
The consolidated financial statements include the accounts of the Bancorp and its wholly-owned subsidiaries, except subsidiaries that are not deemed necessary to be consolidated. Through consolidation, intercompany balances and transactions have been eliminated.
The Bancorp owns the common stock of two capital trusts, which have issued trust preferred securities. These capital trusts are variable interest entities in which the Bancorp is not the primary beneficiary and, therefore, are not consolidated. The capital trust’s only assets are junior subordinated debentures issued by the Bancorp, which were acquired by the capital trusts using the proceeds from the issuance of the trust preferred securities and common stock. The Bancorp’s equity interest in the capital trusts, which is classified in other assets, and the junior subordinated debentures are included in the Consolidated Balance Sheets. Interest expense on the junior subordinated debentures is included in the Consolidated Statements of Income.
Reclassification
Certain previously reported amounts have been reclassified to conform to the current year’s presentation.
Use of Estimates
In preparing the financial statements, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities as of the date of the balance sheet and revenues and expenses for the period. Actual results could differ from those estimates. Management considers the ACL on loans to be a material estimate that is particularly susceptible to change.
Cash and Cash Equivalents
Cash and cash equivalents, as referenced in the accompanying Consolidated Statements of Cash Flows, consists of cash and due from banks and short-term investments.
Cash and due from Banks
Cash and due from banks includes cash on hand, cash items in process of collection, cash on deposit at the FRBB and other correspondent banks, as well as cash pledged to derivative counterparties. Cash on deposit includes interest-bearing deposits held at correspondent banks of $74.5 million and $65.8 million, respectively, at December 31, 2023 and 2022. Cash collateral pledged to derivative counterparties represents restricted cash balances. See Note 9 for additional disclosure regarding cash collateral pledged to derivative counterparties.
Short-term Investments
Short-term investments consist of highly liquid investments with a maturity date of three months or less when purchased and are considered to be cash equivalents. The Corporation’s short-term investments may be composed of overnight federal funds sold, securities purchased under resale agreements, money market mutual funds and U.S. Treasury bills.
Securities
Management determines the appropriate classification of securities at the time of purchase. Investments in debt securities that management has the positive intent and ability to hold to maturity are classified as held to maturity and carried at amortized cost. Securities not classified as held to maturity are classified as available for sale. Securities available for sale
Notes to Consolidated Financial Statements – (continued)
consist of debt securities that are available for sale to respond to changes in market interest rates, liquidity needs, changes in funding sources and other similar factors. These assets are specifically identified and are carried at fair value. Changes in fair value of available for sale securities, net of applicable income taxes, are reported as a separate component of shareholders’ equity. Washington Trust does not currently have securities designated as held to maturity and also does not maintain a trading portfolio.
Premiums and discounts are amortized and accreted over the term of the securities on a method that approximates the level yield method. The amortization and accretion is included in interest income on securities. Interest income is recognized when earned. Realized gains or losses from sales of securities are recorded on the trade date and are determined using the specific identification method.
The fair values of securities may be based on either quoted market prices or third-party pricing services.
The Corporation excludes accrued interest from the amortized cost basis of debt securities and reports accrued interest in other assets in the Consolidated Balance Sheets. The Corporation also excludes accrued interest from the estimate of credit losses on debt securities.
A debt security is placed on nonaccrual status at the time any principal or interest payments become more than 90 days delinquent or if full collection of interest or principal becomes uncertain. Accrued interest for a debt security placed on nonaccrual is reversed against interest income.
Allowance for Credit Losses on Securities
For available for sale debt securities in an unrealized loss position, management first assesses whether the Corporation intends to sell, or if it is likely that the Corporation will be required to sell the security before recovery of its amortized cost basis. If either of the criteria regarding intent or requirement to sell is met, the security’s amortized cost basis is written down to fair value through a provision for credit losses recognized in the Consolidated Statements of Income. For debt securities available for sale that do not meet either of these criteria, management evaluates whether the decline in fair value has resulted from credit losses or other factors. In making this assessment, management considers both quantitative and qualitative factors.
A substantial portion of available for sale debt securities held by the Corporation are obligations issued by U.S. government agency and U.S. government-sponsored enterprises, including mortgage-backed securities. These securities are either explicitly or implicitly guaranteed by the U.S. government, are highly rated by major credit rating agencies and have a long history of no credit losses. For these securities, management takes into consideration the long history of no credit losses and other factors to assess the risk of nonpayment even if the U.S. government were to default. As such, the Corporation utilized a zero credit loss estimate for these securities.
For available for sale debt securities that are not guaranteed by U.S. government agencies and U.S. government-sponsored enterprises, such as individual name issuer trust preferred debt securities and corporate bonds, management utilizes a third-party credit modeling tool based on observable market data, which assists management in identifying any potential credit risk associated with these available for sale debt securities. This model estimates probability of default, loss given default and exposure at default for each security. In addition, qualitative factors are also considered, including the extent to which fair value is less than amortized cost, changes to the credit rating of the security by a rating agency, and adverse conditions specifically related to the security, among other factors. If a credit loss exists based on the results of this assessment, an ACL (contra asset) is recorded, limited by the amount that the fair value is less than the amortized cost basis. Any impairment that has not been recorded through an ACL is considered market-related and is recognized in other comprehensive income, net of taxes.
Changes in the ACL on available for sale debt securities are recorded as provision for credit losses. Losses are charged against the ACL when management believes the uncollectability of an available for sale debt security is confirmed or when either of the criteria regarding intent or requirement to sell is met.
Federal Home Loan Bank Stock
The Bank is a member of the FHLB, which is a cooperative that provides services, including funding in the form of advances, to its member banking institutions. The primary reason for the Bank’s membership is to gain access to a reliable source of wholesale funding in order to manage interest rate risk. The purchase of FHLB stock is a requirement for a member to gain
Notes to Consolidated Financial Statements – (continued)
access to funding and the Bank must own a minimum amount of FHLB stock, calculated periodically based primarily on its level of borrowings from the FHLB. The Bank purchases FHLB stock in proportion to the volume of funding received and views the purchases as a necessary long-term investment for the purposes of balance sheet liquidity and not for investment return.
No market exists for shares of FHLB stock and therefore, it is carried at cost. FHLB stock may be redeemed at par value five years following termination of FHLB membership, subject to limitations which may be imposed by the FHLB or its regulator, the Federal Housing Finance Board, to maintain capital adequacy of the FHLB. While the Bank currently has no intentions to terminate its FHLB membership, the ability to redeem its investment in FHLB stock would be subject to the conditions imposed by the FHLB. The Bank monitors its investment to determine if impairment exists. Based on the capital adequacy and the liquidity position of the FHLB, management believes there is no impairment related to the carrying amount of FHLB stock included in the Consolidated Balance Sheet as of December 31, 2023.
Mortgage Banking Activities
Mortgage Loans Held for Sale
Residential real estate mortgage loans originated and intended for sale in the secondary market are classified as held for sale. ASC 825, “Financial Instruments” allows for the irrevocable option to elect fair value accounting for the initial and subsequent measurement for certain financial assets and liabilities on a contract-by-contract basis that may otherwise not be required to be measured at fair value under other accounting standards. The Corporation has elected the fair value option for mortgage loans held for sale in order to better match changes in fair values of the loans with changes in the fair value of the derivative forward sale commitment contracts used to economically hedge them. Changes in the fair value of mortgage loans held for sale accounted for under the fair value option are included in mortgage banking revenues. Gains and losses on residential loan sales are recognized at the time of sale and are included in mortgage banking revenues. Upfront fees and costs related to mortgage loans held for sale for which the fair value option was elected are recognized in mortgage banking revenues as received / incurred and are not deferred.
Commissions received on mortgage loans brokered to various investors are recognized when received and are included in mortgage banking revenues.
Loan Servicing Rights
When residential real estate mortgage loans held for sale are sold with servicing retained, mortgage servicing right assets are recognized as separate assets. Mortgage servicing rights are originally recorded at fair value. Fair value is based on a valuation model that incorporates assumptions that market participants would use in estimating future net servicing income, such as the cost to service, the discount rate, ancillary income, prepayment speeds, and default rates and losses. Mortgage servicing rights are included in other assets and are amortized as an offset to mortgage banking revenues over the period of estimated net servicing income.
Mortgage servicing rights are periodically evaluated for impairment based on their fair value. Impairment is measured on an aggregated basis by stratifying the rights based on homogeneous characteristics such as note rate and loan type. Any impairment is recognized through a valuation allowance and as a reduction to mortgage banking revenues.
Loans
Portfolio Loans
Loans are carried at the principal amount outstanding, adjusted by partial charge-offs and net of unamortized deferred loan origination fees and costs. Interest income is accrued on a level yield basis based upon principal amounts outstanding, except for loans on nonaccrual status. Deferred loan origination fees and costs are amortized as an adjustment to yield over the term of the related loans. For purchased loans, which did not show signs of credit deterioration at the time of purchase, interest income is also accrued on a level yield basis based upon principal amounts outstanding and is then further adjusted by accretion of any discount or amortization of any premium associated with the loans.
Nonaccrual Loans
Loans, with the exception of certain well-secured loans that are in the process of collection, are placed on nonaccrual status and interest recognition is suspended when such loans are 90 days or more overdue with respect to principal and/or interest, or sooner if considered appropriate by management. Well-secured loans are permitted to remain on accrual status provided that full collection of principal and interest is assured and the loan is in the process of collection. Loans are also placed on nonaccrual status when, in the opinion of management, full collection of principal and interest is doubtful. When loans are
Notes to Consolidated Financial Statements – (continued)
placed on nonaccrual status, interest previously accrued but not collected is reversed against current period income. Subsequent interest payments received on nonaccrual loans are applied to the outstanding principal balance of the loan or recognized as interest income depending on management’s assessment of the ultimate collectability of the loan. Loans are removed from nonaccrual status when they have been current as to principal and interest (generally for six months), the borrower has demonstrated an ability to comply with repayment terms, and when, in management’s opinion, the loans are considered to be fully collectible.
Troubled Loan Modifications
Effective January 1, 2023, a loan that has been modified is considered a TLM when the modification is made to a borrower experiencing financial difficulty and the modification has a direct impact to the contractual cash flows. If both of the aforementioned criteria are met, then the modification is considered a TLM and subject to the enhanced disclosure requirements.
In the course of resolving problem loans, the Corporation may choose to modify the contractual terms of loans to borrowers who are experiencing financial difficulty. Such modifications to borrowers experiencing financial difficulty may include modified contractual terms that have a direct impact to contractual cash flows, including principal forgiveness, interest rate reductions, maturity extensions, other-than-insignificant payment delays, or any combination thereof. Debt could be bifurcated with separate terms for each tranche of the TLM. Executing a TLM in lieu of aggressively enforcing the collection of the loan may benefit the Corporation by increasing the ultimate probability of collection. The following is a description of each type of modifications for a TLM:
•Principal forgiveness results in the reduction in the outstanding principal balance of the loan and can result voluntarily through renegotiated contractual terms with the borrower or involuntarily through a bankruptcy proceeding.
•An interest rate reduction results in the contractual interest rate being reduced from the original agreement.
•A maturity extension represents an extension of the term of the loan beyond its original contractual maturity date.
•An other-than-insignificant payment delay is a deferral arrangement with the borrower, which allows them to delay a scheduled loan payment to a later date. The Corporation considers that a three months or less payment delay generally would be considered insignificant.
•A combination includes loans that have undergone more than one of the above loan modification types.
Nonaccrual loans that become TLMs generally remain on nonaccrual status for six months, subsequent to being modified, before management considers their return to accrual status. If a TLM is on accrual status prior to being modified, it is reviewed to determine if the modified loan should remain on accrual status.
TLMs are reported as such for at least one year from the date of the modification. If the TLM performs in accordance with the modified contractual terms for that period of time, it would be removed from this classification.
Troubled Debt Restructured Loans
Prior to the adoption of ASU 2022-02, a loan that had been modified or renewed was considered to be a TDR when two conditions were met: 1) the borrower was experiencing financial difficulty and 2) concessions were made for the borrower’s benefit that would not otherwise have been considered for a borrower or a transaction with similar credit risk characteristics. These concessions may have included modifications of the terms of the debt such as deferral of payments, extension of maturity, reduction of principal balance, reduction of the stated interest rate other than normal market rate adjustments, or a combination of these concessions. Debt could be bifurcated with separate terms for each tranche of the restructured debt. Restructuring of a loan in lieu of aggressively enforcing the collection of the loan may benefit the Corporation by increasing the ultimate probability of collection.
TDRs were classified as accruing or non-accruing based on management’s assessment of the collectability of the loan. Loans that were already on nonaccrual status at the time of the restructuring generally remained on nonaccrual status for approximately six months before management considered such loans for return to accruing status. Accruing restructured loans were placed into nonaccrual status if and when the borrower failed to comply with the restructured terms and management deemed it unlikely that the borrower would return to a status of compliance in the near term and full collection of principal and interest was in doubt.
Notes to Consolidated Financial Statements – (continued)
TDRs were reported as such for at least one year from the date of the restructuring. In years after the restructuring, TDRs were removed from this classification if the restructuring did not involve a below-market rate concession and the loan was performing in accordance with their modified contractual terms for a reasonable period of time.
Individually Analyzed Loans
Individually analyzed loans are individually assessed for credit impairment and include nonaccrual commercial loans, TLMs, as well as certain other loans based on the underlying risk characteristics and the discretion of management to individually analyze such loans. Prior to January 1, 2023, individually analyzed loans also included TDRs.
Allowance for Credit Losses on Loans
The ACL on loans is established through a provision for credit losses recognized in the Consolidated Statements of Income. The ACL on loans is also increased by recoveries of amounts previously charged-off and is reduced by charge-offs on loans. Loan charge-offs are recognized when management believes the collectability of the principal balance outstanding is unlikely. Full or partial charge-offs on collateral dependent individually analyzed loans are generally recognized when the collateral is deemed to be insufficient to support the carrying value of the loan.
The ACL on loans is management’s estimate of expected lifetime credit losses on loans carried at amortized cost. The Corporation made an accounting policy election to exclude accrued interest from the amortized cost basis of loans and reports accrued interest in other assets in the Consolidated Balance Sheets. The Corporation also excludes accrued interest from the estimate of credit losses on loans.
The level of the ACL on loans is based on management’s ongoing review of all relevant information, from internal and external sources, relating to past events, current conditions and reasonable and supportable forecasts. Historical credit loss experience provides the basis for the calculation of loss given default and the estimation of expected credit losses. As discussed further below, adjustments to historical information are made for differences in specific risk characteristics that may not be reflected in historical loss rates.
Management employs a process and methodology to estimate the ACL on loans that evaluates both quantitative and qualitative factors. In accordance with the Corporation’s ACL policy, the methodology is reviewed no less than annually. The methodology for evaluating quantitative factors consists of two basic components. The first component involves pooling loans into portfolio segments for loans that share similar risk characteristics. Pooled loan portfolio segments include CRE (including a commercial construction sub-segment), C&I, residential real estate, home equity and other consumer loans. The second component involves identifying individually analyzed loans that do not share similar risk characteristics with loans that are pooled into portfolio segments. Individually analyzed loans include nonaccrual commercial loans, TLMs, as well as certain other loans based on the underlying risk characteristics and the discretion of management to individually analyze such loans. Prior to January 1, 2023, individually analyzed loans included reasonably expected TDRs and executed TDRs.
For loans that are individually analyzed, the ACL is measured using a DCF method based upon the loan’s contractual effective interest rate, or at the loan’s observable market price, or, if the loan is collateral dependent, at the fair value of the collateral. Factors management considers when measuring the extent of expected credit loss include payment status, collateral value, borrower financial condition, guarantor support and the probability of collecting scheduled principal and interest payments when due. For collateral dependent loans for which repayment is to be provided substantially through the sale of the collateral, management adjusts the fair value for estimated costs to sell. For collateral dependent loans for which repayment is to be provided substantially through the operation of the collateral, estimated costs to sell are not incorporated into the measurement. Management may also adjust appraised values to reflect estimated market value declines or apply other discounts to appraised values for unobservable factors resulting from its knowledge of circumstances associated with the collateral.
For pooled loans, the Corporation utilizes a DCF methodology to estimate credit losses over the expected life of the loan. The life of the loan excludes expected extensions, renewals and modifications, unless the extension or renewal options are included in the original or modified contract terms and not unconditionally cancellable by the Corporation. The methodology incorporates a probability of default and loss given default framework. Default triggers include the loan has become past due by 90 or more days, a charge-off has occurred, the loan has been placed on nonaccrual status, the loan has been modified as a TLM (effective January 1, 2023; TDR prior to January 1, 2023), or the loan is risk-rated as special mention or classified. Loss given default is estimated based on historical credit loss experience. Probability of default is estimated utilizing a
Notes to Consolidated Financial Statements – (continued)
regression model that incorporates econometric factors. Econometric factors are selected based on the correlation of the factor to historical credit losses for each portfolio segment.
The following table summarizes the econometric factors utilized for each loan portfolio segment as of the dates indicated:
| | | | | | | | |
| Econometric Factors |
Loan portfolio segment | At December 31, 2023 | At December 31, 2022 |
CRE | NUR & GDP | NUR & GDP |
C&I | NUR & GDP | NUR & GDP |
Residential real estate | NUR & HPI | NUR & HPI |
Home equity | NUR & HPI | NUR & HPI |
Other consumer | GDP | GDP |
To estimate the probability of default, the model utilizes forecasted econometric factors over a one-year reasonable and supportable forecast period. After the forecast period, the econometric factors revert to their historical mean on a straight-line basis over a one-year reversion period resulting in a constant default rate after the reversion period. The DCF methodology combines the probability of default, the loss given default, prepayment speeds and the remaining life of the loan to estimate a reserve for each loan. The sum of all the loan level reserves are aggregated for each portfolio segment and a loss rate factor is derived.
Quantitative loss factors are also supplemented by certain qualitative risk factors reflecting management’s view of how losses may vary from those represented by quantitative loss rates. The qualitative risk factors management considers include: 1) changes in lending policies and procedures, including changes in underwriting standards and collection, charge-off, and recovery practices not considered elsewhere in estimating credit losses; 2) changes in international, national, regional, and local economic and business conditions and developments that affect the collectability of the portfolio, including the condition of various market segments; 3) changes in the nature and volume of the portfolio and in the terms of loans; 4) changes in the experience, ability, and depth of lending management and other relevant staff; 5) changes in the volume and severity of past due loans, the volume of nonaccrual loans, and the volume and severity of adversely classified or rated loans; 6) changes in the quality of the institution’s credit review system; 7) changes in the value of underlying collateral for collateral dependent loans; 8) the existence and effect of any concentrations of credit, and changes in the level of such concentrations; and 9) the effect of other external factors such as legal and regulatory requirements on the level of estimated credit losses in the institution’s existing portfolio. Qualitative loss factors are applied to each portfolio segment with the range of amounts determined by historical loan charge-offs of a peer group of similar-sized regional banks.
Because the methodology is based upon historical experience and trends, current economic data, reasonable and supportable forecasts, as well as management’s judgment, factors may arise that result in different estimations. Deteriorating conditions or assumptions could lead to further increases in the ACL on loans, conversely improving conditions or assumptions could lead to further reductions in the ACL on loans. In addition, various regulatory agencies periodically review the ACL on loans. Such agencies may require additions to the allowance based on their judgments about information available to them at the time of their examination. The ACL on loans is an estimate, and ultimate losses may vary from management’s estimate.
Allowance for Credit Losses on Unfunded Commitments
The ACL on unfunded commitments is management’s estimate of expected lifetime credit losses over the expected contractual term in which the Corporation is exposed to credit risk via a contractual obligation to extend credit, unless that obligation is unconditionally cancellable by the Corporation. Unfunded commitments for home equity lines of credit and commercial demand loans are considered unconditionally cancellable for regulatory capital purposes and, therefore, are excluded from the calculation to estimate the ACL on unfunded commitments. For each portfolio, estimated loss rates and funding factors are applied to the corresponding balance of unfunded commitments. The estimated loss rates applied to unfunded commitments are the same quantitative and qualitative loss rates applied to the corresponding on-balance sheet amounts in determining the ACL on loans. The estimated funding factor applied to unfunded commitments represents the likelihood that the funding will occur and is based upon the Corporation’s average historical utilization rate for each portfolio.
Notes to Consolidated Financial Statements – (continued)
The ACL on unfunded commitments is included in other liabilities in the Consolidated Balance Sheets. The ACL on unfunded commitments is adjusted through a provision for credit losses recognized in the Consolidated Statements of Income.
Premises and Equipment
Land is carried at cost. Premises and equipment are carried at cost less accumulated depreciation. Depreciation for financial reporting purposes is calculated on the straight-line method over the estimated useful lives of assets. For leasehold improvements, the estimated useful life is the shorter of the expected lease term or the estimated useful life of the improvement. Expected lease terms include lease renewal options to the extent that the exercise of such renewals is reasonably assured. The estimated useful lives of premises and improvements range from 5 to 40 years. For furniture, fixtures and equipment, the estimated useful lives range from 3 to 20 years. Repairs and maintenance costs are charged to noninterest expense as incurred.
Leases
The Corporation has committed to rent premises used in business operations under non-cancelable operating leases and determines if an arrangement meets the definition of a lease upon inception. Operating leases are recorded on the balance sheet, through the recognition of an operating lease ROU asset and an operating lease liability at the commencement date of the new lease. ROU assets represent a right to use an underlying asset for the contractual lease term. Operating lease liabilities represent an obligation to make lease payments arising from the lease.
The Corporation’s leases do not provide an implicit interest rate, therefore the Corporation uses its incremental collateralized borrowing rates commensurate with the underlying lease terms to determine the present value of operating lease liabilities. The Corporation’s operating lease agreements contain both lease and non-lease components, which are generally accounted for separately. The Corporation’s lease agreements do not contain any residual value guarantees.
Operating leases with terms of 12 months or less are included in ROU assets and operating lease liabilities recorded in the Consolidated Balance Sheets. Operating lease terms include options to extend when it is reasonably certain that the Corporation will exercise such options, determined on a lease-by-lease basis.
Lease expense for operating leases is recognized on a straight-line basis over the lease term. Variable lease components, such as consumer price index adjustments, are expensed as incurred and not included in ROU assets and operating lease liabilities.
Bank-Owned Life Insurance
The investment in BOLI represents the cash surrender value of life insurance policies on the lives of certain employees who have provided positive consent allowing the Bank to be the beneficiary of such policies. Increases in the cash value of the policies, as well as insurance proceeds received, are recorded in noninterest income and are not subject to income taxes. The financial strength of the insurance carrier is reviewed prior to the purchase of BOLI and annually thereafter.
Goodwill and Identifiable Intangible Assets
Goodwill represents the excess of the purchase price over the net fair value of the acquired businesses. Goodwill is not amortized, but is tested for impairment at the reporting unit level (defined as the segment level), at least annually in the fourth quarter or more frequently whenever events or circumstances occur that indicate that it is more-likely-than-not that an impairment loss has occurred. In assessing impairment, management has the option to perform a qualitative analysis to determine whether the existence of events or circumstances leads to a determination that it is more-likely-than-not that the fair value of the reporting unit is less than its carrying amount. If, after assessing the totality of such events or circumstances, we determine it is not more-likely-than-not that the fair value of a reporting unit is less than its carrying amount, then we would not be required to perform an impairment test.
The quantitative impairment analysis requires a comparison of each reporting unit’s fair value to its carrying value to identify potential impairment. Goodwill impairment exists when a reporting unit’s carrying value of goodwill exceeds its implied fair value. Significant judgment is applied when goodwill is assessed for impairment. This judgment includes, but may not be limited to, the selection of appropriate discount rates, the identification of relevant market comparables and the development of cash flow projections. The selection and weighting of the various fair value techniques may result in a higher or lower fair value. Judgment is applied in determining the weightings that are most representative of fair value.
Notes to Consolidated Financial Statements – (continued)
Intangible assets identified in acquisitions consist of advisory contracts. The value attributed to intangible assets was based on the time period over which they are expected to generate economic benefits. Intangible assets are amortized over their estimated lives using a method that approximates the amount of economic benefits that are realized by the Corporation.
Intangible assets with definite lives are tested for impairment whenever events or changes in circumstances indicate that the carrying amount may not be fully recoverable. If applicable, management tests each of the intangibles by comparing the carrying value of the intangible asset to the sum of undiscounted cash flows expected to be generated by the asset. If the carrying amount of the asset exceeds its undiscounted cash flows, then an impairment loss would be recognized for the amount by which the carrying amount exceeds its fair value. Impairment would result in a write-down to the estimated fair value based on the anticipated discounted future cash flows. The remaining useful life of the intangible assets that are being amortized is also evaluated to determine whether events and circumstances warrant a revision to the remaining period of amortization.
Property Acquired through Foreclosure or Repossession
Property acquired through foreclosure or repossession is initially recorded at fair value less estimated costs to sell, resulting in a new cost basis. Fair value of such assets is determined based on independent appraisals and other relevant factors. The amount by which the recorded investment in the loan exceeds the fair value (net of estimated costs to sell) at the time of foreclosure or repossession is charged to the ACL on loans. Subsequent to foreclosure or repossession, a valuation allowance is maintained for declines in market value and for estimated selling expenses. Any subsequent increases in fair value of the property are recorded as a reduction to the valuation allowance, but not below zero. Upon sale of foreclosed property, any excess of the carrying value over the sales proceeds is recognized as a loss on sale. Any excess of sales proceeds over the carrying value of the foreclosed property is first applied as a recovery to the valuation allowance, if any, with the remainder being recognized as a gain on sale. Changes to the valuation allowance, expenses associated with ownership of these properties, and gains and losses from their sale are included in other noninterest expense.
Loans that are substantively repossessed include only those loans for which the Corporation has obtained control of the collateral, but has not completed legal foreclosure proceedings.
Investments in Real Estate Limited Partnerships
The Bank invests in real estate limited partnerships that renovate, own and operate low-income housing complexes. The Bank neither actively participates in the management of nor has a controlling interest in the real estate limited partnerships. The carrying value of such investments is recorded in other assets on the Consolidated Balance Sheets.
Investments in real estate limited partnerships are accounted for using the proportional amortization method. Unfunded commitments for future capital contributions are recognized and recorded in other liabilities on the Consolidated Balance Sheets. Under the proportional amortization method, the investment is amortized over the same tax period and in proportion to the total tax benefits expected to be allocated to the Bank. The amortization is recognized as a component of income tax expense in the Consolidated Statements of Income. In addition, operating losses and tax credits generated by the partnership are also recorded as a reduction to income tax expense.
Other Equity Investments
The Corporation invests in equity investments without readily determinable fair value. Such equity investments are classified within other assets in the Consolidated Balance Sheet. The Corporation has elected to carry equity investments without readily determinable fair value at cost, less impairment, if any, plus or minus changes in observable prices. A qualitative impairment analysis for equity investments without readily determinable fair value is performed quarterly. If the equity investment is deemed to be impaired, an impairment loss is recognized in the amount by which the carrying value of the equity investment exceeds its estimated fair value. The impairment loss is recognized as a reduction of other noninterest income in the Consolidated Statement of Income. An impairment loss can be reversed in a subsequent period if there are observable transactions for the identical or similar investment of the same issuer at an amount that is greater than the carrying value of the investment that was established when the impairment loss was recognized. The reversal of any impairment loss or other changes resulting from observable transactions are recognized in other noninterest income in the Consolidated Statement of Income.
Impairment of Long-Lived Assets Other than Goodwill
Long-lived assets, including premises and equipment, operating lease ROU assets and investments in real estate limited partnerships, are tested for impairment whenever events or changes in business circumstances indicate that the carrying
Notes to Consolidated Financial Statements – (continued)
amount may not be fully recoverable. If impairment is determined to exist, any related impairment loss is calculated based on fair value. Impairment losses on assets to be disposed of, if any, are based on the estimated proceeds to be received, less costs of disposal. An impairment loss is recognized within noninterest expense in the Consolidated Statement of Income. A previously recognized impairment loss cannot be reversed in a subsequent period.
Transfers and Servicing of Assets and Extinguishments of Liabilities
The accounting for transfers and servicing of financial assets and extinguishments of liabilities is based on consistent application of a financial components approach that focuses on control. This approach distinguishes transfers of financial assets that are sales from transfers that are secured borrowings. Transfers of financial assets are accounted for as sales when control over the assets has been surrendered. Control over transferred assets is deemed to be surrendered when (1) the assets have been isolated from the Corporation, (2) the transferee obtains the right to pledge or exchange the transferred assets with no conditions that constrain the transferee and provide more than a trivial benefit to the Corporation, and (3) the Corporation does not maintain effective control over the transferred assets through an agreement to repurchase them before their maturity. If a transfer does not meet the criteria for a sale, the transfer is accounted for as a secured borrowing with a pledge of collateral.
Wealth Management AUA
AUA represents assets held in a fiduciary or agency capacity for wealth management clients and are not included in the Consolidated Balance Sheets, as these are not assets of the Corporation.
Revenue from Contracts with Customers
ASC 606, Revenue from Contracts with Customers, provides a revenue recognition framework for contracts with customers unless those contracts are within the scope of other accounting standards.
The Corporation recognizes revenue from contracts with customers by identifying the performance obligations in its contracts, determining the transaction price in the contract, allocating the transaction price to each performance obligation contained within the contract, as applicable, and then recognizing revenue from its contracts with customers when it satisfies its performance obligations. The performance obligations are generally satisfied as services are rendered and can either be satisfied at a point in time or over time.
Revenue that is earned at a point in time is derived from transactional information and is recognized as revenue immediately as the transactions occur or upon providing the service to complete the customer’s transaction. This includes card interchange fees (fee income related to debit card transactions), certain service charges on deposits accounts such as overdraft charges, ATM fees for customers, stop-payment fees, and certain other income such as wire transfer fees and ATM fees for non-customers.
Revenue that is earned over time is generally recognized over the term of the contract as services are performed and performance obligations are satisfied. Such revenue includes wealth management revenues, monthly service charges on deposit accounts and certain other income such as safe deposit box rental fees.
In certain cases, other parties are involved with providing services to our customers. If the Corporation is a principal in the transaction (providing services itself or through a third party on its behalf), revenues are reported based on the gross consideration received from the customer and any related expenses are reported gross in noninterest expense. If the Corporation is an agent in the transaction (referring customers to another party to provide services), the Corporation reports its net fee or commission retained as revenue.
For certain commissions and incentives, such as those paid to employees in our wealth management services and commercial banking segments in order to obtain customer contracts, contract cost assets are established. The contract cost assets are capitalized and amortized over the estimated useful life that the asset is expected to generate benefits. Contract cost assets are included in other assets in the Consolidated Balance Sheets. The amortization of contract cost assets is recorded within salaries and employee benefits expense in the Consolidated Statements of Income.
Pension Costs
Pension benefits are accounted for using the net periodic benefit cost method, which recognizes the compensation cost of an employee’s pension benefit over that employee’s approximate service period. Pension benefit costs and benefit obligations incorporate various actuarial and other assumptions, including discount rates, mortality, rates of return on plan assets and
Notes to Consolidated Financial Statements – (continued)
compensation increases. Management evaluates these assumptions on an annual basis and makes modifications to the assumptions based on current rates and trends when it is appropriate to so do. The effect of modifications to those assumptions is recorded in other comprehensive income (loss) and amortized to net periodic cost over future periods.
The service cost component of net periodic benefit cost is recognized within salaries and employee benefits expense in the Consolidated Statements of Income. All other components of net periodic benefit cost are recognized in other noninterest expense in the Consolidated Statements of Income.
The funded status of defined benefit pension plans, measured as the difference between the fair value of plan assets and the projected benefit obligation, is recognized in the Consolidated Balance Sheet. The changes in the funded status of the defined benefit plans, including actuarial gains and losses and prior service costs and credits, are recognized in comprehensive income in the year in which the changes occur.
Share-Based Compensation
Share-based compensation plans provide for awards of stock options and other equity incentives, including restricted stock units and performance share units.
Compensation expense for awards is recognized over the service period based on the fair value at the date of grant and is included in salaries and employee benefits expense in the Consolidated Statements of Income. Grant date fair value for stock options is estimated using the Black-Scholes option-pricing model. Awards of restricted stock units and performance share units are valued at the fair market value of the Bancorp’s common stock as of the award date. Performance share unit compensation expense is based on the most recent performance assumption available and is adjusted as assumptions change. Forfeitures are recognized when they occur. Vesting of the awards may accelerate or may be subject to proportional vesting if there is a change in control, disability, retirement or death. Vested equity awards are issued from treasury stock, when available, or from authorized but unissued stock.
Excess tax benefits (expenses) result when tax return deductions differ from recognized share-based compensation cost that are determined using the grant-date fair value approach for financial statement purposes. Excess tax benefits (expenses) related to the settlement of share-based awards are recorded as a decrease (increase) to income tax expense in the Consolidated Income Statements and are classified in the Consolidated Statements of Cash Flows as an operating activity.
Dividends declared on restricted stock units issued under the 2013 Stock Option and Incentive Plan are nonforfeitable and paid quarterly in conjunction with dividends declared and paid to common shareholders. Dividends declared on restricted stock units issued under the 2022 Long Term Incentive Plan are accrued at each dividend declaration date and paid upon the issuance of the shares after the award vests. Dividends on performance share units are accrued at each dividend declaration date based on the most recent performance assumptions available and paid upon the issuance of the shares after the award vest.
Income Taxes
Income tax expense is determined based on the asset and liability method, whereby deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The impact of tax legislation changes is recognized as a component of income tax expense in the period of enactment. Valuation allowances are established when necessary to reduce deferred tax assets to an amount, which is more-likely-than-not to be realizable.
Additionally, a liability for unrecognized tax benefits is recorded for uncertain tax positions taken by the Corporation on its tax returns for which there is less than a 50% likelihood of being recognized upon a tax examination. Interest related to unrecognized tax benefits is recorded in income tax expense.
Penalties, if incurred, would be recognized as a component of income tax expense.
Segment Reporting
The Corporation manages its operations through two reportable business segments, consisting of Commercial Banking and Wealth Management Services. Additional information on the segments is presented in Note 18.
Notes to Consolidated Financial Statements – (continued)
Management uses an allocation methodology to allocate income and expenses to the business lines. Direct activities are assigned to the appropriate business segment to which the activity relates. Indirect activities, such as corporate, technology and other support functions, are allocated to business segments primarily based upon full-time equivalent employee computations.
Segment reporting results may be restated, when necessary, to reflect changes in organizational structure or allocation methodology. Any changes in estimates and allocations that may affect the reported results of any business segment will not affect the consolidated financial position or results of operations of the Corporation as a whole.
Earnings Per Common Share
EPS is calculated utilizing the two-class method. The two-class method is an earnings allocation formula that determines earnings per share of each class of stock according to dividends and participation rights in undistributed earnings. Share‑based awards that entitle holders to receive nonforfeitable dividends before vesting are considered participating securities (i.e., restricted stock units awarded under the 2013 Stock Option and Incentive Plan), not subject to performance-based measures. Undistributed income is allocated to common shareholders and participating securities under the two-class method based upon the proportion of each to the total weighted average shares available. Under the two-class method, basic EPS is computed by dividing net income available to common shareholders by the weighted-average number of common shares outstanding. Diluted EPS is computed using the weighted-average number of shares determined for the basic EPS computation plus the dilutive effect on common shares outstanding, using the treasury stock method.
Comprehensive Income
Comprehensive income is defined as all changes in equity, except for those resulting from transactions with shareholders. Net income is a component of comprehensive income. All other components are referred to in the aggregate as other comprehensive income (loss). Other comprehensive income (loss) includes the after-tax effect of net changes in the fair value of securities available for sale, net changes in fair value of cash flow hedges and net changes in defined benefit pension plan obligations.
Guarantees
Standby letters of credit are considered a guarantee of the Corporation. Standby letters of credit are conditional commitments issued to guarantee the performance of a customer to a third party. The credit risk involved in issuing standby letters of credit is essentially the same as that involved in extending loan facilities to customers. Under the standby letters of credit, the Corporation is required to make payments to the beneficiary of the letters of credit upon request by the beneficiary contingent upon the customer’s failure to perform under the terms of the underlying contract with the beneficiary.
Derivative Instruments and Hedging Activities
Derivatives are recognized as either assets or liabilities on the balance sheet and are measured at fair value. The accounting for changes in the fair value of derivatives depends on the intended use of the derivative and resulting designation.
For derivatives designated as cash flow hedges, the changes in the fair value are recorded in other comprehensive income (loss) and subsequently reclassified to earnings when gains or losses are realized.
For derivatives not designated as hedges, changes in fair value of the derivative instruments are recognized in earnings, in noninterest income.
Net accrued interest receivable or payable on derivatives that qualify for hedge accounting are recorded in interest income or interest expense based on the item being hedged. Net accrued interest receivable or payable on derivatives that do not qualify for hedge accounting are reported in noninterest income.
When a cash flow hedge is discontinued, but the hedged cash flows or forecasted transaction is still expected to occur, changes in value that were accumulated in other comprehensive income (loss) are amortized or accreted into earnings over the same periods that the hedged transactions will affect earnings.
Fair Value Measurements
Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. ASC 820, “Fair Value Measurements and Disclosures”, establishes a
Notes to Consolidated Financial Statements – (continued)
framework for measuring fair value and expands disclosures about fair value measurements. The required disclosures about fair value measurements have been included in Note 10.
Note 2 - Recently Issued Accounting Pronouncements
Accounting Standards Adopted in 2023
Financial Instruments - Credit Losses - ASC 326
ASU No. 2022-02, “Troubled Debt Restructurings and Vintage Disclosures” (“ASU 2022-02”), was issued in March 2022 to provide updates on the accounting treatment for TDRs and related disclosures requirements, as well as modifying the disclosure requirement associated with the existing credit quality indicators “vintage” disclosure. With respect to TDRs, ASU 2022-02 eliminates the recognition and measurement guidance for TDRs under current GAAP and instead requires that the Corporation evaluate whether the modification represents a new loan or a continuation of an existing loan, consistent with the current GAAP treatment for other loan modifications. In addition, ASU 2022-02 eliminates existing disclosure requirements on TDRs and replaces with enhanced disclosure requirements related to certain loan modifications made to borrowers experiencing financial difficulty. ASU 2022-02 also provides an update to the existing credit quality indicators “vintage” tabular disclosure requiring current period gross write-offs to be disclosed by year of origination for each loan segment. The Corporation adopted the provisions of ASU 2022-02 on January 1, 2023 on a prospective basis. The adoption of this ASU did not have a material impact on the consolidated financial statements. See Note 4 for additional information regarding modifications to borrowers experiencing financial difficulty.
Accounting Standards Pending Adoption
Segment Reporting - Topic 280
Accounting Standards Update No. 2023-07, “Segment Reporting (Topic 280) - Improvements to Reportable Segment Disclosures” (“ASU 2023-07”), was issued in November 2023 to enhance and provide additional transparency on segment disclosures, including disclosure of significant segment expense provided to the chief operating decision maker (“CODM”), as well as disclosing the title and position of the CODM and how they use reported results in assessing segment performance and allocation of resources. ASU 2023-07 is effective for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024, with early adoption permitted. The provisions under ASU 2023-07 should be applied on a retrospective basis. ASU 2023-07 is not expected to have a material impact on the Corporation’s financial statements.
Income Taxes - Topic 740
Accounting Standards Update No. 2023-09, “Income Taxes (Topic 740) - Improvements to Income Tax Disclosures” (“ASU 2023-09”), was issued in December 2023 to enhance and provide additional transparency on income tax disclosures. ASU 2023-09 is effective for fiscal years beginning after December 15, 2024, with early adoption permitted. The provisions under ASU 2023-09 should be applied on a prospective basis, however retrospective application is also permitted. ASU 2023-09 is not expected to have a material impact on the Corporation’s financial statements.
Note 3 - Securities
Available for Sale Debt Securities
The following tables present the amortized cost, gross unrealized holding gains, gross unrealized holding losses, ACL on securities and fair value of securities by major security type and class of security:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(Dollars in thousands) | | | | | | | | | |
December 31, 2023 | Amortized Cost | | Unrealized Gains | | Unrealized Losses | | ACL | | Fair Value |
Available for Sale Debt Securities: | | | | | | | | | |
Obligations of U.S. government-sponsored enterprises | $250,450 | | | $15 | | | ($24,723) | | | $— | | | $225,742 | |
Mortgage-backed securities issued by U.S. government agencies and U.S. government-sponsored enterprises | 879,597 | | | 246 | | | (125,887) | | | — | | | 753,956 | |
| | | | | | | | | |
Individual name issuer trust preferred debt securities | 9,400 | | | — | | | (607) | | | — | | | 8,793 | |
Corporate bonds | 13,182 | | | — | | | (1,293) | | | — | | | 11,889 | |
Total available for sale debt securities | $1,152,629 | | | $261 | | | ($152,510) | | | $— | | | $1,000,380 | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
Notes to Consolidated Financial Statements – (continued)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(Dollars in thousands) | | | | | | | | | |
December 31, 2022 | Amortized Cost | | Unrealized Gains | | Unrealized Losses | | ACL | | Fair Value |
Available for Sale Debt Securities: | | | | | | | | | |
Obligations of U.S. government-sponsored enterprises | $231,203 | | | $1 | | | ($31,622) | | | $— | | | $199,582 | |
Mortgage-backed securities issued by U.S. government agencies and U.S. government-sponsored enterprises | 912,581 | | | 269 | | | (138,748) | | | — | | | 774,102 | |
| | | | | | | | | |
Individual name issuer trust preferred debt securities | 9,387 | | | — | | | (627) | | | — | | | 8,760 | |
Corporate bonds | 13,169 | | | — | | | (1,685) | | | — | | | 11,484 | |
Total available for sale debt securities | $1,166,340 | | | $270 | | | ($172,682) | | | $— | | | $993,928 | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
Accrued interest receivable on available for sale debt securities totaled $3.7 million and $3.1 million, respectively, as of December 31, 2023 and 2022.
At December 31, 2023 and 2022, securities with a fair value of $311.9 million and $294.8 million, respectively, were pledged as collateral for FHLB borrowings, potential borrowings with the FRBB, certain public deposits and for other purposes. See Note 13 for additional discussion of FHLB borrowings.
The schedule of maturities of available for sale debt securities is presented below. Mortgage-backed securities are included based on weighted average maturities, adjusted for anticipated prepayments. All other debt securities are included based on contractual maturities. Actual maturities may differ from amounts presented because certain issuers have the right to call or prepay obligations with or without call or prepayment penalties.
| | | | | | | | |
(Dollars in thousands) | |
December 31, 2023 | Amortized Cost | Fair Value |
Due in one year or less | $86,534 | | $74,195 | |
Due after one year to five years | 475,831 | | 416,771 | |
Due after five years to ten years | 308,465 | | 267,513 | |
Due after ten years | 281,799 | | 241,901 | |
Total securities | $1,152,629 | | $1,000,380 | |
Included in the above table are debt securities with an amortized cost balance of $253.0 million and a fair value of $226.5 million at December 31, 2023 that are callable at the discretion of the issuers. Final maturities of the callable securities range from 6 months to 13 years, with call features ranging from 1 month to 7 months.
Assessment of Available for Sale Debt Securities for Impairment
Management assesses the decline in fair value of investment securities on a regular basis. Unrealized losses on debt securities may occur from current market conditions, increases in interest rates since the time of purchase, a structural change in an investment, volatility of earnings of a specific issuer, or deterioration in credit quality of the issuer. Management evaluates both qualitative and quantitative factors to assess whether an impairment exists.
Notes to Consolidated Financial Statements – (continued)
The following tables summarize available for sale debt securities in an unrealized loss position, for which an ACL on securities has not been recorded, segregated by length of time that the securities have been in a continuous unrealized loss position:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(Dollars in thousands) | Less than 12 Months | | 12 Months or Longer | | Total |
December 31, 2023 | # | Fair Value | Unrealized Losses | | # | Fair Value | Unrealized Losses | | # | Fair Value | Unrealized Losses |
Obligations of U.S. government-sponsored enterprises | 1 | | $19,824 | | ($176) | | | 20 | | $195,903 | | ($24,547) | | | 21 | | $215,727 | | ($24,723) | |
Mortgage-backed securities issued by U.S. government agencies and U.S. government-sponsored enterprises | 8 | | 43,887 | | (262) | | | 154 | | 698,115 | | (125,625) | | | 162 | | 742,002 | | (125,887) | |
Individual name issuer trust preferred debt securities | — | | — | | — | | | 3 | | 8,793 | | (607) | | | 3 | | 8,793 | | (607) | |
Corporate bonds | — | | — | | — | | | 4 | | 11,889 | | (1,293) | | | 4 | | 11,889 | | (1,293) | |
Total temporarily impaired securities | 9 | | $63,711 | | ($438) | | | 181 | | $914,700 | | ($152,072) | | | 190 | | $978,411 | | ($152,510) | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(Dollars in thousands) | Less than 12 Months | | 12 Months or Longer | | Total |
December 31, 2022 | # | Fair Value | Unrealized Losses | | # | Fair Value | Unrealized Losses | | # | Fair Value | Unrealized Losses |
Obligations of U.S. government-sponsored enterprises | 4 | | $20,115 | | ($638) | | | 18 | | $169,466 | | ($30,984) | | | 22 | | $189,581 | | ($31,622) | |
Mortgage-backed securities issued by U.S. government agencies and U.S. government-sponsored enterprises | 95 | | 288,777 | | (24,960) | | | 66 | | 471,355 | | (113,788) | | | 161 | | 760,132 | | (138,748) | |
Individual name issuer trust preferred debt securities | — | | — | | — | | | 3 | | 8,760 | | (627) | | | 3 | | 8,760 | | (627) | |
Corporate bonds | — | | — | | — | | | 4 | | 11,484 | | (1,685) | | | 4 | | 11,484 | | (1,685) | |
Total temporarily impaired securities | 99 | | $308,892 | | ($25,598) | | | 91 | | $661,065 | | ($147,084) | | | 190 | | $969,957 | | ($172,682) | |
There were no debt securities on nonaccrual status at December 31, 2023 and 2022 and, therefore there was no accrued interest related to debt securities reversed against interest income for 2023 and 2022.
As of December 31, 2023, the Corporation does not intend to sell the debt securities in an unrealized loss position and has determined that it is more-likely-than-not that the Corporation will not be required to sell each security before the recovery of its amortized cost basis. In addition, management does not believe that any of the securities are impaired due to reasons of credit quality. As further described below, management believes the unrealized losses on these debt securities are primarily attributable to changes in the investment spreads and interest rates. Therefore, no ACL was recorded at both December 31, 2023 and 2022.
Obligations of U.S. Government Agency and U.S. Government-Sponsored Enterprise Securities, including Mortgage-Backed Securities
The contractual cash flows for these securities are either explicitly or implicitly guaranteed by the U.S. government, are highly rated by major credit rating agencies and have a long history of no credit losses. The issuers of these securities continue to make timely principal and interest payments and none of these securities were past due at December 31, 2023. As disclosed in Note 1, the Corporation utilizes a zero credit loss estimate for these securities.
Individual Name Issuer Trust Preferred Debt Securities
These securities in an unrealized loss position at December 31, 2023 included three trust preferred securities issued by three individual companies in the banking sector. Management reviewed the collectability of these securities taking into consideration such factors as the financial condition of the issuers, reported regulatory capital ratios of the issuers, credit ratings, including ratings in effect as of the reporting period date, as well as credit rating changes between the reporting period date and the filing date of this report, and other information. As of December 31, 2023, there was one individual name issuer trust preferred debt security with an amortized cost of $2.0 million and unrealized losses of $228 thousand that was rated below investment grade by S&P. We noted no downgrades to below investment grade between December 31, 2023 and
Notes to Consolidated Financial Statements – (continued)
the filing date of this report. Based on the information available through the filing date of this report, all individual name issuer trust preferred debt securities continue to accrue interest and make payments as expected with no payment deferrals or defaults on the part of the issuers.
Corporate Bonds
These securities in an unrealized loss position at December 31, 2023 included four corporate bond holdings issued by three individual companies in the financial services industry. Management reviewed the collectability of these securities taking into consideration such factors as the financial condition of the issuers, reported regulatory capital ratios of the issuers, credit ratings, including ratings in effect as of the reporting period date, as well as credit rating changes between the reporting period date and the filing date of this report, and other information. As of December 31, 2023, there was one corporate bond debt security with an amortized cost of $2.0 million and unrealized losses of $102 thousand that was rated below investment grade by S&P. We noted no downgrades to below investment grade between December 31, 2023 and the filing date of this report. Based on the information available through the filing date of this report, all corporate bond debt securities continue to accrue interest and make payments as expected with no payment deferrals or defaults on the part of the issuers.
Note 4 - Loans
The following table presents a summary of loans:
| | | | | | | | |
(Dollars in thousands) | | |
December 31, | 2023 | 2022 |
Commercial: | | |
Commercial real estate (1) | $2,106,359 | | $1,829,304 | |
Commercial & industrial (2) | 605,072 | | 656,397 | |
Total commercial | 2,711,431 | | 2,485,701 | |
Residential Real Estate: | | |
Residential real estate (3) | 2,604,478 | | 2,323,002 | |
Consumer: | | |
Home equity | 312,594 | | 285,715 | |
Other (4) | 19,203 | | 15,721 | |
Total consumer | 331,797 | | 301,436 | |
Total loans (5) | $5,647,706 | | $5,110,139 | |
(1)CRE consists of commercial mortgages primarily secured by income-producing property, as well as construction and development loans. Construction and development loans are made to businesses for land development or the on-site construction of industrial, commercial, or residential buildings.
(2)C&I consists of loans to businesses and individuals, a portion of which are fully or partially collateralized by real estate.
(3)Residential real estate consists of mortgage and homeowner construction loans secured by one- to four-family residential properties.
(4)Other consists of loans to individuals secured by general aviation aircraft and other personal installment loans.
(5)Includes net unamortized loan origination costs of $13.0 million and $11.6 million, respectively, at December 31, 2023 and 2022 and net unamortized premiums on loans purchased from and serviced by other financial institutions of $286 thousand and $318 thousand, respectively, at December 31, 2023 and 2022.
Loan balances exclude accrued interest receivable of $22.9 million and $17.6 million, respectively, as of December 31, 2023 and 2022.
As of December 31, 2023 and 2022, loans amounting to $3.4 billion and $2.4 billion, respectively, were pledged as collateral to the FHLB under a blanket pledge agreement and to the FRBB for the discount window. See Note 13 for additional disclosure regarding borrowings.
Concentrations of Credit Risk
A significant portion of our loan portfolio is concentrated among borrowers in southern New England and a substantial portion of the portfolio is collateralized by real estate in this area. The ability of single family residential and consumer borrowers to honor their repayment commitments is generally dependent on the level of overall economic activity within the market area and real estate values. The ability of commercial borrowers to honor their repayment commitments is dependent on the general economy, as well as the health of the real estate economic sector in the Corporation’s market area.
Notes to Consolidated Financial Statements – (continued)
Past Due Loans
Past due status is based on the contractual payment terms of the loan. The following tables present an aging analysis of past due loans, segregated by class of loans:
| | | | | | | | | | | | | | | | | | | | |
(Dollars in thousands) | | Days Past Due | | |
December 31, 2023 | Current | 30-59 | 60-89 | 90 or More | Total Past Due | Total Loans |
Commercial: | | | | | | |
Commercial real estate | $2,106,359 | | $— | | $— | | $— | | $— | | $2,106,359 | |
Commercial & industrial | 605,062 | | 10 | | — | | — | | 10 | | 605,072 | |
Total commercial | 2,711,421 | | 10 | | — | | — | | 10 | | 2,711,431 | |
Residential Real Estate: | | | | | | |
Residential real estate | 2,596,362 | | 4,369 | | 1,738 | | 2,009 | | 8,116 | | 2,604,478 | |
Consumer: | | | | | | |
Home equity | 309,398 | | 2,349 | | 112 | | 735 | | 3,196 | | 312,594 | |
Other | 19,180 | | 20 | | 3 | | — | | 23 | | 19,203 | |
Total consumer | 328,578 | | 2,369 | | 115 | | 735 | | 3,219 | | 331,797 | |
Total loans | $5,636,361 | | $6,748 | | $1,853 | | $2,744 | | $11,345 | | $5,647,706 | |
| | | | | | | | | | | | | | | | | | | | |
(Dollars in thousands) | | Days Past Due | | |
December 31, 2022 | Current | 30-59 | 60-89 | 90 or More | Total Past Due | Total Loans |
Commercial: | | | | | | |
Commercial real estate | $1,828,117 | | $1,187 | | $— | | $— | | $1,187 | | $1,829,304 | |
Commercial & industrial | 656,132 | | 265 | | — | | — | | 265 | | 656,397 | |
Total commercial | 2,484,249 | | 1,452 | | — | | — | | 1,452 | | 2,485,701 | |
Residential Real Estate: | | | | | | |
Residential real estate | 2,314,127 | | 4,793 | | 303 | | 3,779 | | 8,875 | | 2,323,002 | |
Consumer: | | | | | | |
Home equity | 284,480 | | 1,103 | | 132 | | — | | 1,235 | | 285,715 | |
Other | 15,705 | | 16 | | — | | — | | 16 | | 15,721 | |
Total consumer | 300,185 | | 1,119 | | 132 | | — | | 1,251 | | 301,436 | |
Total loans | $5,098,561 | | $7,364 | | $435 | | $3,779 | | $11,578 | | $5,110,139 | |
Included in past due loans as of December 31, 2023 and 2022, were nonaccrual loans of $6.9 million and $7.2 million, respectively. In addition, all loans 90 days or more past due at December 31, 2023 and 2022 were classified as nonaccrual.
Notes to Consolidated Financial Statements – (continued)
Nonaccrual Loans
The following is a summary of nonaccrual loans, segregated by class of loans:
| | | | | | | | | | | | | | | | | | | | | | | |
(Dollars in thousands) | | | | | | | |
| December 31, 2023 | | December 31, 2022 |
| Nonaccrual Loans | | Nonaccrual Loans |
| With an ACL | Without an ACL | Total | | With an ACL | Without an ACL | Total |
Commercial: | | | | | | | |
Commercial real estate | $10,997 | | $21,830 | | $32,827 | | | $— | | $— | | $— | |
Commercial & industrial | — | | 682 | | 682 | | | — | | — | | — | |
Total commercial | 10,997 | | 22,512 | | 33,509 | | | — | | — | | — | |
Residential Real Estate: | | | | | | | |
Residential real estate | 8,495 | | 1,131 | | 9,626 | | | 6,009 | | 5,885 | | 11,894 | |
Consumer: | | | | | | | |
Home equity | 1,483 | | — | | 1,483 | | | 360 | | 592 | | 952 | |
Other | — | | — | | — | | | — | | — | | — | |
Total consumer | 1,483 | | — | | 1,483 | | | 360 | | 592 | | 952 | |
Total | $20,975 | | $23,643 | | $44,618 | | | $6,369 | | $6,477 | | $12,846 | |
Accruing loans 90 days or more past due | | | $— | | | | | $— | |
Nonaccrual loans of $37.7 million and $5.7 million, respectively, at December 31, 2023 and 2022 were current as to the payment of principal and interest.
As of December 31, 2023 and 2022, nonaccrual loans secured by one- to four-family residential property amounting to $960 thousand and $2.9 million, respectively, were in process of foreclosure.
There were no significant commitments to lend additional funds to borrowers whose loans were on nonaccrual status at December 31, 2023.
The following table presents interest income recognized on nonaccrual loans:
| | | | | | | | |
(Dollars in thousands) | Interest Income Recognized |
Years Ended December 31, | 2023 | 2022 |
Commercial: | | |
Commercial real estate | $2,719 | | $— | |
Commercial & industrial | 59 | | — | |
Total commercial | 2,778 | | — | |
Residential Real Estate: | | |
Residential real estate | 466 | | 398 | |
Consumer: | | |
Home equity | 107 | | 62 | |
Other | 4 | | 3 | |
Total consumer | 111 | | 65 | |
Total | $3,355 | | $463 | |
Troubled Loan Modifications
As disclosed in Note 2, effective January 1, 2023, the Corporation adopted ASU 2022-02, which eliminated the accounting guidance for TDRs and added enhanced disclosures with respect to certain modifications for borrowers experiencing financial difficulty.
Notes to Consolidated Financial Statements – (continued)
The following table presents the carrying value at December 31, 2023, of TLMs made during the period indicated, segregated by class of loans and type of concession granted:
| | | | | | | | | | | | | | | | | |
(Dollars in thousands) | | | | | | | |
Year ended December 31, 2023 | | | Maturity Extension | | Combination (1) | Total | % (2) |
Commercial: | | | | | | | |
Commercial real estate | | | $13,780 | | $8,050 | $21,830 | 1 | % |
Commercial & industrial | | | — | | — | — | — | |
Total commercial | | | 13,780 | | 8,050 | 21,830 | 1 | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Total | | | $13,780 | | $8,050 | $21,830 | — | % |
(1)Combination includes an interest rate reduction, payment deferral and maturity extension.
(2)Percentage of TLMs to the total loans outstanding within the respective loan class.
The following table presents the financial effect of TLMs made during the period indicated, segregated by class of loans:
| | | | | | | | | | | | |
(Dollars in thousands) | | |
Year ended December 31, 2023 | | Weighted Average Interest Rate Reduction | Weighted Average Maturity Extension (in months) | Weighted Average Other-than-Insignificant Payment Delay (in months) |
Commercial: | | | | |
Commercial real estate | | 3 | % | 10 | 12 |
Commercial & industrial | | — | | — | — |
Total commercial | | 3 | | 10 | 12 |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
Total | | 3 | % | 10 | 12 |
Management closely monitors the performance of TLMs to understand the effectiveness of the modifications. The following table presents an aging analysis as of the date indicated, of TLMs that have been modified in the past 12 months:
| | | | | | | | | | | | | | | | | | | | |
(Dollars in thousands) | Days Past Due | | | |
December 31, 2023 | 30-59 | 60-89 | Over 90 | Total Past Due | Current | Total Loans |
Commercial: | | | | | | |
Commercial real estate | $— | | $— | | $— | | $— | | $21,830 | | $21,830 | |
Commercial & industrial | — | | — | | — | | — | | — | | — | |
Total commercial | — | | — | | — | | — | | 21,830 | | 21,830 | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
Total loans | $— | | $— | | $— | | $— | | $21,830 | | $21,830 | |
The total carrying value of TLMs at December 31, 2023 were included in nonaccrual loans. There were no TLMs made in the previous 12 months for which there was a subsequent payment default.
There were no significant commitments to lend additional funds to borrowers experiencing financial difficulty whose loans were TLMs at December 31, 2023.
Troubled Debt Restructurings
As disclosed in Note 2, effective January 1, 2023, the Corporation adopted ASU 2022-02, which eliminated the accounting guidance for TDRs. Historical disclosures that were required prior to adoption of ASU 2022-02 are shown below.
Notes to Consolidated Financial Statements – (continued)
The following table presents the recorded investment in TDRs and other pertinent information:
| | | | | | |
(Dollars in thousands) | | |
December 31, 2022 | | |
Accruing TDRs | | $3,571 | |
Nonaccrual TDRs | | 5,073 | |
Total | | $8,644 | |
| | |
Specific reserves on TDRs included in the ACL on loans | | $115 | |
Additional commitments to lend to borrowers with TDRs | | $— | |
The following table presents TDRs occurring during the period indicated and the recorded investment pre- and post- modification:
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | |
(Dollars in thousands) | | | | | | | Outstanding Recorded Investment |
Year ended December 31, 2022 | | | # of Loans | | | | Pre-Modification | | | Post-Modification |
| | | | | | | | | | |
Commercial: | | | | | | | | | | |
Commercial real estate | | | — | | | | | $— | | | | $— | |
Commercial & industrial | | | 3 | | | | | 1,687 | | | | 1,687 | |
Total commercial | | | 3 | | | | | 1,687 | | | | 1,687 | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
Total | | | 3 | | | | | $1,687 | | | | $1,687 | |
The following table presents TDRs occurring during the period indicated by type of modification:
| | | | | | |
| | |
(Dollars in thousands) | | |
Years ended December 31, 2022 | | |
Below-market interest rate concession | | $— | |
Payment deferral | | — | |
Maturity / amortization concession | | — | |
Interest only payments | | — | |
Combination (1) | | 1,687 | |
| | |
Total | | $1,687 | |
(1) Loans included in this classification were modified with a combination of any two of the concessions listed in this table.
In 2022, there were no TDRs modified within the previous 12 months for which there was a payment default.
Individually Analyzed Loans
Individually analyzed loans include nonaccrual commercial loans, TLMs and certain other loans based on the underlying risk characteristics and the discretion of management to individually analyze such loans. Prior to January 1, 2023, individually analyzed loans also included TDRs.
As of December 31, 2023, the carrying value of individually analyzed loans amounted to $34.6 million, all of which were considered collateral dependent. As of December 31, 2022, individually analyzed loans amounted to $10.0 million, of which $8.5 million were considered collateral dependent. For collateral dependent loans where management has determined that foreclosure of the collateral is probable, or where the borrower is experiencing financial difficulty and repayment of the loan is to be provided substantially through the operation or sale of the collateral, the ACL is measured based on the difference between the fair value of the collateral and the amortized cost basis of the loan as of the measurement date. See Note 10 for additional disclosure regarding fair value of individually analyzed collateral dependent loans.
Notes to Consolidated Financial Statements – (continued)
The following table presents the carrying value of collateral dependent individually analyzed loans:
| | | | | | | | | | | | | | | | | |
(Dollars in thousands) | December 31, 2023 | | December 31, 2022 |
| Carrying Value | Related Allowance | | Carrying Value | Related Allowance |
Commercial: | | | | | |
Commercial real estate (1) | $32,827 | | $97 | | | $2,103 | | $— | |
Commercial & industrial (2) | 682 | | — | | | — | | — | |
Total commercial | 33,509 | | 97 | | | 2,103 | | — | |
Residential Real Estate: | | | | | |
Residential real estate (3) | 1,131 | | — | | | 5,760 | | — | |
Consumer: | | | | | |
Home equity (3) | — | | — | | | 592 | | — | |
Other | — | | — | | | — | | — | |
Total consumer | — | | — | | | 592 | | — | |
Total | $34,640 | | $97 | | | $8,455 | | $— | |
(1) Secured by income-producing property.
(2) Secured by business assets.
(3) Secured by one- to four-family residential properties.
Credit Quality Indicators
Commercial
The Corporation utilizes an internal rating system to assign a risk to each of its commercial loans. Loans are rated on a scale of 1 to 10. This scale can be assigned to three broad categories including “pass” for ratings 1 through 6, “special mention” for 7-rated loans, and “classified” for loans rated 8, 9 or 10. The loan risk rating system takes into consideration parameters including the borrower’s financial condition, the borrower’s performance with respect to loan terms, the adequacy of collateral, the adequacy of guarantees and other credit quality characteristics. The Corporation takes the risk rating into consideration along with other credit attributes in the establishment of an appropriate ACL on loans. See Note 5 for additional information.
A description of the commercial loan categories is as follows:
Pass - Loans with acceptable credit quality, defined as ranging from superior or very strong to a status of lesser stature. Superior or very strong credit quality is characterized by a high degree of cash collateralization or strong balance sheet liquidity. Lesser stature loans have an acceptable level of credit quality, but may exhibit some weakness in various credit metrics such as collateral adequacy, cash flow, performance or may be in an industry or of a loan type known to have a higher degree of risk. These weaknesses may be mitigated by secondary sources of repayment, including SBA guarantees.
Special Mention - Loans with potential weaknesses that deserve management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the asset or in the Bank’s position as creditor at some future date. Special Mention assets are not adversely classified and do not expose the Bank to sufficient risk to warrant adverse classification. Examples of these conditions include but are not limited to outdated or poor quality financial data, strains on liquidity and leverage, losses or negative trends in operating results, marginal cash flow, weaknesses in occupancy rates or trends in the case of commercial real estate and frequent delinquencies.
Classified - Loans identified as “substandard,” “doubtful” or “loss” based on criteria consistent with guidelines provided by banking regulators. A “substandard” loan has defined weaknesses which make payment default or principal exposure likely, but not yet certain. Such loans are apt to be dependent upon collateral liquidation, a secondary source of repayment or an event outside of the normal course of business. The loans are closely watched and are either already on nonaccrual status or may be placed on nonaccrual status when management determines there is uncertainty of collectability. A “doubtful” loan is placed on nonaccrual status and has a high probability of loss, but the extent of the loss is difficult to quantify due to dependency upon collateral having a value that is difficult to determine or upon some near-term event which lacks certainty. A loan in the “loss” category is considered generally uncollectible or the timing or amount of payments cannot be
Notes to Consolidated Financial Statements – (continued)
determined. “Loss” is not intended to imply that the loan has no recovery value, but rather, it is not practical or desirable to continue to carry the asset.
The Corporation’s procedures call for loan risk ratings and classifications to be revised whenever information becomes available that indicates a change is warranted. On a quarterly basis, management reviews a watched asset list, which generally consists of commercial loans that are risk-rated 6 or worse, highly leveraged transaction loans, high-volatility commercial real estate and other selected loans. Management’s review focuses on the current status of the loans, the appropriateness of risk ratings and strategies to improve the credit.
An annual credit review program is conducted by a third party to provide an independent evaluation of the creditworthiness of the commercial loan portfolio, the quality of the underwriting and credit risk management practices and the appropriateness of the risk rating classifications. This review is supplemented with selected targeted internal reviews of the commercial loan portfolio.
Residential and Consumer
Management monitors the relatively homogeneous residential real estate and consumer loan portfolios on an ongoing basis using delinquency information by loan type.
In addition, other techniques are utilized to monitor indicators of credit deterioration in the residential real estate loans and home equity consumer loans. Among these techniques is the periodic tracking of loans with an updated Fair Isaac Corporation (commonly known as “FICO”) score and an updated estimated LTV ratio. LTV is estimated based on such factors as geographic location, the original appraised value and changes in median home prices, and takes into consideration the age of the loan. The results of these analyses and other credit review procedures, including selected targeted internal reviews, are taken into account in the determination of qualitative loss factors for residential real estate and home equity consumer credits.
Notes to Consolidated Financial Statements – (continued)
The following table summarizes the Corporation’s loan portfolio by credit quality indicator and loan portfolio segment as of December 31, 2023:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(Dollars in thousands) | Term Loans Amortized Cost by Origination Year | | | |
| 2023 | 2022 | 2021 | 2020 | 2019 | Prior | Revolving Loans Amortized Cost | Revolving Loans Converted to Term Loans | Total |
Commercial: | | | | | | | | | |
CRE: | | | | | | | | | |
Pass | $327,139 | | $598,946 | | $396,468 | | $168,451 | | $167,484 | | $333,356 | | $42,095 | | $1,032 | | $2,034,971 | |
Special Mention | — | | — | | — | | — | | — | | 16,630 | | — | | — | | 16,630 | |
Classified | 21,830 | | — | | 18,430 | | — | | 14,498 | | — | | — | | — | | 54,758 | |
Total CRE | 348,969 | | 598,946 | | 414,898 | | 168,451 | | 181,982 | | 349,986 | | 42,095 | | 1,032 | | 2,106,359 | |
Gross charge-offs | — | | — | | — | | — | | — | | 373 | | — | | — | | 373 | |
| | | | | | | | | |
C&I: | | | | | | | | | |
Pass | 55,607 | | 124,894 | | 52,282 | | 49,812 | | 72,876 | | 145,361 | | 90,664 | | 587 | | 592,083 | |
Special Mention | 11,119 | | — | | — | | — | | 181 | | — | | — | | — | | 11,300 | |
Classified | — | | 818 | | 189 | | — | | 682 | | — | | — | | — | | 1,689 | |
Total C&I | 66,726 | | 125,712 | | 52,471 | | 49,812 | | 73,739 | | 145,361 | | 90,664 | | 587 | | 605,072 | |
Gross charge-offs | 37 | | — | | — | | — | | — | | — | | — | | — | | 37 | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
Residential Real Estate: | | | | | | | | | |
Residential real estate: | | | | | | | | | |
Current | 431,563 | | 808,442 | | 666,447 | | 255,554 | | 113,462 | | 320,894 | | — | | — | | 2,596,362 | |
Past Due | — | | — | | — | | 886 | | 594 | | 6,636 | | — | | — | | 8,116 | |
Total residential real estate | 431,563 | | 808,442 | | 666,447 | | 256,440 | | 114,056 | | 327,530 | | — | | — | | 2,604,478 | |
Gross charge-offs | — | | — | | — | | — | | — | | — | | — | | — | | — | |
| | | | | | | | | |
Consumer: | | | | | | | | | |
Home equity: | | | | | | | | | |
Current | 24,925 | | 14,997 | | 6,829 | | 2,919 | | 1,982 | | 3,696 | | 241,459 | | 12,591 | | 309,398 | |
Past Due | — | | — | | — | | — | | 130 | | 829 | | 1,301 | | 936 | | 3,196 | |
Total home equity | 24,925 | | 14,997 | | 6,829 | | 2,919 | | 2,112 | | 4,525 | | 242,760 | | 13,527 | | 312,594 | |
Gross charge-offs | — | | — | | — | | — | | — | | — | | — | | — | | — | |
| | | | | | | | | |
Other: | | | | | | | | | |
Current | 6,777 | | 3,530 | | 3,685 | | 1,001 | | 120 | | 3,824 | | 243 | | — | | 19,180 | |
Past Due | 21 | | — | | — | | — | | — | | — | | 2 | | — | | 23 | |
Total other | 6,798 | | 3,530 | | 3,685 | | 1,001 | | 120 | | 3,824 | | 245 | | — | | 19,203 | |
Gross charge-offs | 159 | | — | | 8 | | — | | — | | — | | — | | — | | 167 | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
Total Loans | $878,981 | | $1,551,627 | | $1,144,330 | | $478,623 | | $372,009 | | $831,226 | | $375,764 | | $15,146 | | $5,647,706 | |
Total gross charge-offs | $196 | | $— | | $8 | | $— | | $— | | $373 | | $— | | $— | | $577 | |
Notes to Consolidated Financial Statements – (continued)
The following table summarizes the Corporation’s loan portfolio by credit quality indicator and loan portfolio segment as of December 31, 2022:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(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 | $591,596 | | $383,062 | | $177,286 | | $170,259 | | $148,371 | | $242,061 | | $6,243 | | $1,437 | | $1,720,315 | |
Special Mention | 20,579 | | 22,324 | | 328 | | 24,270 | | 28,676 | | 10,564 | | 146 | | — | | 106,887 | |
Classified | — | | — | | 503 | | — | | 1,187 | | 412 | | — | | — | | 2,102 | |
Total CRE | 612,175 | | 405,386 | | 178,117 | | 194,529 | | 178,234 | | 253,037 | | 6,389 | | 1,437 | | 1,829,304 | |
C&I: | | | | | | | | | |
Pass | 127,152 | | 63,180 | | 71,265 | | 86,470 | | 85,011 | | 114,241 | | 90,987 | | 745 | | 639,051 | |
Special Mention | 13,566 | | — | | — | | — | | 1,427 | | — | | 1,426 | | — | | 16,419 | |
Classified | — | | 225 | | — | | 7 | | — | | — | | 695 | | — | | 927 | |
Total C&I | 140,718 | | 63,405 | | 71,265 | | 86,477 | | 86,438 | | 114,241 | | 93,108 | | 745 | | 656,397 | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
Residential Real Estate: | | | | | | | | | |
Residential real estate: | | | | | | | | | |
Current | 838,566 | | 707,760 | | 277,613 | | 123,098 | | 72,541 | | 294,549 | | — | | — | | 2,314,127 | |
Past Due | — | | 600 | | — | | 266 | | 2,315 | | 5,694 | | — | | — | | 8,875 | |
Total residential real estate | 838,566 | | 708,360 | | 277,613 | | 123,364 | | 74,856 | | 300,243 | | — | | — | | 2,323,002 | |
Consumer: | | | | | | | | | |
Home equity: | | | | | | | | | |
Current | 20,665 | | 8,308 | | 3,742 | | 2,406 | | 1,947 | | 3,139 | | 235,004 | | 9,268 | | 284,479 | |
Past Due | — | | — | | — | | — | | 68 | | 98 | | 548 | | 522 | | 1,236 | |
Total home equity | 20,665 | | 8,308 | | 3,742 | | 2,406 | | 2,015 | | 3,237 | | 235,552 | | 9,790 | | 285,715 | |
Other: | | | | | | | | | |
Current | 4,231 | | 4,287 | | 1,676 | | 299 | | 235 | | 4,726 | | 251 | | — | | 15,705 | |
Past Due | 16 | | — | | — | | — | | — | | — | | — | | — | | 16 | |
Total other | 4,247 | | 4,287 | | 1,676 | | 299 | | 235 | | 4,726 | | 251 | | — | | 15,721 | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
Total Loans | $1,616,371 | | $1,189,746 | | $532,413 | | $407,075 | | $341,778 | | $675,484 | | $335,300 | | $11,972 | | $5,110,139 | |
Washington Trust may renew commercial loans at or immediately prior to their maturity. In the tables above, renewals subject to full credit evaluation before being granted are reported as originations in the period renewed. In addition, loans with extensions of maturity dates of more than three months are reported as originations in the period extended.
Notes to Consolidated Financial Statements – (continued)
Loan Servicing Activities
Loans sold with servicing retained result in the capitalization of loan servicing rights. The following table presents an analysis of loan servicing rights:
| | | | | | | | | | | |
(Dollars in thousands) | Loan Servicing Rights | Valuation Allowance | Total |
Balance at December 31, 2020 | $7,588 | | ($154) | | $7,434 | |
Loan servicing rights capitalized | 5,671 | | — | | 5,671 | |
Amortization | (3,438) | | — | | (3,438) | |
Decrease in impairment reserve | — | | 154 | | 154 | |
Balance at December 31, 2021 | 9,821 | | — | | 9,821 | |
Loan servicing rights capitalized | 957 | | — | | 957 | |
Amortization | (1,763) | | — | | (1,763) | |
| | | |
Balance at December 31, 2022 | 9,015 | | — | | 9,015 | |
Loan servicing rights capitalized | 1,069 | | — | | 1,069 | |
Amortization | (1,538) | | — | | (1,538) | |
Increase in impairment reserve | — | | (34) | | (34) | |
Balance at December 31, 2023 | $8,546 | | ($34) | | $8,512 | |
The following table presents estimated aggregate amortization expense related to loan servicing assets:
| | | | | | | | | | | |
(Dollars in thousands) | | | |
Years ending December 31: | | 2024 | $1,330 | |
| | 2025 | 1,123 | |
| | 2026 | 948 | |
| | 2027 | 801 | |
| | 2028 | 676 | |
| | 2029 and thereafter | 3,668 | |
Total estimated amortization expense | $8,546 | |
Loans sold to others may be serviced by the Corporation on a fee basis under various agreements. Loans serviced for others are not included in the Consolidated Balance Sheets. The following table presents the balance of loans serviced for others by loan portfolio:
| | | | | | | | |
(Dollars in thousands) | | |
December 31, | 2023 | 2022 |
Residential real estate | $1,454,342 | | $1,457,896 | |
Commercial | 135,954 | | 107,762 | |
Total | $1,590,296 | | $1,565,658 | |
Notes to Consolidated Financial Statements – (continued)
Note 5 - Allowance for Credit Losses on Loans
The ACL on loans is management’s estimate of expected lifetime credit losses on loans carried at amortized cost. The level of the ACL on loans is based on management’s ongoing review of all relevant information, from internal and external sources, relating to past events, current conditions and reasonable and supportable forecasts.
The following table presents the activity in the ACL on loans for the year ended December 31, 2023:
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
(Dollars in thousands) | Commercial | | | Consumer | | | |
| CRE | C&I | Total Commercial | Residential Real Estate | Home Equity | Other | | Total Consumer | Total |
Beginning Balance | $18,435 | | $10,356 | | $28,791 | | $7,740 | | $1,115 | | $381 | | | $1,496 | | $38,027 | |
| | | | | | | | | |
Charge-offs | (373) | | (37) | | (410) | | — | | — | | (167) | | | (167) | | (577) | |
Recoveries | — | | 12 | | 12 | | 3 | | 10 | | 32 | | | 42 | | 57 | |
Provision | 6,082 | | (2,243) | | 3,839 | | (340) | | (77) | | 128 | | | 51 | | 3,550 | |
Ending Balance | $24,144 | | $8,088 | | $32,232 | | $7,403 | | $1,048 | | $374 | | | $1,422 | | $41,057 | |
The following table presents the activity in the ACL on loans for the year ended December 31, 2022:
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
(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 | — | | (36) | | (36) | | — | | — | | (148) | | (148) | | | (184) | |
Recoveries | 445 | | 29 | | 474 | | 21 | | 12 | | 45 | | 57 | | | 552 | |
Provision | (943) | | (469) | | (1,412) | | (141) | | 34 | | 90 | | 124 | | | (1,429) | |
Ending Balance | $18,435 | | $10,356 | | $28,791 | | $7,740 | | $1,115 | | $381 | | $1,496 | | | $38,027 | |
The following table presents the activity in the ACL on loans for the year ended December 31, 2021:
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
(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 | — | | (307) | | (307) | | (107) | | (183) | | (66) | | (249) | | | (663) | |
Recoveries | — | | 41 | | 41 | | 89 | | 91 | | 25 | | 116 | | | 246 | |
Provision | (3,132) | | (1,130) | | (4,262) | | (164) | | (139) | | (36) | | (175) | | | (4,601) | |
Ending Balance | $18,933 | | $10,832 | | $29,765 | | $7,860 | | $1,069 | | $394 | | $1,463 | | | $39,088 | |
Notes to Consolidated Financial Statements – (continued)
Note 6 - Premises and Equipment
The following presents a summary of premises and equipment:
| | | | | | | | | | | |
(Dollars in thousands) | | | |
December 31, | 2023 | | 2022 |
Land | $6,042 | | | $6,042 | |
Premises and improvements | 48,573 | | | 47,029 | |
Furniture, fixtures and equipment | 23,980 | | | 24,463 | |
Total premises and equipment | 78,595 | | | 77,534 | |
Less: accumulated depreciation | 46,304 | | | 45,984 | |
Total premises and equipment, net | $32,291 | | | $31,550 | |
The following table presents a summary of depreciation expense:
| | | | | | | | | | | | | | |
(Dollars in thousands) | | Year ended December 31, |
Fixed Asset Type | Income Statement Line Item | 2023 | 2022 | 2021 |
Premises and improvements | Net occupancy | $1,840 | | $1,668 | | $1,470 | |
Furniture, fixtures and equipment | Equipment | 2,165 | | 1,797 | | 1,941 | |
Total depreciation expense | | $4,005 | | $3,465 | | $3,411 | |
Note 7 - Leases
The Corporation has committed to rent premises used in business operations under non-cancelable operating leases and determines if an arrangement meets the definition of a lease upon inception. Operating lease ROU assets amounted to $29.4 million and $27.2 million, respectively, as of December 31, 2023 and 2022. Operating lease liabilities totaled $32.0 million and $29.6 million, respectively, as of December 31, 2023 and 2022.
As of December 31, 2023, there were no operating leases that had not yet commenced. As of December 31, 2022, there were three operating leases that had not yet commenced.
The following table presents information regarding the Corporation’s operating leases:
| | | | | | | | | | | |
At December 31, | 2023 | | 2022 |
Weighted average discount rate | 3.80 | % | | 3.34 | % |
Range of lease expiration dates | 3 months - 24 years | | 7 months - 25 years |
Range of lease renewal options | 3 years - 5 years | | 3 years - 5 years |
Weighted average remaining lease term | 13.1 years | | 13.3 years |
Notes to Consolidated Financial Statements – (continued)
The following table presents the undiscounted annual lease payments under the terms of the Corporation’s operating leases at December 31, 2023, including a reconciliation to the present value of operating lease liabilities recognized in the Consolidated Balance Sheets:
| | | | | | | | |
(Dollars in thousands) | | |
Years ending December 31: | 2024 | $4,243 | |
| 2025 | 3,701 | |
| 2026 | 3,460 | |
| 2027 | 2,917 | |
| 2028 | 2,595 | |
| 2029 and thereafter | 23,958 | |
Total operating lease payments | | 40,874 | |
Less: interest | | 8,847 | |
Present value of operating lease liabilities (1) | | $32,027 | |
(1)Includes short-term operating lease liabilities of $3.1 million.
The following table presents the components of total lease expense and operating cash flows:
| | | | | | | | | | | |
(Dollars in thousands) | | | |
Year ended December 31, | 2023 | 2022 | 2021 |
Lease Expense: | | | |
Operating lease expense | $4,476 | | $4,159 | | $4,015 | |
Variable lease expense | 201 | | 104 | | 69 | |
Total lease expense (1) | $4,677 | | $4,263 | | $4,084 | |
Cash Paid: | | | |
Cash paid reducing operating lease liabilities | $4,275 | | $4,076 | | $3,888 | |
(1)Included in net occupancy expenses in the Consolidated Statements of Income.
Note 8 - Goodwill and Intangible Assets
The following table presents the carrying value of goodwill at the reporting unit (or business segment) level:
| | | | | | | | | | | |
(Dollars in thousands) | | | |
December 31, | 2023 | | 2022 |
Commercial Banking Segment | $22,591 | | | $22,591 | |
Wealth Management Services Segment | 41,318 | | | 41,318 | |
Total goodwill | $63,909 | | | $63,909 | |
The balance of goodwill in the Commercial Banking segment arose from the acquisition of First Financial Corp. in 2002. The balance of goodwill in the Wealth Management Services segment arose from the 2005 acquisition of Weston and the 2015 acquisition of Halsey.
The following table presents the components of intangible assets:
| | | | | | | | | | | |
(Dollars in thousands) | | | |
December 31, | 2023 | | 2022 |
Gross carrying amount | $20,803 | | | $20,803 | |
Accumulated amortization | 17,092 | | | 16,249 | |
Net amount | $3,711 | | | $4,554 | |
Notes to Consolidated Financial Statements – (continued)
The balance of intangible assets at December 31, 2023 includes wealth management advisory contracts resulting from the 2005 acquisition of Weston and the 2015 acquisition of Halsey.
The wealth management advisory contracts resulting from the Weston acquisition are being amortized over a 20-year life using a declining balance method, based on expected attrition for the current customer base derived from historical runoff data. The wealth management advisory contracts resulting from the acquisition of Halsey are being amortized on a straight-line basis over a 15-year life.
Amortization expense for the years ended December 31, 2023, 2022, and 2021, amounted to $843 thousand, $860 thousand and $890 thousand, respectively.
The following table presents estimated annual amortization expense for intangible assets at December 31, 2023:
| | | | | | | | | | | | |
(Dollars in thousands) | | | | | | |
Years ending December 31, | 2024 | | | | | $826 | |
| 2025 | | | | | 702 | |
| 2026 | | | | | 476 | |
| 2027 | | | | | 476 | |
| 2028 | | | | | 476 | |
| 2029 and thereafter | | | | | 755 | |
Note 9 - Derivative Financial Instruments
The Corporation’s derivative financial instruments are used to manage differences in the amount, timing and duration of the Corporation’s known or expected cash receipts and its known or expected cash payments, principally to manage the Corporation’s interest rate risk. Additionally, the Corporation enters into interest rate derivatives to accommodate the business requirements of its customers. All derivatives are recognized as either assets or liabilities on the balance sheet and are measured at fair value. Derivative assets are included in other assets and derivative liabilities are included in other liabilities in the Unaudited Consolidated Balance Sheets. The accounting for changes in the fair value of derivatives depends on the intended use of the derivative and resulting designation.
Interest Rate Risk Management Agreements
Interest rate risk management agreements, such as caps, swaps and floors, are used from time to time as part of the Corporation’s interest rate risk management strategy. Interest rate swaps are agreements in which the Corporation and another party agree to exchange interest payments (e.g., fixed-rate for variable-rate payments) computed on a notional principal amount. Interest rate caps and floors represent options purchased by the Corporation to manage the interest rate paid throughout the term of the option contract. The credit risk associated with these transactions is the risk of default by the counterparty. To minimize this risk, the Corporation enters into interest rate agreements only with highly rated counterparties that management believes to be creditworthy. The notional amounts of these agreements do not represent amounts exchanged by the parties and, thus, are not a measure of the potential loss exposure.
Cash Flow Hedging Instruments
As of December 31, 2023 and 2022, the Corporation had interest rate swap contracts that were designated as cash flow hedges to hedge the interest rate risk associated with short-term borrowings. See Note 13 for additional disclosure on borrowings.
Additionally, the Corporation had an interest rate swap contract that was designated as a cash flow hedge to hedge the interest rate risk associated with a pool of variable rate commercial loans. On March 31, 2023, the Corporation terminated this interest rate swap contract and the derivative liability was derecognized. The loss on this interest rate swap included in the AOCL component of shareholders’ equity was updated to its termination date fair value of $26.5 million, or $20.1 million after tax. This loss is being amortized into earnings as a reduction of interest income on a straight-line basis over the remaining life of the original interest rate swap term, or through May 1, 2026. At December 31, 2023, the remaining unamortized balance of the loss included in the AOCL component of shareholders’ equity was $20.0 million, or $14.9 million after tax.
Notes to Consolidated Financial Statements – (continued)
The changes in fair value of derivatives designated as cash flow hedges are recorded in other comprehensive income (loss) and subsequently reclassified to earnings when gains or losses are realized.
Loan Related Derivative Contracts
Interest Rate Derivative Contracts with Customers
The Corporation enters into interest rate swap and interest rate cap contracts to help commercial loan borrowers manage their interest rate risk. These interest rate swap contracts allow borrowers to convert variable-rate loan payments to fixed-rate loan payments, while interest rate cap contracts allow borrowers to limit their interest rate exposure in a rising rate environment. When the Corporation enters into an interest rate derivative contract with a commercial loan borrower, it simultaneously enters into a “mirror” interest rate contract with a third party. For interest rate swaps, the third party exchanges the client’s fixed-rate loan payments for variable-rate loan payments. The Corporation‘s credit policies with respect to interest rate contracts with commercial borrowers are similar to those used for loans. The Corporation retains the risk that is associated with the potential failure of counterparties and the risk inherent in originating loans. The interest rate contracts with counterparties are generally subject to bilateral collateralization terms. These derivatives are not designated as hedges and therefore, changes in fair value are recognized in earnings.
Risk Participation Agreements
The Corporation has entered into risk participation agreements with other banks in commercial loan arrangements. Participating banks guarantee the performance on borrower-related interest rate swap contracts. These derivatives are not designated as hedges and therefore, changes in fair value are recognized in earnings.
Under a risk participation-out agreement, a derivative asset, the Corporation participates out a portion of the credit risk associated with the interest rate swap position executed with the commercial borrower for a fee paid to the participating bank. Under a risk participation-in agreement, a derivative liability, the Corporation assumes, or participates in, a portion of the credit risk associated with the interest rate swap position with the commercial borrower for a fee received from the other bank.
Mortgage Loan Commitments
Interest rate lock commitments are extended to borrowers and relate to the origination of mortgage loans held for sale. To mitigate the interest rate risk and pricing risk associated with rate locks and mortgage loans held for sale, the Corporation enters into forward sale commitments. Forward sale commitments are contracts for delayed delivery or net settlement of the underlying instrument, such as a residential real estate mortgage loan, where the seller agrees to deliver on a specified future date, either a specified instrument at a specified price or yield or the net cash equivalent of an underlying instrument. Both interest rate lock commitments and forward sale commitments are derivative financial instruments, but do not meet criteria for hedge accounting and therefore, the changes in fair value of these commitments are recognized in earnings.
Notes to Consolidated Financial Statements – (continued)
The following table presents the notional amounts and fair values of derivative instruments in the Consolidated Balance Sheets:
| | | | | | | | | | | | | | | | | | | | | | | |
(Dollars in thousands) | December 31, 2023 | | December 31, 2022 |
| | Fair Value | | | Fair Value |
| Notional Amounts | Derivative Assets | Derivative Liabilities | | Notional Amounts | Derivative Assets | Derivative Liabilities |
Derivatives Designated as Cash Flow Hedging Instruments: | | | | | | | |
Interest rate risk management contracts: | | | | | | | |
| | | | | | | |
Interest rate swaps (1) | $120,000 | | $802 | | $1,119 | | | $320,000 | | $548 | | $31,178 | |
| | | | | | | |
Derivatives not Designated as Hedging Instruments: | | | | | | | |
Loan related derivative contracts: | | | | | | | |
Interest rate contracts with customers | 938,872 | | 6,594 | | 52,102 | | | 935,099 | | 32 | | 68,137 | |
Mirror interest rate contracts with counterparties | 938,872 | | 51,859 | | 6,757 | | | 935,099 | | 67,797 | | 61 | |
Risk participation agreements | 321,055 | | 66 | | 1 | | | 282,191 | | — | | 2 | |
| | | | | | | |
Mortgage loan commitments: | | | | | | | |
Interest rate lock commitments | 20,980 | | 504 | | 1 | | | 12,201 | | 144 | | 4 | |
Forward sale commitments | 50,117 | | 18 | | 711 | | | 23,150 | | 58 | | 150 | |
Gross amounts | | 59,843 | | 60,691 | | | | 68,579 | | 99,532 | |
Less: amounts offset (2) | | 7,877 | | 7,877 | | | | 23,524 | | 23,524 | |
Derivative balances, net of offset | | 51,966 | | 52,814 | | | | 45,055 | | 76,008 | |
Less: collateral pledged (3) | | — | | — | | | | — | | 7,716 | |
Net amounts | | $51,966 | | $52,814 | | | | $45,055 | | $68,292 | |
(1)The fair value of derivative assets includes accrued interest receivable of $239 thousand and $24 thousand, respectively, at December 31, 2023 and 2022. There was no accrued interest payable included in the fair value of derivative liabilities at December 31, 2023, compared to $856 thousand of accrued interest payable at December 31, 2022.
(2)Interest rate risk management contracts and loan related derivative contracts with counterparties are subject to master netting arrangements.
(3)Collateral contractually required to be pledged to derivative counterparties is in the form of cash. Washington Trust may need to post additional collateral in the future in proportion to potential increases in unrealized loss positions.
The following table presents the effect of derivative instruments in the Consolidated Statements of Changes in Shareholders’ Equity:
| | | | | | | | | | | | | | | | | | |
(Dollars in thousands) | Gain (Loss) Recognized in Other Comprehensive Income, Net of Tax | | | |
Years ended December 31, | 2023 | 2022 | 2021 | | | | | | |
Derivatives Designated as Cash Flow Hedging Instruments: | | | | | | | | | | |
Interest rate risk management contracts: | | | | | | | | | | |
| | | | | | | | | | |
Interest rate swaps | $7,026 | | ($18,632) | | ($2,566) | | | | | | | | |
| | | | | | | | | | |
Total | $7,026 | | ($18,632) | | ($2,566) | | | | | | | | |
For derivatives designated as cash flow hedging instruments, see Note 19 for additional disclosure pertaining to the amounts and location of reclassifications from AOCL into earnings.
The following table presents the effect of derivative instruments in the Consolidated Statements of Income:
Notes to Consolidated Financial Statements – (continued)
| | | | | | | | | | | | | | |
(Dollars in thousands) | | Amount of Gain (Loss) Recognized in Noninterest Income |
Years ended December 31, | Statement of Income Location | 2023 | 2022 | 2021 |
Derivatives not Designated as Hedging Instruments: | | | | |
Loan related derivative contracts: | | | | |
Interest rate contracts with customers | Loan related derivative income | ($1,408) | | ($92,730) | | ($27,846) | |
Mirror contracts with counterparties | Loan related derivative income | 3,211 | | 94,759 | | 31,547 | |
Risk participation agreements | Loan related derivative income | (413) | | 727 | | 641 | |
| | | | |
Mortgage loan commitments: | | | | |
Interest rate lock commitments | Mortgage banking revenues | 363 | | (1,116) | | (5,947) | |
Forward sale commitments | Mortgage banking revenues | 61 | | 4,530 | | 5,383 | |
Total | | $1,814 | | $6,170 | | $3,778 | |
Note 10 - Fair Value Measurements
The Corporation uses fair value measurements to record fair value adjustments on certain assets and liabilities and to determine fair value disclosures. Items recorded at fair value on a recurring basis include securities available for sale, mortgage loans held for sale and derivatives. Additionally, from time to time, we may be required to record other assets at fair value on a nonrecurring basis, such as collateral dependent individually analyzed loans.
Fair value is a market-based measurement, not an entity-specific measurement. Fair value measurements are determined based on the assumptions the market participants would use in pricing the asset or liability. In addition, GAAP specifies a hierarchy of valuation techniques based on whether the types of valuation information, or “inputs”, are observable or unobservable. Observable inputs reflect market data obtained from independent sources, while unobservable inputs reflect the Corporation’s market assumptions. These two types of inputs have created the following fair value hierarchy:
•Level 1 – Quoted prices for identical assets or liabilities in active markets.
•Level 2 – Quoted prices for similar assets or liabilities in active markets; quoted prices for identical or similar assets or liabilities in inactive markets; and model-derived valuations in which all significant inputs and significant value drivers are observable in active markets.
•Level 3 – Valuations derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable in the markets and which reflect the Corporation’s market assumptions.
Fair Value Option Election
GAAP allows for the irrevocable option to elect fair value accounting for the initial and subsequent measurement for certain financial assets and liabilities on a contract-by-contract basis. The Corporation has elected the fair value option for mortgage loans held for sale to better match changes in fair value of the loans with changes in the fair value of the forward sale commitment contracts used to economically hedge them.
The following table presents a summary of mortgage loans held for sale accounted for under the fair value option:
| | | | | | | | |
(Dollars in thousands) | | |
December 31, | 2023 | 2022 |
Aggregate fair value | $20,077 | | $8,987 | |
Aggregate principal balance | 19,480 | | 8,860 | |
Difference between fair value and principal balance | $597 | | $127 | |
Changes in fair value of mortgage loans held for sale accounted for under the fair value option election are included in mortgage banking revenues in the Consolidated Statements of Income. Changes in fair value amounted to an increase in mortgage banking revenues of $470 thousand in 2023, compared to a decrease in mortgage banking revenues of $868 thousand in 2022.
There were no mortgage loans held for sale 90 days or more past due as of December 31, 2023 and 2022.
Notes to Consolidated Financial Statements – (continued)
Valuation Techniques
Debt Securities
Available for sale debt securities are recorded at fair value on a recurring basis. When available, the Corporation uses quoted market prices to determine the fair value of debt securities; such items are classified as Level 1. There were no Level 1 debt securities held at December 31, 2023 and 2022.
Level 2 debt securities are traded less frequently than exchange-traded instruments. The fair value of these securities is determined using matrix pricing with inputs that are observable in the market or can be derived principally from or corroborated by observable market data. This category includes obligations of U.S. government-sponsored enterprises, including mortgage-backed securities, individual name issuer trust preferred debt securities and corporate bonds.
Debt securities not actively traded whose fair value is determined through the use of cash flows utilizing inputs that are unobservable are classified as Level 3. There were no Level 3 debt securities held at December 31, 2023 and 2022.
Mortgage Loans Held for Sale
The Corporation has elected the fair value option for mortgage loans held for sale. The fair value is estimated based on current market prices for similar loans in the secondary market and therefore are classified as Level 2 assets.
Collateral Dependent Individually Analyzed Loans
Collateral dependent individually analyzed loans are valued based upon the lower of amortized cost or fair value. Fair value is determined based on the appraised value of the underlying collateral. Such collateral primarily consists of real estate and, to a lesser extent, other business assets. For collateral dependent loans that are expected to be repaid substantially through the sale of the collateral, management adjusts the fair value for estimated costs to sell. Management may also adjust appraised values to reflect estimated market value declines or apply other discounts to appraised values resulting from its knowledge of the collateral. Internal valuations may be utilized to determine the fair value of other business assets. Collateral dependent individually analyzed loans are categorized as Level 3.
Derivatives
Interest rate derivative contracts are traded in over-the-counter markets where quoted market prices are not readily available. Fair value measurements are determined using independent valuation software, which utilizes the present value of future cash flows discounted using market observable inputs such as forward rate assumptions. The Corporation evaluates the credit risk of its counterparties, as well as that of the Corporation. Accordingly, factors such as the likelihood of default by the Corporation and its counterparties, its net exposures and remaining contractual life are considered in determining if any fair value adjustments related to credit risk are required. Counterparty exposure is evaluated by netting positions that are subject to master netting agreements, as well as considering the amount of collateral securing the position, if any. The Corporation has determined that the majority of the inputs used to value its derivative positions fall within Level 2 of the fair value hierarchy. However, the credit valuation adjustments utilize Level 3 inputs. As of December 31, 2023 and 2022, the Corporation has assessed the significance of the impact of the credit valuation adjustments on the overall valuation of its derivative positions and has determined that the credit valuation adjustments are not significant to the overall valuation. As a result, the Corporation has classified its derivative valuations in their entirety as Level 2.
Fair value measurements of forward loan commitments (interest rate lock commitments and forward sale commitments) are primarily based on current market prices for similar assets in the secondary market for mortgage loans and therefore are classified as Level 2 assets. The fair value of interest rate lock commitments is also dependent on the ultimate closing of the loans. Pull-through rates are based on the Corporation’s historical data and reflect the Corporation’s best estimate of the likelihood that a commitment will result in a closed loan. Although the pull-through rates are Level 3 inputs, the Corporation has assessed the significance of the impact of pull-through rates on the overall valuation of its interest rate lock commitments and has determined that they are not significant to the overall valuation. As a result, the Corporation has classified its interest rate lock commitments as Level 2.
Notes to Consolidated Financial Statements – (continued)
Items Recorded at Fair Value on a Recurring Basis
The following tables present the balances of assets and liabilities reported at fair value on a recurring basis:
| | | | | | | | | | | | | | |
(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, 2023 |
Assets: | | | | |
Available for sale debt securities: | | | | |
Obligations of U.S. government-sponsored enterprises | $225,742 | | $— | | $225,742 | | $— | |
Mortgage-backed securities issued by U.S. government agencies and U.S. government-sponsored enterprises | 753,956 | | — | | 753,956 | | — | |
| | | | |
Individual name issuer trust preferred debt securities | 8,793 | | — | | 8,793 | | — | |
| | | | |
Corporate bonds | 11,889 | | — | | 11,889 | | — | |
| | | | |
Mortgage loans held for sale | 20,077 | | — | | 20,077 | | — | |
Derivative assets | 51,966 | | — | | 51,966 | | — | |
| | | | |
| | | | |
Total assets at fair value on a recurring basis | $1,072,423 | | $— | | $1,072,423 | | $— | |
Liabilities: | | | | |
Derivative liabilities | $52,814 | | $— | | $52,814 | | $— | |
| | | | |
| | | | |
| | | | |
| | | | |
Total liabilities at fair value on a recurring basis | $52,814 | | $— | | $52,814 | | $— | |
| | | | | | | | | | | | | | |
(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, 2022 |
Assets: | | | | |
Available for sale debt securities: | | | | |
Obligations of U.S. government-sponsored enterprises | $199,582 | | $— | | $199,582 | | $— | |
Mortgage-backed securities issued by U.S. government agencies and U.S. government-sponsored enterprises | 774,102 | | — | | 774,102 | | — | |
| | | | |
Individual name issuer trust preferred debt securities | 8,760 | | — | | 8,760 | | — | |
| | | | |
Corporate bonds | 11,484 | | — | | 11,484 | | — | |
| | | | |
Mortgage loans held for sale | 8,987 | | — | | 8,987 | | — | |
Derivative assets | 45,055 | | — | | 45,055 | | — | |
| | | | |
| | | | |
Total assets at fair value on a recurring basis | $1,047,970 | | $— | | $1,047,970 | | $— | |
Liabilities: | | | | |
Derivative liabilities | $76,008 | | $— | | $76,008 | | $— | |
| | | | |
| | | | |
| | | | |
| | | | |
Total liabilities at fair value on a recurring basis | $76,008 | | $— | | $76,008 | | $— | |
Notes to Consolidated Financial Statements – (continued)
Items Recorded at Fair Value on a Nonrecurring Basis
The following table presents the carrying value of assets held at December 31, 2023, which were written down to fair value during the twelve months ended December 31, 2023:
| | | | | | | | | | | | | | |
| | | | |
(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) |
Assets: | | | | |
Collateral dependent individually analyzed loans | $8,050 | | $— | | $— | | $8,050 | |
Loan servicing rights | 8,512 | | — | | — | | 8,512 | |
| | | | |
Total assets at fair value on a nonrecurring basis | $16,562 | | $— | | $— | | $16,562 | |
There were no assets written down to fair value during the twelve months ended December 31, 2022.
The following table presents valuation techniques and unobservable inputs for assets measured at fair value on a nonrecurring basis for which the Corporation has utilized Level 3 inputs to determine fair value:
| | | | | | | | | | | | | | |
| | | | |
(Dollars in thousands) | Fair Value | Valuation Technique | Unobservable Input | Inputs Utilized |
December 31, 2023 |
Collateral dependent individually analyzed loans | $8,050 | | Appraisals of collateral | Discount for costs to sell | 0% |
| | | Appraisal adjustments | 0% |
| | | | |
Loan servicing rights | 8,512 | | Discounted Cash Flow | Discount Rate | 10% - 14% (10%) |
| | | Prepayment rates | 6% - 53% (9%) |
| | | | |
| | | | |
Notes to Consolidated Financial Statements – (continued)
Items for which Fair Value is Only Disclosed
The estimated fair values and related carrying amounts for financial instruments for which fair value is only disclosed are presented in the tables below:
| | | | | | | | | | | | | | | | | |
(Dollars in thousands) | 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) |
December 31, 2023 |
Financial Assets: | | | | | |
Cash and cash equivalents | $90,184 | | $90,184 | | $90,184 | | $— | | $— | |
| | | | | |
Loans, net of allowance for credit losses on loans | 5,606,649 | | 5,365,396 | | — | | — | | 5,365,396 | |
FHLB stock | 51,893 | | 51,893 | | — | | 51,893 | | — | |
Investment in BOLI | 103,736 | | 103,736 | | — | | 103,736 | | — | |
| | | | | |
Financial Liabilities: | | | | | |
Non-maturity deposits | $3,559,923 | | $3,559,923 | | $— | | $3,559,923 | | $— | |
Time deposits | 1,788,237 | | 1,773,643 | | — | | 1,773,643 | | — | |
FHLB advances | 1,190,000 | | 1,192,262 | | — | | 1,192,262 | | — | |
Junior subordinated debentures | 22,681 | | 19,228 | | — | | 19,228 | | — | |
| | | | | | | | | | | | | | | | | |
(Dollars in thousands) | 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) |
December 31, 2022 |
Financial Assets: | | | | | |
Cash and cash equivalents | $118,422 | | $118,422 | | $118,422 | | $— | | $— | |
| | | | | |
Loans, net of allowance for credit losses on loans | 5,072,112 | | 4,929,449 | | — | | — | | 4,929,449 | |
FHLB stock | 43,463 | | 43,463 | | — | | 43,463 | | — | |
Investment in BOLI | 102,182 | | 102,182 | | — | | 102,182 | | — | |
| | | | | |
Financial Liabilities: | | | | | |
Non-maturity deposits | $3,896,080 | | $3,896,080 | | $— | | $3,896,080 | | $— | |
Time deposits | 1,122,882 | | 1,137,219 | | — | | 1,137,219 | | — | |
FHLB advances | 980,000 | | 978,590 | | — | | 978,590 | | — | |
Junior subordinated debentures | 22,681 | | 18,963 | | — | | 18,963 | | — | |
Notes to Consolidated Financial Statements – (continued)
Note 11 - Income Taxes
The following table presents the components of income tax expense (benefit):
| | | | | | | | | | | |
(Dollars in thousands) | | | |
Years ended December 31, | 2023 | 2022 | 2021 |
Current Tax Expense: | | | |
Federal | $10,494 | | $16,127 | | $17,032 | |
State | 1,501 | | 2,202 | | 2,130 | |
Total current tax expense | 11,995 | | 18,329 | | 19,162 | |
Deferred Tax Expense (Benefit): | | | |
Federal | 412 | | 1,012 | | 1,822 | |
State | (4,102) | | 148 | | 333 | |
Total deferred tax expense (benefit) | (3,690) | | 1,160 | | 2,155 | |
Total income tax expense | $8,305 | | $19,489 | | $21,317 | |
Total income tax expense varies from the amount determined by applying the Federal income tax rate to income before income taxes. The following table presents the reasons for the differences:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Years ended December 31, | 2023 | | 2022 | | 2021 |
(Dollars in thousands) | Amount | Rate | | Amount | Rate | | Amount | Rate |
Tax expense at Federal statutory rate | $11,861 | | 21.0 | % | | $19,146 | | 21.0 | % | | $20,619 | | 21.0 | % |
Increase (decrease) in taxes resulting from: | | | | | | | | |
State income tax expense, net of federal tax benefit | 1,107 | | 2.0 | | | 1,856 | | 2.1 | | | 1,943 | | 2.0 | |
Share-based compensation | 29 | | 0.1 | | | (68) | | (0.1) | | | (159) | | (0.2) | |
Tax-exempt income, net | (543) | | (1.0) | | | (721) | | (0.8) | | | (772) | | (0.8) | |
Investments in low-income housing tax credits and other benefits, net | (357) | | (0.6) | | | (261) | | (0.3) | | | (117) | | (0.1) | |
BOLI | (732) | | (1.3) | | | (544) | | (0.6) | | | (614) | | (0.6) | |
| | | | | | | | |
| | | | | | | | |
State valuation allowance adjustment, net | 2,153 | | 3.8 | | | — | | — | | | — | | — | |
State net operating loss carryforward, net of federal tax | (1,312) | | (2.3) | | | — | | — | | | — | | — | |
Adjustment to net deferred tax assets for enacted changes in state tax law | (4,093) | | (7.2) | | | — | | — | | | — | | — | |
Other | 192 | | 0.2 | | | 81 | | 0.1 | | | 417 | | 0.4 | |
Total income tax expense | $8,305 | | 14.7 | % | | $19,489 | | 21.4 | % | | $21,317 | | 21.7 | % |
On October 6, 2023 the Commonwealth of Massachusetts enacted into law a tax bill, which made changes to how corporations calculate their Massachusetts taxable income. The law enacted a single sales factor apportionment formula and prescribed a method for sourcing of income from investment and trading activities, effective on January 1, 2025. Upon the enactment, the Corporation was required to revalue its deferred tax assets and liabilities reflecting the updated apportionment formula and income sourcing method. In addition, as further described below, the Corporation determined a portion of state deferred tax assets did not meet the more-likely-than-not realization threshold and a valuation allowance was required. As a result, the Corporation increased net deferred tax assets by $3.3 million with a corresponding decrease to income tax expense in 2023.
Notes to Consolidated Financial Statements – (continued)
The following table presents the approximate tax effects of temporary differences that give rise to deferred tax assets and deferred tax liabilities:
| | | | | | | | |
(Dollars in thousands) | | |
December 31, | 2023 | 2022 |
Deferred Tax Assets: | | |
Net unrealized losses on available for sale debt securities | $38,823 | | $41,379 | |
Allowance for credit losses on loans | 10,470 | | 9,127 | |
Operating lease liabilities | 8,167 | | 7,094 | |
Deferred compensation | 5,258 | | 4,486 | |
Cash flow hedges | 5,250 | | 7,151 | |
Deferred loan origination fees | 2,356 | | 2,106 | |
Share-based compensation | 1,806 | | 1,884 | |
| | |
Defined benefit pension obligations | 1,425 | | — | |
State net operating loss carryforwards | 1,312 | | — | |
Other | 2,094 | | 1,809 | |
Deferred tax assets | 76,961 | | 75,036 | |
Less: valuation allowance | (2,153) | | — | |
Deferred tax assets, net of valuation allowance | 74,808 | | 75,036 | |
Deferred Tax Liabilities: | | |
Operating lease ROU assets | (7,488) | | (6,518) | |
Deferred loan origination costs | (7,365) | | (6,394) | |
Loan servicing rights | (2,171) | | (2,163) | |
Depreciation of premises and equipment | (1,897) | | (1,494) | |
Amortization of intangibles | (946) | | (1,093) | |
| | |
Defined benefit pension obligations | — | | (333) | |
Other | (1,133) | | (669) | |
Deferred tax liabilities | (21,000) | | (18,664) | |
Net deferred tax asset | $53,808 | | $56,372 | |
The Corporation’s net deferred tax asset is included in other assets in the Consolidated Balance Sheets. Net deferred tax assets decreased by $2.6 million during 2023, including the establishment of a valuation allowance of $2.2 million.
Deferred tax assets are to be reduced by a valuation allowance if, based on the weight of available evidence, it is more-likely-than-not that some portion or all of the deferred tax assets will not be realized. Deferred tax assets are realized primarily through future reversals of existing taxable temporary differences or by offsetting projected future taxable income.
Management determined that no valuation allowance was required at December 31, 2022. The valuation allowance amounted to $2.2 million at December 31, 2023 and reflected management’s estimate regarding the realizability of a portion of the Corporation’s state deferred tax assets, largely associated with state net operating loss carryforwards. These operating loss carryforwards have various expirations beginning in 2028 through 2042, the majority of which are subject to annual usage limitations. Management’s assessment considered the Corporation’s forecasted future taxable income, existing taxable temporary differences along with tax planning strategies. Management believes deferred tax assets, net of the valuation allowance, are more-likely-than-not to be realized.
The Corporation had no unrecognized tax benefits as of December 31, 2023 and 2022. The Corporation files income tax returns in the U.S. federal jurisdiction and various state jurisdictions. Generally, the Corporation is no longer subject to U.S. federal income and state tax examinations by tax authorities for years before 2020.
Notes to Consolidated Financial Statements – (continued)
Note 12 - Deposits
The following table presents a summary of deposits:
| | | | | | | | |
(Dollars in thousands) | | |
December 31, | 2023 | 2022 |
Noninterest-bearing: | | |
Noninterest-bearing demand deposits | $693,746 | | $858,953 | |
Interest-bearing: | | |
Interest-bearing demand deposits (1) | 504,959 | | 333,197 | |
NOW accounts | 767,036 | | 871,875 | |
Money market accounts | 1,096,959 | | 1,255,805 | |
Savings accounts | 497,223 | | 576,250 | |
Time deposits (2) | 1,788,237 | | 1,122,882 | |
Total interest-bearing deposits | $4,654,414 | | $4,160,009 | |
Total deposits | $5,348,160 | | $5,018,962 | |
(1)Includes wholesale brokered demand deposit balances of $0 and $31.2 million, respectively, as of December 31, 2023 and 2022.
(2)Includes wholesale brokered time deposit balances of $654.1 million and $327.0 million, respectively, as of December 31, 2023 and 2022.
The following table presents scheduled maturities of time certificates of deposit:
| | | | | | | | | | | |
(Dollars in thousands) | | Scheduled Maturity | Weighted Average Rate |
Years ending December 31: | 2024 | $1,549,955 | | 4.63 | % |
| 2025 | 149,532 | | 3.38 | |
| 2026 | 32,528 | | 2.21 | |
| 2027 | 30,585 | | 3.16 | |
| 2028 | 25,637 | | 3.61 | |
| 2029 and thereafter | — | | — | |
Balance at December 31, 2023 | | $1,788,237 | | 4.44 | % |
Time certificates of deposit in denominations of $250 thousand or more totaled $271.2 million and $200.9 million, respectively, at December 31, 2023 and 2022.
Note 13 - Borrowings
Federal Home Loan Bank Advances
Advances payable to the FHLB amounted to $1.2 billion and $980.0 million, respectively, at December 31, 2023 and 2022.
At December 31, 2023, the Corporation has interest rate swaps with a notional amount of $120.0 million that were designated as cash flow hedges to hedge the interest rate risk associated with short-term FHLB advances. See Note 9 for additional disclosure on derivatives.
As of December 31, 2023 and 2022, the Bank had access to a $40.0 million unused line of credit with the FHLB. Additionally, the Bank had a standby letter of credit with the FHLB of $65.0 million and $215.0 million, respectively, at December 31, 2023 and December 31, 2022. This standby letter of credit collateralizes an institutional deposit. The Bank had remaining available borrowing capacity of $1.1 billion and $668.3 million, respectively, with the FHLB at December 31, 2023 and 2022. The Bank pledges certain qualified investment securities and loans as collateral to the FHLB.
Notes to Consolidated Financial Statements – (continued)
The following table presents maturities and weighted average interest rates on FHLB advances outstanding as of December 31, 2023:
| | | | | | | | | | |
(Dollars in thousands) | Scheduled Maturity | | | Weighted Average Rate |
2024 | $550,000 | | | | 5.30 | % |
2025 | 305,000 | | | | 4.94 | |
2026 | 165,000 | | | | 4.54 | |
2027 | 45,000 | | | | 4.24 | |
2028 | 125,000 | | | | 4.15 | |
2029 and thereafter | — | | | | — | |
Total | $1,190,000 | | | | 4.94 | % |
Junior Subordinated Debentures
Junior subordinated debentures amounted to $22.7 million at December 31, 2023 and 2022.
The Bancorp sponsored the creation of Trust I and Trust II, Delaware statutory trusts created for the sole purpose of issuing trust preferred securities and investing the proceeds in junior subordinated debentures of the Bancorp. The Bancorp is the owner of all of the common securities of the trusts. In accordance with GAAP, the trusts are treated as unconsolidated subsidiaries.
The $8.3 million of junior subordinated debentures associated with Trust I mature on September 15, 2035 and bear interest at a rate equal to the three-month SOFR rate plus 1.71%, or 7.10% as of December 31, 2023. Prior to the cessation of LIBOR on June 30, 2023, the Trust I junior subordinated debentures bore interest at a rate equal to the three-month LIBOR rate plus 1.45%, which was 6.22% at December 31, 2022. The $14.4 million of junior subordinated debentures associated with Trust II mature on November 23, 2035 and bear interest at a rate equal to the three-month SOFR rate plus 1.71%, or 7.09% as of December 31, 2023. Prior to the cessation of LIBOR, the Trust II junior subordinated debentures bore interest at a rate equal to the three-month LIBOR rate plus 1.45%, which was 6.14% at December 31, 2022. The debentures may be redeemed at par at the Bancorp’s option, subject to the approval of the applicable banking regulator to the extent required under applicable guidelines or policies.
See Note 14 for additional discussion of the regulatory capital treatment of trust preferred securities.
Notes to Consolidated Financial Statements – (continued)
Note 14 - Shareholders' Equity
Stock Repurchase Program
On December 28, 2023, the Corporation announced that its Board of Directors adopted the 2024 Repurchase Program, which authorizes the repurchase of up to 850,000 shares, or approximately 5%, of the Corporation’s outstanding common stock. This authority may be exercised from time to time and in such amounts as market conditions warrant, and subject to regulatory considerations. The timing and actual numbers of shares repurchased will depend on a variety of factors including price, corporate and regulatory requirements, market conditions, and other corporate liquidity requirements and priorities. The 2024 Repurchase Program commenced on January 1, 2024 and expires on December 31, 2024 and may be modified, suspended, or discontinued at any time.
The 2023 Repurchase Program expired on December 31, 2023. For the year ended December 31, 2023, the Corporation repurchased 200,000 shares at an average price of $43.70 and a total cost of $8.8 million, under its 2023 Repurchase Program. The total cost included $73 thousand of excise tax attributable to shares that were repurchased in 2023.
Dividends
The primary source of liquidity for the Bancorp is dividends received from the Bank. The Bancorp and the Bank are regulated entities and their abilities to pay dividends are subject to regulatory review and restriction. Certain regulatory and statutory restrictions exist regarding dividends, loans, and advances from the Bank to the Bancorp. Generally, the Bank has the ability to pay dividends to the Bancorp subject to minimum regulatory capital requirements. The FDIC and the FRBB have the authority to use their enforcement powers to prohibit a bank or bank holding company, respectively, from paying dividends if, in their opinion, the payment of dividends would constitute an unsafe or unsound practice. Payment of dividends by a bank is also restricted pursuant to various state regulatory limitations. Dividends paid by the Bank to the Bancorp amounted to $38.8 million and $53.2 million, respectively, for the years ended December 31, 2023 and 2022.
Regulatory Capital Requirements
The Bancorp and the Bank are subject to various regulatory capital requirements administered by the FRBB and the FDIC, respectively. Regulatory authorities can initiate certain mandatory actions if the Bancorp or the Bank fail to meet minimum capital requirements, which could have a direct material effect on the Corporation’s financial statements. Capital adequacy guidelines and, additionally for banks, prompt corrective action regulations involve quantitative measures of assets, liabilities, and certain off-balance sheet items calculated under regulatory accounting practices. These quantitative measures, to ensure capital adequacy, require minimum amounts and ratios.
Capital levels at December 31, 2023 exceeded the regulatory minimum levels to be considered “well capitalized.”
Notes to Consolidated Financial Statements – (continued)
The following table presents the Corporation’s and the Bank’s actual capital amounts and ratios, as well as the corresponding minimum and well capitalized regulatory amounts and ratios that were in effect during the respective periods:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
(Dollars in thousands) | Actual | | For Capital Adequacy Purposes | | To Be “Well Capitalized” Under Prompt Corrective Action Regulations |
| Amount | Ratio | | Amount | Ratio | | Amount | Ratio |
December 31, 2023 | | | | | | | | |
Total Capital (to Risk-Weighted Assets): | | | | | | | | |
Corporation | $611,220 | | 11.58 | % | | $422,259 | | 8.00 | % | | N/A | N/A |
Bank | 605,289 | | 11.47 | | | 422,131 | | 8.00 | | | $527,663 | | 10.00 | % |
Tier 1 Capital (to Risk-Weighted Assets): | | | | | | | | |
Corporation | 572,960 | | 10.86 | | | 316,694 | | 6.00 | | | N/A | N/A |
Bank | 567,029 | | 10.75 | | | 316,598 | | 6.00 | | | 422,131 | | 8.00 | |
Common Equity Tier 1 Capital (to Risk-Weighted Assets): | | | | | | | | |
Corporation | 550,964 | | 10.44 | | | 237,521 | | 4.50 | | | N/A | N/A |
Bank | 567,029 | | 10.75 | | | 237,449 | | 4.50 | | | 342,981 | | 6.50 | |
Tier 1 Capital (to Average Assets): (1) | | | | | | | | |
Corporation | 572,960 | | 7.80 | | | 293,837 | | 4.00 | | | N/A | N/A |
Bank | 567,029 | | 7.72 | | | 293,742 | | 4.00 | | | 367,177 | | 5.00 | |
| | | | | | | | |
December 31, 2022 | | | | | | | | |
Total Capital (to Risk-Weighted Assets): | | | | | | | | |
Corporation | 605,005 | | 12.37 | | | 391,363 | | 8.00 | | | N/A | N/A |
Bank | 588,090 | | 12.02 | | | 391,260 | | 8.00 | | | 489,074 | | 10.00 | |
Tier 1 Capital (to Risk-Weighted Assets): | | | | | | | | |
Corporation | 571,794 | | 11.69 | | | 293,522 | | 6.00 | | | N/A | N/A |
Bank | 554,879 | | 11.35 | | | 293,445 | | 6.00 | | | 391,260 | | 8.00 | |
Common Equity Tier 1 Capital (to Risk-Weighted Assets): | | | | | | | | |
Corporation | 549,798 | | 11.24 | | | 220,142 | | 4.50 | | | N/A | N/A |
Bank | 554,879 | | 11.35 | | | 220,083 | | 4.50 | | | 317,898 | | 6.50 | |
Tier 1 Capital (to Average Assets): (1) | | | | | | | | |
Corporation | 571,794 | | 8.65 | | | 264,295 | | 4.00 | | | N/A | N/A |
Bank | 554,879 | | 8.40 | | | 264,177 | | 4.00 | | | 330,222 | | 5.00 | |
(1)Leverage ratio.
In addition to the minimum regulatory capital required for capital adequacy outlined in the table above, the Corporation and the Bank are required to maintain a minimum capital conversation buffer, in the form of common equity, of 2.50% resulting in a requirement for the Corporation and the Bank to effectively maintain total capital, Tier 1 capital and common equity Tier 1 capital ratios of 10.50%, 8.50% and 7.00%, respectively. The Corporation and the Bank must maintain the capital conservation buffer to avoid restrictions on the ability to pay dividends and discretionary bonuses. The Corporation’s and the Bank’s capital levels exceeded the minimum regulatory capital requirements plus the capital conservation buffer at December 31, 2023 and 2022.
The Bancorp owns the common stock of two capital trusts, which have issued trust preferred securities. In accordance with GAAP, the capital trusts are treated as unconsolidated subsidiaries. At both December 31, 2023 and 2022, $22.0 million in trust preferred securities were included in the Tier 1 capital of the Corporation for regulatory capital reporting purposes pursuant to the capital adequacy guidelines of the Federal Reserve.
Notes to Consolidated Financial Statements – (continued)
In accordance with regulatory capital rules, the Corporation elected the option to delay the estimated impact of ASC 326 on its regulatory capital over a two-year deferral and subsequent three-year transition period ending December 31, 2024. As a result, capital ratios exclude the full impact of the increased ACL on loans and unfunded loan commitments attributed to the adoption of ASC 326, adjusted for an approximation of the after-tax provision for credit losses attributable to ASC 326 relative to the incurred loss methodology during the two-year deferral period. The cumulative difference at the end of the deferral period is being phased-in to regulatory capital over the three-year transition period, which began January 1, 2022.
Note 15 - Revenue from Contracts with Customers
The following table summarizes total revenues as presented in the Consolidated Statements of Income and the related amounts that are from contracts with customers within the scope of ASC 606. As shown below, a substantial portion of our revenues are specifically excluded from the scope of ASC 606.
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Years ended December 31, | 2023 | | 2022 | | 2021 |
(Dollars in thousands) | Revenue (1) | ASC 606 Revenue (2) | | Revenue (1) | ASC 606 Revenue (2) | | Revenue (1) | ASC 606 Revenue (2) |
Net interest income | $137,098 | | $— | | | $155,990 | | $— | | | $141,435 | | $— | |
Noninterest income: | | | | | | | | |
Wealth management revenues | 35,540 | | 35,540 | | | 38,746 | | 38,746 | | | 41,282 | | 41,282 | |
Mortgage banking revenues | 6,660 | | — | | | 8,733 | | — | | | 28,626 | | — | |
Card interchange fees | 4,921 | | 4,921 | | | 4,996 | | 4,996 | | | 4,996 | | 4,996 | |
Service charges on deposit accounts | 2,806 | | 2,806 | | | 3,192 | | 3,192 | | | 2,683 | | 2,683 | |
Loan related derivative income | 1,390 | | — | | | 2,756 | | — | | | 4,342 | | — | |
Income from bank-owned life insurance | 3,488 | | — | | | 2,591 | | — | | | 2,925 | | — | |
| | | | | | | | |
Other income | 1,335 | | 1,226 | | | 1,588 | | 1,219 | | | 2,540 | | 2,148 | |
Total noninterest income | 56,140 | | 44,493 | | | 62,602 | | 48,153 | | | 87,394 | | 51,109 | |
Total revenues | $193,238 | | $44,493 | | | $218,592 | | $48,153 | | | $228,829 | | $51,109 | |
(1)As reported in the Consolidated Statements of Income.
(2)Revenue from contracts with customers in scope of ASC 606.
The following table presents revenue from contracts with customers segregated by revenue recognition timing:
| | | | | | | | | | | |
(Dollars in thousands) | | |
Years ended December 31, | 2023 | 2022 | 2021 |
Revenue recognized at a point in time: | | | |
Card interchange fees | $4,921 | | $4,996 | | $4,996 | |
Service charges on deposit accounts | 1,842 | | 2,512 | | 2,136 | |
Other income | 983 | | 967 | | 1,931 | |
Revenue recognized over time: | | | |
Wealth management revenues | 35,540 | | 38,746 | | 41,282 | |
Service charges on deposit accounts | 964 | | 680 | | 547 | |
Other income | 243 | | 252 | | 217 | |
Total revenues from contracts with customers in scope of ASC 606 | $44,493 | | $48,153 | | $51,109 | |
Receivables for revenue from contracts with customers consist primarily of amounts due for wealth management services performed for which the Corporation’s performance obligations have been fully satisfied. Receivables amounted to $5.5 million and $5.1 million, respectively, at December 31, 2023 and 2022 and were included in other assets in the Consolidated Balance Sheets.
Deferred revenues, which are considered contract liabilities under ASC 606, represent advance consideration received from customers for which the Corporation has a remaining performance obligation to fulfill. Contract liabilities are recognized as
Notes to Consolidated Financial Statements – (continued)
revenue over the life of the contract as the performance obligations are satisfied. The balances of contract liabilities were insignificant at both December 31, 2023 and 2022 and were included in other liabilities in the Consolidated Balance Sheets.
For commissions and incentives that are in scope of ASC 606, such as those paid to employees in our wealth management services and commercial banking segments in order to obtain customer contracts, contract cost assets are established. The contract cost assets are capitalized and amortized over the estimated useful life that the asset is expected to generate benefits. The carrying value of contract cost assets amounted to $2.0 million and $2.1 million, respectively, at December 31, 2023 and 2022 and were included in other assets in the Consolidated Balance Sheets. The amortization of contract cost assets is recorded within salaries and employee benefits expense Consolidated Statements of Income.
Note 16 - Employee Benefits
Defined Benefit Pension Plans
Washington Trust maintains a qualified pension plan for the benefit of certain eligible employees who were hired prior to October 1, 2007. Washington Trust also has non-qualified retirement plans to provide supplemental retirement benefits to certain employees, as defined in the plans. These defined benefit pension plans were previously amended to freeze benefit accruals after a 10-year transition period, which ended in December 2023.
In the fourth quarter of 2023, the Corporation’s Board of Directors approved a resolution to terminate the qualified pension plan and participants were notified of the termination. Work on the qualified pension plan termination process has commenced and the qualified pension plan’s assets are expected to be distributed in 2025, pending completion of applicable regulatory approvals, including receipt of a determination letter from the Internal Revenue Service. The qualified pension plan liability is expected to be settled in 2025 through a combination of lump sum payments to participants and purchase of a group annuity contract from a highly-rated insurance company. Upon settlement in 2025, the Corporation expects to recognize a pre-tax pension settlement charge that will include a non-cash charge for the recognition of all pre-tax actuarial losses accumulated in AOCL at that time. The actual amount of the settlement charge will depend on various factors, including interest rates, plan asset returns, the lump sum election rate and annuity pricing.
The qualified pension plan is funded on a current basis, in compliance with the requirements of ERISA.
Pension benefit costs and benefit obligations incorporate various actuarial and other assumptions, including discount rates, mortality, rates of return on plan assets and compensation increases. Washington Trust evaluates these assumptions annually. The actuarial assumptions as of December 31, 2023 included considerations for the termination of the qualified pension plan.
Notes to Consolidated Financial Statements – (continued)
The following table presents the plans’ projected benefit obligations, fair value of plan assets and funded (unfunded) status:
| | | | | | | | | | | | | | | | | | | | | | | |
(Dollars in thousands) | Qualified Pension Plan | | Non-Qualified Retirement Plans |
At December 31, | 2023 | | 2022 | | 2023 | | 2022 |
Change in Benefit Obligation: | | | | | | | |
Benefit obligation at beginning of period | $66,656 | | | $89,408 | | | $13,562 | | | $17,717 | |
Service cost | 1,403 | | | 2,062 | | | 156 | | | 218 | |
Interest cost | 3,540 | | | 2,368 | | | 706 | | | 423 | |
Actuarial (gain) loss | 8,522 | | | (23,658) | | | (279) | | | (3,880) | |
Benefits paid | (4,570) | | | (3,422) | | | (950) | | | (916) | |
Administrative expenses | (267) | | | (102) | | | — | | | — | |
| | | | | | | |
Benefit obligation at end of period | 75,284 | | | 66,656 | | | 13,195 | | | 13,562 | |
Change in Plan Assets: | | | | | | | |
Fair value of plan assets at beginning of period | 81,553 | | | 103,047 | | | — | | | — | |
Actual return on plan assets | 6,121 | | | (17,970) | | | — | | | — | |
Employer contributions | — | | | — | | | 950 | | | 916 | |
Benefits paid | (4,570) | | | (3,422) | | | (950) | | | (916) | |
Administrative expenses | (267) | | | (102) | | | — | | | — | |
Fair value of plan assets at end of period | 82,837 | | | 81,553 | | | — | | | — | |
Funded (unfunded) status at end of period (1) | $7,553 | | | $14,897 | | | ($13,195) | | | ($13,562) | |
(1)Funded status of the qualified pension plan is included in other assets in the Consolidated Balance Sheets. Unfunded status of the non-qualified retirement plans is included in other liabilities in the Consolidated Balance Sheets.
The non-qualified retirement plans provide for the designation of assets in rabbi trusts. Securities available for sale and other short-term investments designated for this purpose, with the carrying value of $13.6 million and $14.0 million are included in the Consolidated Balance Sheets at December 31, 2023 and 2022, respectively.
The following table presents the amounts included in AOCL related to the qualified pension plan and non-qualified retirement plans:
| | | | | | | | | | | | | | | | | |
(Dollars in thousands) | Qualified Pension Plan | | Non-Qualified Retirement Plans |
| |
At December 31, | 2023 | 2022 | | 2023 | 2022 |
Net actuarial loss included in AOCL, pre-tax | $8,837 | | $1,846 | | | $2,939 | | $3,455 | |
| | | | | |
| | | | | |
The accumulated benefit obligation for the qualified pension plan was $75.3 million and $64.8 million, respectively, at December 31, 2023 and 2022. The accumulated benefit obligation for the non-qualified retirement plans amounted to $13.2 million and $13.1 million, respectively, at December 31, 2023 and 2022.
Notes to Consolidated Financial Statements – (continued)
The following table presents components of net periodic benefit cost and other amounts recognized in other comprehensive income (loss), on a pre-tax basis:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(Dollars in thousands) | Qualified Pension Plan | | Non-Qualified Retirement Plans |
Years ended December 31, | 2023 | | 2022 | | 2021 | | 2023 | | 2022 | | 2021 |
Net Periodic Benefit Cost: | | | | | | | | | | | |
Service cost (1) | $1,403 | | | $2,062 | | | $2,369 | | | $156 | | | $218 | | | $208 | |
Interest cost (2) | 3,540 | | | 2,368 | | | 2,004 | | | 706 | | | 423 | | | 337 | |
Expected return on plan assets (2) | (4,590) | | | (4,634) | | | (4,815) | | | — | | | — | | | — | |
| | | | | | | | | | | |
Recognized net actuarial loss (2) | — | | | 1,020 | | | 2,121 | | | 237 | | | 692 | | | 723 | |
| | | | | | | | | | | |
Net periodic benefit cost | 353 | | | 816 | | | 1,679 | | | 1,099 | | | 1,333 | | | 1,268 | |
Other Changes in Plan Assets and Benefit Obligations Recognized in Other Comprehensive Income (on a pre-tax basis): | | | | | | | | | | | |
Net loss (gain) | 6,991 | | | (2,074) | | | (8,132) | | | (516) | | | (4,572) | | | (621) | |
| | | | | | | | | | | |
| | | | | | | | | | | |
Recognized in other comprehensive income (loss) | 6,991 | | | (2,074) | | | (8,132) | | | (516) | | | (4,572) | | | (621) | |
Total recognized in net periodic benefit cost and other comprehensive income (loss) | $7,344 | | | ($1,258) | | | ($6,453) | | | $583 | | | ($3,239) | | | $647 | |
(1)Included in salaries and employee benefits expense in the Consolidated Statements of Income.
(2)Included in other expenses in the Consolidated Statements of Income.
Assumptions
The following table presents the measurement date and weighted-average assumptions used to determine benefit obligations at December 31, 2023 and 2022:
| | | | | | | | | | | | | | | | | | | | | | | |
| Qualified Pension Plan | | Non-Qualified Retirement Plans |
| 2023 | | 2022 | | 2023 | | 2022 |
Measurement date | Dec 31, 2023 | | Dec 31, 2022 | | Dec 31, 2023 | | Dec 31, 2022 |
Discount rate | 4.51 | % | | 5.54 | % | | 5.10 | % | | 5.50 | % |
Rate of compensation increase | 0.50 | | | 5.00 | | | N/A | | 5.00 | |
The following table presents the measurement date and weighted-average assumptions used to determine net periodic benefit cost for the years ended December 31, 2023, 2022 and 2021:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Qualified Pension Plan | | Non-Qualified Retirement Plans |
| 2023 | | 2022 | | 2021 | | 2023 | | 2022 | | 2021 |
Measurement date | Dec 31, 2022 | | Dec 31, 2021 | | Dec 31, 2020 | | Dec 31, 2022 | | Dec 31, 2021 | | Dec 31, 2020 |
| | | | | | | | | | | |
Equivalent single discount rate for benefit obligations | 5.54 | % | | 3.00 | % | | 2.71 | % | | 5.50 | % | | 2.89 | % | | 2.51 | % |
Equivalent single discount rate for service cost | 5.60 | | | 3.11 | | | 2.86 | | | 5.61 | | | 3.16 | | | 2.94 | |
Equivalent single discount rate for interest cost | 5.43 | | | 2.67 | | | 2.16 | | | 5.40 | | | 2.48 | | | 1.97 | |
Expected long-term return on plan assets | 5.25 | | | 5.25 | | | 5.75 | | | N/A | | N/A | | N/A |
Rate of compensation increase | 5.00 | | | 3.75 | | | 3.75 | | | 5.00 | | | 3.75 | | | 3.75 | |
The expected long-term rate of return on plan assets is based on what the Corporation believes is realistically achievable based on the types of assets held by the plan and the plan’s investment practices. The assumption is updated annually, taking into account the asset allocation, historical asset return trends on the types of assets held and the current and expected economic conditions. Decreases in the long-term rate of return assumption on plan assets increase pension costs and, in general, may increase the requirement to make funding contributions to the plans. Increases in the long-term rate of return on plan assets have the opposite effect.
Notes to Consolidated Financial Statements – (continued)
The discount rate assumption for defined benefit pension plans is reset on the measurement date. Discount rates are selected for each plan by matching expected future benefit payments stream to a yield curve based on a selection of high-quality fixed-income debt securities. Decreases in discount rates increase the present value of pension obligations and increase our pension costs, while increases in discount rates have the opposite effect.
The "spot rate approach" was utilized in the calculation of interest and service cost. The spot rate approach applies separate discount rates for each projected benefit payment in the calculation of interest and service cost. This approach provides a more precise measurement of service and interest cost by improving the correlation between projected benefit cash flows and their corresponding spot rates.
Plan Assets
The following tables present the fair values of the qualified pension plan’s assets:
| | | | | | | | | | | | | | | | | | | | | | | |
(Dollars in thousands) | Fair Value Measurements Using | | Fair Value |
December 31, 2023 | Level 1 | | Level 2 | | Level 3 | |
Assets: | | | | | | | |
Cash and cash equivalents | $16,820 | | | $— | | | $— | | | $16,820 | |
Obligations of U.S. government-sponsored enterprises | — | | | 58,147 | | | — | | | 58,147 | |
| | | | | | | |
Obligations of states and political subdivisions | — | | | 1,459 | | | — | | | 1,459 | |
Corporate bonds | — | | | 1,974 | | | — | | | 1,974 | |
| | | | | | | |
Mutual funds | 4,437 | | | — | | | — | | | 4,437 | |
Total plan assets | $21,257 | | | $61,580 | | | $— | | | $82,837 | |
| | | | | | | | | | | | | | | | | | | | | | | |
(Dollars in thousands) | Fair Value Measurements Using | | Fair Value |
December 31, 2022 | Level 1 | | Level 2 | | Level 3 | |
Assets: | | | | | | | |
Cash and cash equivalents | $8,438 | | | $— | | | $— | | | $8,438 | |
Obligations of U.S. government-sponsored enterprises | — | | | 42,601 | | | — | | | 42,601 | |
| | | | | | | |
Obligations of states and political subdivisions | — | | | 1,728 | | | — | | | 1,728 | |
Corporate bonds | — | | | 4,854 | | | — | | | 4,854 | |
| | | | | | | |
Mutual funds | 23,932 | | | — | | | — | | | 23,932 | |
Total plan assets | $32,370 | | | $49,183 | | | $— | | | $81,553 | |
The qualified pension plan uses fair value measurements to record fair value adjustments to the securities held in its investment portfolio.
When available, the qualified pension plan uses quoted market prices to determine the fair value of securities; such items are classified as Level 1. This category includes cash and cash equivalents, as well as exchange-traded mutual funds.
Level 2 securities in the qualified pension plan include debt securities with quoted prices, which are traded less frequently than exchange-traded instruments, whose values are determined using matrix pricing with inputs that are observable in the market or can be derived principally from or corroborated by observable market data. This category includes obligations of U.S. government-sponsored enterprises, obligations of states and political subdivisions and corporate bonds.
In certain cases where there is limited activity or less transparency around inputs to the valuation, securities may be classified as Level 3. As of December 31, 2023 and 2022, the qualified pension plan did not have any securities in the Level 3 category.
Notes to Consolidated Financial Statements – (continued)
The following table presents the asset allocations of the qualified pension plan, by asset category:
| | | | | | | | | | | |
December 31, | 2023 | | 2022 |
Asset Category: | | | |
Cash and cash equivalents | 20.3 | % | | 10.3 | % |
Fixed income securities (1) | 74.3 | | | 60.3 | |
Mutual funds | 5.4 | | | 29.4 | |
Total | 100.0 | % | | 100.0 | % |
(1)Includes obligations of U.S. government agencies and U.S. government-sponsored enterprises, obligations of states and political subdivisions and corporate bonds.
The assets of the qualified defined benefit pension plan trust are managed to ensure that all present and future benefit obligations are met as they come due. It seeks to achieve this goal while trying to mitigate volatility in plan funded status, contributions and expense by aligning the characteristics of the plan assets to that of the plan liabilities. The qualified pension plan is considered well-funded and benefit accruals have been frozen at December 31, 2023. In addition, as noted above, the qualified pension plan’s termination has commenced in 2023. Our investment approach takes these factors into consideration, and as such we have increased our allocation to lower-risk fixed income securities, while simultaneously reducing our allocation to higher-risk equity securities.
Cash inflow is typically composed of investment income from portfolio holdings and employer contributions, while cash outflow is for the purpose of paying plan benefits and certain plan expenses. As early as possible each year, the trustee is advised of the projected schedule of employer contributions and estimations of benefit payments.
Cash Flows
Contributions
The Code permits flexibility in plan contributions so that normally a range of contributions is possible. The Corporation does not expect to make contributions to the qualified pension plan in the future due to the plan’s termination that is expected to be completed in 2025 and the plan’s funded status. In addition, the Corporation expects to contribute $859 thousand in benefit payments to the non-qualified retirement plans in 2024.
Estimated Future Benefit Payments
The following table presents the benefit payments, which reflect expected future service, as appropriate, expected to be paid:
| | | | | | | | | | | | | | |
(Dollars in thousands) | | | Qualified Pension Plan | Non-Qualified Retirement Plans |
Years ending December 31, | 2024 | | $2,830 | | $859 | |
| 2025 | (1) | 76,626 | | 873 | |
| 2026 | | — | | 918 | |
| 2027 | | — | | 942 | |
| 2028 | | — | | 934 | |
| 2029 and thereafter | — | | 4,749 | |
(1)The expected benefit payments for the qualified pension plan in 2025 reflects the termination of the plan that is expected to be completed in 2025.
401(k) Plan
The Corporation’s 401(k) Plan provides a match up to a maximum of 3% of employee contributions for substantially all employees. In addition, substantially all employees hired after September 30, 2007, who are ineligible for participation in the qualified defined benefit pension plan, receive a non-elective employer contribution of 4% of compensation. Total employer matching contributions under this plan amounted to $3.5 million, $3.2 million and $3.0 million in 2023, 2022 and 2021, respectively.
Deferred Compensation Plan
The Amended and Restated Nonqualified Deferred Compensation Plan provides supplemental retirement and tax benefits to directors and certain officers. The plan is funded primarily through pre-tax contributions made by the participants. The
Notes to Consolidated Financial Statements – (continued)
assets and liabilities of the Deferred Compensation Plan are recorded at fair value in the Consolidated Balance Sheets. The participants in the plan bear the risk of market fluctuations of the underlying assets. The accrued liability related to this plan amounted to $20.6 million and $18.7 million, respectively, at December 31, 2023 and 2022, and is included in other liabilities on the accompanying Consolidated Balance Sheets. The corresponding invested assets are reported in other assets in the Consolidated Balance Sheets.
Note 17 - Share-Based Compensation Arrangements
The Corporation’s equity compensation plans include the 2003 Stock Incentive Plan, the 2013 Stock Option and Incentive Plan and the 2022 Long Term Incentive Plan, which have been approved by the Corporation’s Board of Directors and shareholders. Awards are being granted only from the 2022 Long Term Incentive Plan, as there are no securities available for future grants under the 2003 Stock Incentive Plan or 2013 Stock Option and Incentive Plan.
The maximum number of shares of common stock that may be issued under the 2022 Long Term Incentive Plan is 669,966 at December 31, 2023 and is subject to adjustment in accordance with the terms of this plan. The types of permitted equity awards under the 2022 Long Term Incentive Plan include stock options (both incentive and non-qualified options), stock appreciation rights, restricted stock, restricted stock units, unrestricted stock, cash-based awards, and dividend equivalent rights.
See Item 12 for additional information regarding the equity compensation plans.
Reserved Shares
As of December 31, 2023, a total of 1,232,966 common stock shares were reserved for issuance under the 2003 Stock Incentive Plan, 2013 Stock Option and Incentive Plan and 2022 Long Term Incentive Plan.
Share-based Compensation Expense
The following table presents share-based compensation expense and the related income tax benefits recognized in the Consolidated Statements of Income for stock options, restricted stock units and performance share units:
| | | | | | | | | | | | | | | | | |
(Dollars in thousands) | | | | | |
Years ended December 31, | 2023 | | 2022 | | 2021 |
Share-based compensation expense | $2,064 | | | $3,247 | | | $3,316 | |
Related income tax benefits (1) | $492 | | | $857 | | | $978 | |
(1)Includes $34 thousand of excess tax expense recognized upon the settlement of share-based compensation awards in 2023, compared to $78 thousand and $182 thousand, respectively, of excess tax benefits in 2022 and 2021.
As of December 31, 2023, there was $4.4 million of total unrecognized compensation cost related to share-based compensation arrangements, including stock options, restricted stock units and performance share units granted under the Plans. That cost is expected to be recognized over a weighted average period of 1.8 years.
Stock Options
The exercise price of each stock option may not be less than the fair market value of the Bancorp’s common stock on the date of grant, and options shall have a term of no more than ten years. Stock options are designated as either non-qualified or incentive stock options. For the years ended 2023, 2022 and 2021, all stock options granted by the Corporation were designated as non-qualified stock options.
Washington Trust uses historical data to estimate stock option exercise and employee departure behavior in the option-pricing model. The expected term of options granted was derived from the output of the option valuation model and represents the period of time that options granted are expected to be outstanding. Expected volatility was based on historical volatility of Washington Trust shares. The risk-free rate for periods within the contractual life of the stock option was based on the U.S. Treasury yield curve in effect at the date of grant.
Notes to Consolidated Financial Statements – (continued)
The following presents the assumptions used in determining the grant date fair value of the stock option awards granted to certain key employees:
| | | | | | | | | | | | | | | | | |
| 2023 | | 2022 | | 2021 |
Options granted | 49,000 | | 57,700 | | 53,700 |
Cliff vesting period (years) | 3 | | 3 | | 3 |
Expected term (years) | 6.5 | | 6.5 | | 6.5 |
Expected dividend yield | 4.38 | % | | 3.90 | % | | 3.80 | % |
Weighted average expected volatility | 33.15 | % | | 31.67 | % | | 31.50 | % |
Weighted average risk-free interest rate | 4.85 | % | | 4.15 | % | | 1.41 | % |
Weighted average grant-date fair value | $6.71 | | $12.01 | | $11.10 |
The following table presents a summary of stock options outstanding as of and for the year ended December 31, 2023:
| | | | | | | | | | | | | | | | | | | | | | | |
| Number of Stock Options | | Weighted Average Exercise Price | | Weighted Average Remaining Contractual Term (Years) | | Aggregate Intrinsic Value (000’s) |
Options outstanding at beginning of period | 371,890 | | | $46.67 | | | | | |
Granted | 49,000 | | | 26.42 | | | | | |
Exercised | — | | | — | | | | | |
Forfeited or expired | (11,033) | | | 36.53 | | | | | |
Options outstanding at end of period | 409,857 | | | $44.52 | | | 6.34 | | $303 | |
Options exercisable at end of period | 253,257 | | | $45.09 | | | 4.83 | | $11 | |
The total intrinsic value is the amount by which the fair value of the underlying stock exceeds the exercise price of an option on the exercise date.
The following table presents additional information concerning options outstanding and options exercisable at December 31, 2023:
| | | | | | | | | | | | | | | | | | | | |
| Options Outstanding | | Options Exercisable |
Exercise Price Ranges | Number of Shares | Weighted Average Remaining Life (Years) | Weighted Average Exercise Price | | Number of Shares | Weighted Average Exercise Price |
| | | | | | |
$20.01 to $30.00 | 49,000 | | 9.80 | $26.42 | | | — | | $— | |
$30.01 to $40.00 | 90,287 | | 5.69 | 33.21 | | | 90,287 | | 33.21 | |
$40.01 to $50.00 | 133,528 | | 6.47 | 47.44 | | | 77,728 | | 46.68 | |
$50.01 to $60.00 | 137,042 | | 5.42 | 55.60 | | | 85,242 | | 56.22 | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
Total | 409,857 | | 6.34 | $44.52 | | | 253,257 | | $45.09 | |
There were no stock options exercised during the year ended December 31, 2023. The total intrinsic value of stock options exercised during the years ended December 31, 2022 and 2021 was $142 thousand and $897 thousand, respectively.
Restricted Stock Units
In 2023, 2022 and 2021, the Corporation granted to directors and certain key employees 30,862, 21,467 and 19,185 restricted stock units, respectively, with 3-year cliff vesting.
Notes to Consolidated Financial Statements – (continued)
The following table presents a summary of restricted stock units as of and for the year ended December 31, 2023:
| | | | | | | | | | | |
| Number of Shares | | Weighted Average Grant Date Fair Value |
Beginning of period | 65,312 | | | $45.51 | |
Granted | 30,862 | | | 31.04 | |
Vested | (26,711) | | | 37.07 | |
Forfeited | (1,289) | | | 48.43 | |
End of period | 68,174 | | | $42.21 | |
Performance Share Units
The Corporation granted performance share units to certain key employees providing the opportunity to earn shares of common stock over a 3-year performance period. The number of shares to be vested will be contingent upon the Corporation’s attainment of certain performance measures as detailed in the performance share unit award agreements.
The following table presents a summary of outstanding performance share units as of December 31, 2023:
| | | | | | | | | | | | | | | | | | | | | | | |
| | | Grant Date Fair Value per Share | | Weighted Average Current Performance Assumption | | Expected Number of Shares |
Performance share units awarded in: | 2023 | | $47.35 | | | 110% | | 47,520 | |
| 2022 | | 59.31 | | | 100% | | 27,100 | |
| 2021 | | 46.15 | | | 70% | | 22,652 | |
| | | | | | | |
| | | | | | | |
Total | | | | | | | 97,272 | |
The following table presents a summary of performance share units as of and for the year ended December 31, 2023:
| | | | | | | | | | | |
| Number of Shares | | Weighted Average Grant Date Fair Value |
Beginning of period | 144,938 | | | $45.41 | |
Granted | 47,520 | | | 47.35 | |
Vested | (48,010) | | | 37.37 | |
Forfeited (1) | (47,176) | | | 45.25 | |
End of period | 97,272 | | | $50.40 | |
(1)The number of forfeited shares also includes adjustments made to performance measure estimates on outstanding awards that have not yet vested.
Note 18 - Business Segments
The Corporation manages its operations through two reportable business segments, consisting of Commercial Banking and Wealth Management Services.
Management uses an allocation methodology to allocate income and expenses to the business lines. Direct activities are assigned to the appropriate business segment to which the activity relates. Indirect activities, such as corporate, technology and other support functions, are allocated to business segments primarily based upon full-time equivalent employee computations.
Commercial Banking
The Commercial Banking segment includes commercial, residential and consumer lending activities; mortgage banking activities; deposit generation; cash management activities; banking activities, including customer support and the operation of
Notes to Consolidated Financial Statements – (continued)
ATMs, telephone banking, internet banking and mobile banking services; as well as investment portfolio and wholesale funding activities.
Wealth Management Services
The Wealth Management Services segment includes investment management; holistic financial planning services; personal trust and estate services, including services as trustee, personal representative and custodian; settlement of decedents’ estates; and institutional trust services, including custody and fiduciary services.
The following tables present the statement of operations and total assets for Washington Trust’s reportable business segments.
| | | | | | | | | | | |
(Dollars in thousands) | | | |
Year ended December 31, 2023 | Commercial Banking | Wealth Management Services | Consolidated Total |
Net interest income | $137,061 | | $37 | | $137,098 | |
Provision for credit losses | 3,200 | | — | | 3,200 | |
Net interest income after provision for credit losses | 133,861 | | 37 | | 133,898 | |
Noninterest income | 20,006 | | 36,134 | | 56,140 | |
Noninterest expenses: | | | |
Depreciation and amortization expense | 3,460 | | 1,388 | | 4,848 | |
Other noninterest expenses | 99,506 | | 29,203 | | 128,709 | |
Total noninterest expenses | 102,966 | | 30,591 | | 133,557 | |
Income before income taxes | 50,901 | | 5,580 | | 56,481 | |
Income tax expense | 7,028 | | 1,277 | | 8,305 | |
Net income | $43,873 | | $4,303 | | $48,176 | |
| | | |
Total assets at period end | $7,146,096 | | $56,751 | | $7,202,847 | |
Expenditures for long-lived assets | 5,013 | | 35 | | 5,048 | |
| | | | | | | | | | | |
(Dollars in thousands) | | | |
Year ended December 31, 2022 | Commercial Banking | Wealth Management Services | Consolidated Total |
Net interest income (expense) | $156,040 | | ($50) | | $155,990 | |
Provision for credit losses | (1,300) | | — | | (1,300) | |
Net interest income (expense) after provision for credit losses | 157,340 | | (50) | | 157,290 | |
Noninterest income | 23,088 | | 39,514 | | 62,602 | |
Noninterest expenses: | | | |
Depreciation and amortization expense | 2,948 | | 1,377 | | 4,325 | |
Other noninterest expenses | 94,025 | | 30,372 | | 124,397 | |
Total noninterest expenses | 96,973 | | 31,749 | | 128,722 | |
Income before income taxes | 83,455 | | 7,715 | | 91,170 | |
Income tax expense | 17,557 | | 1,932 | | 19,489 | |
Net income | $65,898 | | $5,783 | | $71,681 | |
| | | |
Total assets at period end | $6,585,310 | | $74,741 | | $6,660,051 | |
Expenditures for long-lived assets | 5,475 | | 664 | | 6,139 | |
Notes to Consolidated Financial Statements – (continued)
| | | | | | | | | | | |
(Dollars in thousands) | | | |
Year ended December 31, 2021 | Commercial Banking | Wealth Management Services | Consolidated Total |
Net interest income (expense) | $141,493 | | ($58) | | $141,435 | |
Provision for credit losses | (4,822) | | — | | (4,822) | |
Net interest income (expense) after provision for credit losses | 146,315 | | (58) | | 146,257 | |
Noninterest income | 44,748 | | 42,646 | | 87,394 | |
Noninterest expenses: | | | |
Depreciation and amortization expense | 2,827 | | 1,474 | | 4,301 | |
Other noninterest expenses | 101,029 | | 30,134 | | 131,163 | |
Total noninterest expenses | 103,856 | | 31,608 | | 135,464 | |
Income before income taxes | 87,207 | | 10,980 | | 98,187 | |
Income tax expense | 18,575 | | 2,742 | | 21,317 | |
Net income | $68,632 | | $8,238 | | $76,870 | |
| | | |
Total assets at period end | $5,776,754 | | $74,373 | | $5,851,127 | |
Expenditures for long-lived assets | 3,246 | | 244 | | 3,490 | |
Note 19 - Other Comprehensive Income (Loss)
The following tables present the activity in other comprehensive income (loss):
| | | | | | | | | | | | | | | | | |
(Dollars in thousands) | | | | | |
Year ended December 31, 2023 | Pre-tax Amounts | | Income Tax Benefit (Expense) | | Net of Tax |
Available for Sale Debt Securities: | | | | | |
Changes in fair value of available for sale debt securities | $20,163 | | | ($5,721) | | | $14,442 | |
| | | | | |
| | | | | |
| | | | | |
Cash Flow Hedges: | | | | | |
Changes in fair value of cash flow hedges | 1,647 | | | (346) | | | 1,301 | |
Net cash flow hedge losses reclassified into earnings (1) | 7,563 | | | (1,838) | | | 5,725 | |
Net change in the fair value of cash flow hedges | 9,210 | | | (2,184) | | | 7,026 | |
Defined Benefit Plan Obligations: | | | | | |
Defined benefit plan obligation adjustment | (6,712) | | | 1,712 | | | (5,000) | |
Amortization of net actuarial losses (2) | 237 | | | (58) | | | 179 | |
| | | | | |
Net change in defined benefit plan obligations | (6,475) | | | 1,654 | | | (4,821) | |
Total other comprehensive income | $22,898 | | | ($6,251) | | | $16,647 | |
(1)The pre-tax amounts reclassified into earnings in the Consolidated Statements of Income include a $9.2 million reduction in interest and fees on loans and a $1.7 million reduction in FHLB interest expense.
(2)The pre-tax amount presented above is included in other expenses in the Consolidated Statements of Income.
Notes to Consolidated Financial Statements – (continued)
| | | | | | | | | | | | | | | | | |
(Dollars in thousands) | | | | | |
Year ended December 31, 2022 | Pre-tax Amounts | | Income Tax Benefit (Expense) | | Net of Tax |
Available for Sale Debt Securities: | | | | | |
Changes in fair value of available for sale debt securities | ($163,471) | | | $39,233 | | | ($124,238) | |
| | | | | |
| | | | | |
| | | | | |
Cash Flow Hedges: | | | | | |
Changes in fair value of cash flow hedges | (27,344) | | | 6,563 | | | (20,781) | |
Net cash flow hedge losses reclassified into earnings (1) | 2,828 | | | (679) | | | 2,149 | |
Net change in the fair value of cash flow hedges | (24,516) | | | 5,884 | | | (18,632) | |
Defined Benefit Plan Obligations: | | | | | |
Defined benefit plan obligation adjustment | 4,934 | | | (1,184) | | | 3,750 | |
Amortization of net actuarial losses (2) | 1,712 | | | (411) | | | 1,301 | |
| | | | | |
Net change in defined benefit plan obligations | 6,646 | | | (1,595) | | | 5,051 | |
Total other comprehensive loss | ($181,341) | | | $43,522 | | | ($137,819) | |
(1)The pre-tax amounts reclassified into earnings in the Consolidated Statements of Income include a $2.8 million reduction in interest and fees on loans and a $70 thousand increase in FHLB interest expense.
(2)The pre-tax amount presented above is included in other expenses in the Consolidated Statements of Income.
| | | | | | | | | | | | | | | | | |
(Dollars in thousands) | | | | | |
Year ended December 31, 2021 | Pre-tax Amounts | | Income Tax (Expense)Benefit | | Net of Tax |
Available for Sale Debt Securities: | | | | | |
Changes in fair value of available for sale debt securities | ($21,942) | | | $5,266 | | | ($16,676) | |
| | | | | |
| | | | | |
| | | | | |
Cash Flow Hedges: | | | | | |
Changes in fair value of cash flow hedges | (3,067) | | | 736 | | | (2,331) | |
Net cash flow hedge gains reclassified into earnings (1) | (310) | | | 75 | | | (235) | |
Net change in the fair value of cash flow hedges | (3,377) | | | 811 | | | (2,566) | |
Defined Benefit Plan Obligations: | | | | | |
Defined benefit plan obligation adjustment | 5,908 | | | (1,417) | | | 4,491 | |
Amortization of net actuarial losses (2) | 2,844 | | | (683) | | | 2,161 | |
| | | | | |
Net change in defined benefit plan obligations | 8,752 | | | (2,100) | | | 6,652 | |
Total other comprehensive loss | ($16,567) | | | $3,977 | | | ($12,590) | |
(1)The pre-tax amounts reclassified into earnings in the Consolidated Statements of Income include a $1.5 million increase in interest and fees on loans and a $1.1 million increase in FHLB interest expense.
(2)The pre-tax amount presented above is included in other expenses in the Consolidated Statements of Income.
Notes to Consolidated Financial Statements – (continued)
The following tables present the changes in AOCI (AOCL) by component, net of tax:
| | | | | | | | | | | | | | | | |
(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 |
Balance at December 31, 2022 | ($131,033) | | | | ($22,645) | | ($4,122) | | ($157,800) | |
Other comprehensive income (loss) before reclassifications | 14,442 | | | | 1,301 | | (5,000) | | 10,743 | |
Amounts reclassified from accumulated other comprehensive income (loss) | — | | | | 5,725 | | 179 | | 5,904 | |
Net other comprehensive income (loss) | 14,442 | | | | 7,026 | | (4,821) | | 16,647 | |
| | | | | | |
Balance at December 31, 2023 | ($116,591) | | | | ($15,619) | | ($8,943) | | ($141,153) | |
| | | | | | | | | | | | | | | | |
(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 |
Balance at December 31, 2021 | ($6,795) | | | | ($4,013) | | ($9,173) | | ($19,981) | |
Other comprehensive (loss) income before reclassifications | (124,238) | | | | (20,781) | | 3,750 | | (141,269) | |
Amounts reclassified from accumulated other comprehensive (loss) income | — | | | | 2,149 | | 1,301 | | 3,450 | |
Net other comprehensive (loss) income | (124,238) | | | | (18,632) | | 5,051 | | (137,819) | |
| | | | | | |
Balance at December 31, 2022 | ($131,033) | | | | ($22,645) | | ($4,122) | | ($157,800) | |
| | | | | | | | | | | | | | | | |
(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 |
Balance at December 31, 2020 | $9,881 | | | | ($1,447) | | ($15,825) | | ($7,391) | |
Other comprehensive (loss) income before reclassifications | (16,676) | | | | (2,331) | | 4,491 | | (14,516) | |
Amounts reclassified from accumulated other comprehensive (loss) income | — | | | | (235) | | 2,161 | | 1,926 | |
Net other comprehensive (loss) income | (16,676) | | | | (2,566) | | 6,652 | | (12,590) | |
| | | | | | |
Balance at December 31, 2021 | ($6,795) | | | | ($4,013) | | ($9,173) | | ($19,981) | |
Notes to Consolidated Financial Statements – (continued)
Note 20 - Earnings per Common Share
The following table presents the calculation of EPS:
| | | | | | | | | | | |
(Dollars and shares in thousands, except per share amounts) | | | |
Years ended December 31, | 2023 | 2022 | 2021 |
Earnings per basic and diluted earnings per common share: | | | |
Net income | $48,176 | | $71,681 | | $76,870 | |
Less: dividends and undistributed earnings allocated to participating securities | (85) | | (202) | | (223) | |
Net income available to common shareholders | $48,091 | | $71,479 | | $76,647 | |
| | | |
Shares: | | | |
Weighted average common shares outstanding for basic EPS | 17,033 | | 17,246 | | 17,310 | |
Dilutive effect of common stock equivalents | 29 | | 135 | | 145 | |
Weighted average common shares outstanding for diluted EPS | 17,062 | | 17,381 | | 17,455 | |
| | | |
EPS: | | | |
Basic EPS | $2.82 | | $4.14 | | $4.43 | |
Diluted EPS | $2.82 | | $4.11 | | $4.39 | |
Weighted average common stock equivalents, not included in common stock equivalents above because they were anti-dilutive, totaled 465,997, 149,742 and 100,150, respectively, for the years ended December 31, 2023, 2022 and 2021.
Notes to Consolidated Financial Statements – (continued)
Note 21 - Commitments and Contingencies
Financial Instruments with Off-Balance Risk
The Corporation is a party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its customers and to manage the Corporation’s exposure to fluctuations in interest rates. These financial instruments include commitments to extend credit and standby letters of credit, as well as derivative financial instruments, such as mortgage loan commitments, loan related derivative contracts and interest rate risk management contracts. These instruments involve, to varying degrees, elements of credit risk in excess of the amount recognized in the Consolidated Balance Sheets. The contract or notional amounts of these instruments reflect the extent of involvement the Corporation has in particular classes of financial instruments. See Note 9 for additional disclosure pertaining to derivative financial instruments.
Financial Instruments Whose Contract Amounts Represent Credit Risk (Unfunded Commitments)
Commitments to Extend Credit
Commitments to extend credit are agreements to lend to a customer as long as there are no violations of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since some of the commitments are expected to expire without being drawn upon, total commitment amounts do not necessarily represent future cash requirements. Each borrower’s creditworthiness is evaluated on a case-by-case basis. The amount of collateral obtained is based on management’s credit evaluation of the borrower.
Standby Letters of Credit
Standby letters of credit are conditional commitments issued to guarantee the performance of a customer to a third party. These standby letters of credit are primarily issued to support the financing needs of the Bank’s commercial customers. The credit risk involved in issuing standby letters of credit is essentially the same as that involved in extending loan facilities to customers. The collateral supporting those commitments is essentially the same as for other commitments. Most standby letters of credit extend for one year. At December 31, 2023 and 2022, there were no liabilities to beneficiaries resulting from standby letters of credit. Should the Corporation be required to make payments to the beneficiary, repayment from the customer to the Corporation is required.
The following table presents the contractual and notional amounts of financial instruments with off-balance sheet risk:
| | | | | | | | |
(Dollars in thousands) | | |
December 31, | 2023 | 2022 |
Financial instruments whose contract amounts represent credit risk: | | |
Commitments to extend credit | $1,185,196 | | $1,308,873 | |
| | |
| | |
| | |
Standby letters of credit | 9,323 | | 9,028 | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
ACL on Unfunded Commitments
The activity in the ACL on unfunded commitments for the year ended December 31, 2023 is presented below:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
(Dollars in thousands) | Commercial | | | Consumer | | |
| CRE | C&I | Total Commercial | Residential Real Estate | Home Equity | Other | Total Consumer | Total |
Beginning Balance | $1,236 | | $988 | | $2,224 | | $50 | | $— | | $16 | | $16 | | $2,290 | |
| | | | | | | | |
Provision | (145) | | (166) | | (311) | | (35) | | — | | (4) | | (4) | | (350) | |
Ending Balance | $1,091 | | $822 | | $1,913 | | $15 | | $— | | $12 | | $12 | | $1,940 | |
Notes to Consolidated Financial Statements – (continued)
The activity in the ACL on unfunded commitments for the year ended December 31, 2022 is presented below:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
(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 | (31) | | 172 | | 141 | | (12) | | — | | — | | — | | 129 | |
Ending Balance | $1,236 | | $988 | | $2,224 | | $50 | | $— | | $16 | | $16 | | $2,290 | |
Other Contingencies
Litigation
The Corporation is involved in various claims and legal proceedings arising out of the ordinary course of business. Management is of the opinion, based on its review with counsel of the development of such matters to date, that the ultimate disposition of such matters will not materially affect the consolidated balance sheets or statements of income of the Corporation.
Other Matters
On September 27, 2023, the Bank entered into a settlement with the DOJ through an agreement to resolve allegations that it violated fair lending laws in the state of Rhode Island from 2016 to 2021. Under the settlement, the Bank will provide $7.0 million in loan subsidies over a five-year period with the goal of increasing home mortgage loans, home improvement loans, and home refinance loans in specific census tracts in Rhode Island. Loan subsidies may include originating a loan for a home purchase, refinancing or home improvement at an interest rate below the otherwise prevailing market interest rate offered by Washington Trust and payment of the initial mortgage insurance premium on loans subject to such mortgage insurance. The cost of such subsidies will generally be recognized over the life of the respective loans. Loan subsidies may also include down payment assistance and closing cost assistance. The Bank also will commit $2.0 million for focused community outreach and marketing efforts over a five-year period. The expenses associated with community outreach and marketing efforts will be recorded in the period in which the activities occur and are consistent with historical spending levels. In addition, the Bank will commit to opening two full-service branches in specific census tracts in Rhode Island, including the previously announced new branch in Olneyville, Rhode Island.
The settlement included no civil penalties levied against the Bank. The United States District Court for the District of Rhode Island approved the settlement on October 31, 2023. The settlement resolves all claims made by the DOJ against the Bank related to its lending practices in the state of Rhode Island from 2016 to 2021.
Other
When selling a residential real estate mortgage loan or acting as originating agent on behalf of a third party, Washington Trust generally makes various representations and warranties. The specific representations and warranties depend on the nature of the transaction and the requirements of the buyer. Contractual liability may arise when the representations and warranties are breached. In the event of a breach of these representations and warranties, Washington Trust may be required to either repurchase the residential real estate mortgage loan (generally at unpaid principal balance plus accrued interest) with the identified defects or indemnify (“make-whole”) the investor for its losses.
In the case of a repurchase, the Corporation will bear any subsequent credit loss on the residential real estate mortgage loan. Washington Trust has experienced an insignificant number of repurchase demands over a period of many years. As of December 31, 2023 and 2022, the carrying value of loans repurchased due to representation and warranty claims was $1.5 million and $1.0 million, respectively. Washington Trust has recorded a reserve for its exposure to losses for premium recapture and the obligation to indemnify or repurchase previously sold residential real estate mortgage loans. The reserve balance amounted to $245 thousand and $265 thousand at December 31, 2023 and 2022, respectively, and is included in other liabilities in the Consolidated Balance Sheets. Any change in the estimate is recorded in mortgage banking revenues in the Consolidated Statements of Income.
Notes to Consolidated Financial Statements – (continued)
Note 22 - Parent Company Financial Statements
The following tables present parent company only condensed financial statements of the Bancorp, reflecting the investment in the Bank on the equity basis of accounting. The Statements of Changes in Shareholders’ Equity for the parent company only are identical to the Consolidated Statements of Changes in Shareholders’ Equity and are therefore not presented.
| | | | | | | | | | | | | | |
Balance Sheets | (Dollars in thousands) |
December 31, | | 2023 | | 2022 |
Assets: | | | | |
Cash on deposit with bank subsidiary | | $4,701 | | | $15,557 | |
| | | | |
Investment in subsidiaries at equity value: | | | | |
Bank | | 488,751 | | | 458,750 | |
Non-bank | | 685 | | | 685 | |
Dividends receivable from bank subsidiary | | 9,925 | | | 10,578 | |
Other assets | | 1,603 | | | 1,293 | |
Total assets | | $505,665 | | | $486,863 | |
Liabilities and Shareholders’ Equity: | | | | |
Junior subordinated debentures | | $22,681 | | | $22,681 | |
Dividends payable | | 10,021 | | | 10,349 | |
| | | | |
Other liabilities | | 277 | | | 164 | |
| | | | |
| | | | |
| | | |
| | | | |
| | | | |
| | | | |
| | | |
Shareholders’ equity | | 472,686 | | | 453,669 | |
Total liabilities and shareholders’ equity | | $505,665 | | | $486,863 | |
| | | | | | | | | | | | | | | | | |
Statements of Income | (Dollars in thousands) |
Years ended December 31, | 2023 | | 2022 | | 2021 |
Income: | | | | | |
Dividends from subsidiaries: | | | | | |
Bank | $38,822 | | | $53,240 | | | $45,732 | |
Non-bank | 46 | | | 20 | | | 11 | |
Other losses | (300) | | | — | | | (102) | |
Total income | 38,568 | | | 53,260 | | | 45,641 | |
Expenses: | | | | | |
Interest on junior subordinated debentures | 1,543 | | | 739 | | | 370 | |
| | | | | |
| | | | | |
| | | | | |
Other expenses | 681 | | | 591 | | | 622 | |
Total expenses | 2,224 | | | 1,330 | | | 992 | |
Income before income taxes | 36,344 | | | 51,930 | | | 44,649 | |
Income tax benefit | 542 | | | 273 | | | 230 | |
Income before equity in undistributed earnings (losses) of subsidiaries | 36,886 | | | 52,203 | | | 44,879 | |
Equity in undistributed earnings (losses) of subsidiaries: | | | | | |
Bank | 11,290 | | | 19,565 | | | 32,045 | |
Non-bank | — | | | (87) | | | (54) | |
Net income | $48,176 | | | $71,681 | | | $76,870 | |
Notes to Consolidated Financial Statements – (continued)
| | | | | | | | | | | |
Statements of Cash Flows | (Dollars in thousands) |
Years ended December 31, | 2023 | 2022 | 2021 |
Cash flows from operating activities: | | | |
Net income | $48,176 | | $71,681 | | $76,870 | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | |
Equity in undistributed (earnings) losses of subsidiaries: | | | |
Bank | (11,290) | | (19,565) | | (32,045) | |
Non-bank | — | | 87 | | 54 | |
Tax (expense) benefit from stock option exercises and other equity awards | (34) | | 78 | | 182 | |
Deferred income tax (benefit) expense | (56) | | 5 | | (24) | |
Decrease (increase) in dividend receivable | 653 | | 2,386 | | (1,128) | |
Decrease (increase) in other assets | 8 | | (175) | | 50 | |
Increase in accrued expenses and other liabilities | 113 | | 93 | | 31 | |
| | | |
Other, net | 36 | | (97) | | (182) | |
Net cash provided by operating activities | 37,606 | | 54,493 | | 43,808 | |
Cash flows from investing activities: | | | |
Repayment of equity investment in subsidiary | — | | 1,096 | | — | |
Purchases of other equity investments, net | (263) | | (375) | | (650) | |
| | | |
Net cash (used in) provided by investing activities | (263) | | 721 | | (650) | |
Cash flows from financing activities: | | | |
| | | |
| | | |
| | | |
Treasury stock purchased | (8,814) | | (9,479) | | — | |
Net proceeds from stock option exercises and issuance of other equity awards, net of awards surrendered | (754) | | (821) | | (177) | |
| | | |
Cash dividends paid | (38,631) | | (37,647) | | (36,349) | |
Net cash used in financing activities | (48,199) | | (47,947) | | (36,526) | |
Net (decrease) increase in cash | (10,856) | | 7,267 | | 6,632 | |
Cash at beginning of year | 15,557 | | 8,290 | | 1,658 | |
Cash at end of year | $4,701 | | $15,557 | | $8,290 | |