The purchase of the life insurance policy results in an income-earning asset on the Consolidated Balance Sheet that provides monthly tax-free income to the Corporation. The largest risk to the BOLI program is credit risk of the insurance carriers. To mitigate this risk, annual financial condition reviews are completed -49- Management's Discussion and Analysis on all carriers.
The purchase of the -49- Management's Discussion and Analysis life insurance policy results in an income-earning asset on the Consolidated Balance Sheet that provides monthly tax-free income to the Corporation. The largest risk to the BOLI program is credit risk of the insurance carriers. To mitigate this risk, annual financial condition reviews are completed on all carriers.
Potential problem loans are not included in the amounts of nonaccrual or TDRs presented above. They are assessed for loss exposure using the methods described in Note 4 to the Consolidated Financial Statements under the caption “Credit Quality Indicators.” Management cannot predict the extent to which economic conditions or other factors may impact borrowers and the potential problem loans.
Potential problem loans are not included in the amounts of nonaccrual presented above. They are assessed for loss exposure using the methods described in Note 4 to the Consolidated Financial Statements under the caption “Credit Quality Indicators.” Management cannot predict the extent to which economic conditions or other factors may impact borrowers and the potential problem loans.
Appraisals are generally obtained with values determined on an “as is” basis from independent appraisal firms for real estate collateral dependent commercial loans in the process of collection or when warranted by other deterioration in the borrower’s credit status. New appraisals are generally obtained for TDRs or nonaccrual loans or when management believes it is warranted.
Appraisals are generally obtained with values determined on an “as is” basis from independent appraisal firms for real estate collateral dependent commercial loans in the process of collection or when warranted by other deterioration in the borrower’s credit status. New appraisals are generally obtained for nonaccrual loans or when management believes it is warranted.
The Audit Committee has oversight responsibility for the risk management program, which includes credit risk management activities performed by management such as the monitoring of the credit quality of the loan portfolio, conducting a credit review program and determining the adequacy of the ACL. The Audit Committee also approves the policy and methodology for establishing the ACL.
The Audit Committee has oversight responsibility for the ERM program, which includes credit risk management activities performed by management such as the monitoring of the credit quality of the loan portfolio, conducting a credit review program and determining the adequacy of the ACL. The Audit Committee also approves the policy and methodology for establishing the ACL.
Potential problem loans include classified accruing commercial loans that were less than 90 days past due at December 31, 2022 and other loans for which known information about possible credit problems of the related borrowers causes management to have doubts as to the ability of such borrowers to comply with the present loan repayment terms and which may result in disclosure of such loans as nonperforming at some time in the future.
Potential problem loans include classified accruing commercial loans that were less than 90 days past due at December 31, 2023 and other loans for which known information about possible credit problems of the related borrowers causes management to have doubts as to the ability of such borrowers to comply with the present loan repayment terms and which may result in disclosure of such loans as nonperforming at some time in the future.
BOLI is invested in the “general account” of quality insurance companies. All such general account carriers were rated as investment grade at December 31, 2022 by credit rating agencies such as A.M. Best, Moody’s and S&P. BOLI is included in the Consolidated Balance Sheet at its cash surrender value.
BOLI is invested in the “general account” of quality insurance companies. All such general account carriers were rated as investment grade at December 31, 2023 by credit rating agencies such as A.M. Best, Moody’s and S&P. BOLI is included in the Consolidated Balance Sheet at its cash surrender value.
Customer and client funds are placed at one or more participating banks to ensure that each deposit customer is eligible for the full amount of FDIC insurance. As a program participant, we receive -57- Management's Discussion and Analysis reciprocal amounts of deposits from other participating banks.
Customer and client funds are placed at one or more participating banks to ensure that each deposit customer is eligible for the full amount of FDIC insurance. As a program participant, we receive -56- Management's Discussion and Analysis reciprocal amounts of deposits from other participating banks.
The Federal Reserve’s policy response to counter high levels of inflation has been to increase its Fed Funds target rate, which in turn resulted in higher market interest rates across the economy. While variable-rate assets would reprice upward if interest rates were to continue to rise, interest-bearing liabilities would also reprice upward.
The Federal Reserve’s policy response to counter high levels of inflation has been to increase its Federal Funds target rate, which in turn resulted in higher market interest rates across the economy. While variable-rate assets would reprice upward if interest rates were to rise, interest-bearing liabilities would also reprice upward.
The model utilizes forecasted econometric factors with a one-year reasonable and supportable forecast period and one-year straight-line reversion period in order to estimate the probability of default for each loan portfolio segment. 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.
Management utilizes forecasted econometric factors with a one-year reasonable and supportable forecast period and one-year straight-line reversion period in order to estimate the probability of default for each loan portfolio segment. The DCF methodology combines the probability of default, the loss given default, prepayment speeds and remaining life of the loan to estimate a reserve for each loan.
The following table sets forth the estimated change in net interest income from an unchanged rate scenario over the periods indicated for parallel changes in market interest rates using the Corporation’s on- and off-balance sheet financial instruments as of December 31, 2022 and 2021.
The following table sets forth the estimated change in net interest income from an unchanged rate scenario over the periods indicated for parallel changes in market interest rates using the Corporation’s on- and off-balance sheet financial instruments as of December 31, 2023 and 2022.
Although asset yields would increase in a rising interest rate environment, the cumulative impact of relative growth in rate-sensitive higher cost deposit categories and wholesale funds suggests that the increase in the Corporation’s cost of funds could result in a relative decline in net interest income compared to an unchanged rate scenario.
Although asset yields would increase in a rising interest rate environment, the cumulative impact of relative growth in rate-sensitive higher cost deposit categories and wholesale funds suggests that the increase in the Corporation’s cost of funds could result in a relative decline in net interest income in Year 2 compared to an unchanged rate scenario.
In addition, management periodically performs independent price tests of securities to ensure proper valuation and to verify our understanding of how securities are priced. As of December 31, 2022 and 2021, management did not make any adjustments to the prices provided by the pricing service.
In addition, management periodically performs independent price tests of securities to ensure proper valuation and to verify our understanding of how securities are priced. As of December 31, 2023 and 2022, management did not make any adjustments to the prices provided by the pricing service.
As of December 31, 2022 and 2021, net interest income simulations indicated that exposure to changing interest rates over the simulation horizons remained within tolerance levels established by the Corporation.
As of December 31, 2023 and 2022, net interest income simulations indicated that exposure to changing interest rates over the simulation horizons remained within tolerance levels established by the Corporation.
Loan servicing rights are included in other assets and are subsequently amortized as an offset to mortgage banking revenues over the estimated period of servicing. The net balance of capitalized servicing rights amounted to $9.0 million and $9.8 million, respectively, as of December 31, 2022 and 2021.
Loan servicing rights are included in other assets and are subsequently amortized as an offset to mortgage banking revenues over the estimated period of servicing. The net balance of capitalized servicing rights amounted to $8.5 million and $9.0 million, respectively, as of December 31, 2023 and 2022.
The ALCO uses income simulation to measure interest rate risk inherent in the Corporation’s on-balance sheet and off-balance sheet financial instruments at a given point in time by showing the effect of interest rate shifts on net interest income over a 12-month horizon, a 13- to 24-month horizon and a 60-month horizon.
The ALCO uses income simulation to measure interest rate risk inherent in the Corporation’s financial instruments at a given point in time by showing the effect of interest rate shifts on net interest income over a 12-month horizon, a 13- to 24-month horizon and a 60-month horizon.
Interest rates are assumed to shift by a parallel 100, 200 or 300 basis points upward or 100 basis points downward over a 12-month period, except for savings deposits, which are assumed to shift by lesser amounts due to their relative historical insensitivity to market interest rate movements.
Interest rates are assumed to shift by a parallel 100 or 200 basis points upward, as well as 100 or 200 basis points downward over a 12-month period, except for savings deposits, which are assumed to shift by lesser amounts due to their relative historical insensitivity to market interest rate movements.
Reports on the activities conducted by the Investment Committee and the ALCO are presented to the Board of Directors on a regular basis. -43- Management's Discussion and Analysis The Corporation’s securities portfolio is managed to generate interest income, to implement interest rate risk management strategies, and to provide a readily available source of liquidity for balance sheet management.
Reports on the activities conducted by the Investment Committee and the ALCO are presented to the Board of Directors on a regular basis. The Corporation’s securities portfolio is managed to generate interest income, to implement interest rate risk management strategies, and to provide a readily available source of liquidity for balance sheet management.
The ACL on loans is reduced by charge-offs on loans and is increased by recoveries of amounts previously charged off. -54- Management's Discussion and Analysis The Corporation’s general practice is to identify problem credits early and recognize full or partial charge-offs as promptly as practicable when it is determined that the collection of loan principal is unlikely.
The ACL on loans is reduced by charge-offs on loans and is increased by recoveries of amounts previously charged off. The Corporation’s general practice is to identify problem credits early and recognize full or partial charge-offs as promptly as practicable when it is determined that the collection of loan principal is unlikely.
Fixed rate assets would not reprice upward in a rising rate environment. Wholesale funds would reprice more quickly and by a greater amount than the repricing of in-market deposits in response to changes in market interest rates. As market rates increase, ALCO modeling assumes that deposits will shift from low cost to higher cost deposits.
Fixed rate assets would not reprice upward in a rising rate environment. Wholesale funds generally would reprice more quickly and by a greater amount than the repricing of in-market deposits in response to changes in market interest rates. As market rates increase, ALCO modeling assumes that deposits shift from lower cost to higher cost deposits.
Additionally, the ACL on loans is reduced by charge-offs on loans and increased by recoveries of amounts previously charged-off. At December 31, 2022 the ACL on loans totaled $38.0 million, compared to $39.1 million at December 31, 2021. A significant portion of our ACL is allocated to the commercial portfolio (both CRE and C&I).
Additionally, the ACL on loans is reduced by charge-offs on loans and increased by recoveries of amounts previously charged-off. At December 31, 2023 the ACL on loans totaled $41.1 million, compared to $38.0 million at December 31, 2022. A significant portion of our ACL is allocated to the commercial portfolio (both CRE and C&I).
Due to the fact that the Bank may, consistent with industry practice, renew a significant portion of commercial loans at or immediately prior to their maturity by renewing the loans on substantially similar or revised terms, the principal repayments actually received by the Bank are anticipated to be significantly less than the amounts contractually due in any particular period.
Due to the fact that the Bank may, consistent with industry practice, renew a significant portion of commercial loans at or immediately prior to their maturity by renewing the loans on substantially similar or revised terms, the principal repayments actually received by the Bank are anticipated to be significantly less than the amounts contractually due in any -45- Management's Discussion and Analysis particular period.
The Corporation utilizes the size and duration of the investment securities portfolio, the size and duration of the wholesale funding portfolio, off-balance sheet interest rate contracts and the pricing and structure of loans and deposits, to manage interest rate risk. The off-balance sheet interest rate contracts may include interest rate swaps, caps and floors.
The Corporation utilizes the size and duration of the investment securities portfolio, the size and duration of the wholesale funding portfolio, interest rate contracts and the pricing and structure of loans and deposits, to manage interest rate risk. The interest rate contracts may include interest rate swaps, caps and floors.
Financial Statements and Supplementary Data.” Information pertaining to 2020 was included in the Corporation’s Annual Report on Form 10-K for the fiscal year ended December 31, 2021, starting on page 33 under Part II, Item 7. “Management’s Discussion and Analysis of Results of Operations and Financial Condition,” which was filed with the SEC on February 24, 2022.
Financial Statements and Supplementary Data.” Information pertaining to 2021 was included in the Corporation’s Annual Report on Form 10-K for the fiscal year ended December 31, 2022, starting on page 32 under Part II, Item 7. “Management’s Discussion and Analysis of Results of Operations and Financial Condition,” which was filed with the SEC on February 23, 2023.
The ALCO regularly reviews a wide variety of interest rate shift scenario results to evaluate interest rate risk exposure, including scenarios showing the effect of steepening or flattening changes in the yield curve of up to 500 basis points, as well as parallel changes in interest rates of up to 400 basis points.
The ALCO regularly reviews a wide variety of interest rate shift scenario results to evaluate interest rate risk exposure, including scenarios showing the effect of steepening or flattening changes in the yield curve of up to 500 basis points, as well -60- Management's Discussion and Analysis as parallel changes in interest rates of up to 400 basis points.
As noted in the Consolidated Statements of Cash Flows, net amortization of premiums and discounts on securities and loans (a net reduction to net interest income) amounted to $2.9 million in 2022, compared to $3.4 million in 2021.
As noted in the Consolidated Statements of Cash Flows, net amortization of premiums and discounts on securities and loans (a net reduction to net interest income) amounted to $1.4 million in 2023, compared to $2.9 million in 2022.
Mortgage banking revenues represented 14% of total noninterest income in 2022, compared to 33% for 2021. These revenues are dependent on mortgage origination volume and are sensitive to interest rates and the condition of housing markets.
Mortgage banking revenues represented 12% of total noninterest income in 2023, compared to 14% for 2022. These revenues are dependent on mortgage origination volume and are sensitive to interest rates and the condition of housing markets.
During 2022, the Corporation made no changes in its practices or policies concerning the placement of loans into nonaccrual status. Interest income that would have been recognized if loans on nonaccrual status had been current in accordance with their original terms was approximately $640 thousand in 2022, compared to $647 thousand in 2021.
During 2023, the Corporation made no changes in its practices or policies concerning the placement of loans into nonaccrual status. Interest income that would have been recognized if loans on nonaccrual status had been current in accordance with their original terms was approximately $3.4 million in 2023, compared to $640 thousand in 2022.
These financial transactions include commitments to extend credit, standby letters of credit, forward loan commitments, loan related derivative contracts and interest rate risk management contracts. These transactions involve, to -59- Management's Discussion and Analysis varying degrees, elements of credit, interest rate and liquidity risk.
These financial transactions include commitments to extend credit, standby letters of credit, forward loan commitments, loan related derivative contracts and interest rate risk management contracts. These transactions involve, to varying degrees, elements of credit, interest rate and liquidity risk.
Over time, the repricing, maturity and prepayment characteristics of financial instruments -61- Management's Discussion and Analysis and the composition of the Corporation’s balance sheet may change to a different degree than estimated.
Over time, the repricing, maturity and prepayment characteristics of financial instruments and the composition of the Corporation’s balance sheet may change to a different degree than estimated.
See Note 11 to the Consolidated Financial Statements for additional information regarding income taxes. -41- Management's Discussion and Analysis Segment Reporting The Corporation manages its operations through two reportable business segments, consisting of Commercial Banking and Wealth Management Services. See Note 18 to the Consolidated Financial Statements for additional disclosure related to business segments.
See Note 11 to the Consolidated Financial Statements for additional information regarding income taxes. Segment Reporting The Corporation manages its operations through two reportable business segments, consisting of Commercial Banking and Wealth Management Services. See Note 18 to the Consolidated Financial Statements.
Operational risk is the risk of loss due to human behavior, inadequate or failed internal systems and controls, and external influences such as market conditions, fraudulent activities, natural disasters and security risks. ERM is an overarching program that includes all areas of the Corporation.
Operational risk is the risk of loss due to human behavior, inadequate or failed internal processes, systems and controls, information technology changes or failures, and external influences such as market conditions, fraudulent activities, cybersecurity incidents, natural disasters and security risks. ERM is an overarching program that includes all areas of the Corporation.
(2) As of December 31, 2022, 2021 and 2020, loans with a carrying value of $20.9 million, $8.2 million and $12.6 million, respectively. and securities available for sale with a carrying value of $12.7 million, $13.5 million and $14.9 million, respectively, were pledged to the FRBB resulting in this additional unused borrowing capacity.
(2) As of December 31, 2023, 2022 and 2021, loans with a carrying value of $71.0 million, $20.9 million and $8.2 million, respectively. and securities available for sale with a carrying value of $13.1 million, $12.7 million and $13.5 million, respectively, were pledged to the FRBB resulting in this additional unused borrowing capacity.
Residential real estate loan origination, refinancing and sales activity decreased in 2022 in response to increases in market interest rates. We have active relationships with various secondary market investors that purchase residential real estate loans we originate.
Residential real estate loan origination, refinancing and sales activity decreased in 2023 in response to increases in market interest rates and changes in the housing markets. We have active relationships with various secondary market investors that purchase residential real estate loans we originate.
BOLI provides a means to mitigate increasing employee benefit costs. The Corporation expects to benefit from the BOLI contracts as a result of the tax-free growth in cash surrender value and death benefits that are expected to be generated over time.
The Corporation expects to benefit from the BOLI contracts as a result of the tax-free growth in cash surrender value and death benefits that are expected to be generated over time.
The following discussion presents net interest income on an FTE basis by adjusting income and yields on tax-exempt loans and securities to be comparable to taxable loans and securities. The analysis of net interest income, NIM and the yield on loans may be impacted by the periodic recognition of prepayment penalty fee income associated with commercial loan payoffs.
The following discussion presents net interest income on an FTE basis by adjusting income and yields on tax-exempt loans to be comparable to taxable loans. Net interest income includes the periodic recognition of prepayment penalty fee income associated with commercial loan payoffs.
FHLB advances totaled $980.0 million at December 31, 2022, up by $835.0 million from the balance at the end of 2021, as higher levels of wholesale funding were utilized to fund balance sheet growth. For additional information regarding FHLB advances see Note 13 to the Consolidated Financial Statements.
FHLB advances totaled $1.2 billion at December 31, 2023, up by $210.0 million from the balance at the end of 2022, as higher levels of wholesale funding were utilized to fund balance sheet growth. For additional information regarding FHLB advances see Note 13 to the Consolidated Financial Statements.
The change in asset-based revenues correlated with the decrease in average AUA balances in 2022. The average balance of AUA in 2022 decreased by 6% from the average balance in 2021.
The change in asset-based revenues correlated with the decrease in average AUA balances in 2023. The average balance of AUA in 2023 decreased by 9% from the average balance in 2022.
For additional information on these arrangements and the expected timing of applicable payments as of December 31, 2022 , see the following notes to the Consolidated Financial Statements: Note 7 for leases, Note 12 for time deposits and Note 13 for borrowings.
For additional information on these arrangements and the expected timing of applicable payments as of December 31, 2023 , see the following notes to the Consolidated Financial Statements: Note 7 for leases, Note 12 for time deposits, Note 13 for borrowings and Note 16 for defined benefit pension plans.
The Corporation is also exposed to financial market risk and housing market risk. Compliance risk represents the risk of regulatory sanctions or financial loss resulting from the failure to comply with laws, rules and regulations and standards of good banking practice.
Interest rate risk, discussed above, is the most significant market risk to which the Corporation is exposed. The Corporation is also exposed to financial market risk and housing market risk. Compliance risk represents the risk of regulatory sanctions or financial loss resulting from the failure to comply with laws, rules and regulations and standards of good banking practice.
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.
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.
Given the concentration of ACL allocation to the total commercial portfolio and the significant judgments made by management in deriving the qualitative loss factors, management analyzed the impact that changes in judgments could have. The range of impact was an ACL allocated to the total commercial loan portfolio between $18.4 million and $51.7 million at December 31, 2022.
Given the concentration of ACL allocation to the total commercial portfolio and the significant judgments made by management in deriving the qualitative loss factors, management analyzed the impact that changes in qualitative judgments could have. The range of impact was an ACL allocated to the total commercial loan portfolio between $23.3 million and $53.3 million at December 31, 2023.
Home equity lines of credit and home equity loans represented 95% of the total consumer portfolio at December 31, 2022. Our home equity line and home equity loan origination activities are conducted primarily in southern New England.
Consumer loans include home equity loans and lines of credit and personal installment loans. Home equity lines of credit and home equity loans represented 94% of the total consumer portfolio at December 31, 2023. Our home equity line and home equity loan origination activities are conducted primarily in southern New England.
The Bank estimates that approximately 55% of the combined home equity lines of credit and home equity loan balances are first lien positions or subordinate to other Washington Trust mortgages. The consumer loan portfolio totaled $301.4 million at December 31, 2022, up by $36.1 million, or 14%, from December 31, 2021, reflecting increases in home equity lines and loans.
The Bank estimates that approximately 55% of the combined home equity lines of credit and home equity loan balances are first lien positions or subordinate to other Washington Trust mortgages. The consumer loan portfolio totaled $331.8 million at December 31, 2023, up by $30.4 million, or 10%, from December 31, 2022, largely reflecting increases in home equity lines and loans.
As of December 31, 2022, the carrying amount of available for sale debt securities included net unrealized losses of $172.4 million, compared to net unrealized losses of $8.9 million as of December 31, 2021.
As of December 31, 2023, the carrying amount of available for sale debt securities included net unrealized losses of $152.2 million, compared to net unrealized losses of $172.4 million as of December 31, 2022.
Book value per share was $26.40 at December 31, 2022, compared to $32.59 at December 31, 2021. The Bancorp and the Bank are subject to various regulatory capital requirements and are considered “well capitalized,” with a total risk-based capital ratio of 12.37% at December 31, 2022, compared to 14.01% at December 31, 2021.
Book value per share was $27.75 at December 31, 2023, compared to $26.40 at December 31, 2022. The Bancorp and the Bank are subject to various regulatory capital requirements and are considered “well capitalized,” with a total risk-based capital ratio of 11.58% at December 31, 2023, compared to 12.37% at December 31, 2022.
Liquidity and Capital Resources Liquidity Management Liquidity is the ability of a financial institution to meet maturing liability obligations and customer loan demand. The Corporation’s primary source of liquidity is in-market deposits, which funded approximately 76% of total average assets in 2022.
Liquidity and Capital Resources Liquidity Management Liquidity is the ability of a financial institution to meet maturing liability obligations and customer loan demand. The Corporation’s primary source of liquidity is in-market deposits, which funded approximately 67% of total average assets in the twelve months ended December 31, 2023.
The following table summarizes the potential change in market value of the Corporation’s available for sale debt securities of December 31, 2022 and 2021 resulting from immediate parallel rate shifts: (Dollars in thousands) Security Type Down 100 Basis Points Up 200 Basis Points Obligations of U.S. government-sponsored enterprise securities (callable) $8,532 ($19,395) Mortgage-backed securities issued by U.S. government agencies and U.S. government-sponsored enterprises 55,204 (105,720) Trust preferred debt and other corporate debt securities (24) 36 Total change in market value as of December 31, 2022 $63,712 ($125,079) Total change in market value as of December 31, 2021 $10,166 ($119,505) Impact of Inflation on Changing Prices The Corporation’s consolidated financial statements and related notes have been prepared in accordance with GAAP, which requires the measurement of financial position and operating results in terms of historical U.S. dollars without considering changes in the relative purchasing power of money over time due to inflation.
The following table summarizes the potential change in market value of the Corporation’s available for sale debt securities of December 31, 2023 and 2022 resulting from immediate parallel rate shifts: (Dollars in thousands) Security Type Down 100 Basis Points Up 200 Basis Points Obligations of U.S. government-sponsored enterprise securities (callable) $8,656 ($17,242) Mortgage-backed securities issued by U.S. government agencies and U.S. government-sponsored enterprises 51,000 (100,072) Trust preferred debt and other corporate debt securities 3 (20) Total change in market value as of December 31, 2023 $59,659 ($117,334) Total change in market value as of December 31, 2022 $63,712 ($125,079) Impact of Inflation on Changing Prices The Corporation’s consolidated financial statements and related notes have been prepared in accordance with GAAP, which requires the measurement of financial position and operating results in terms of historical U.S. dollars without considering changes in the relative purchasing power of money over time due to inflation.
We also originate residential real estate loans for various investors in a broker capacity, including conventional mortgages and reverse mortgages. -48- Management's Discussion and Analysis The table below presents residential real estate loan origination activity: (Dollars in thousands) Years ended December 31, 2022 2021 Amount % of Total Amount % of Total Originations for retention in portfolio (1) $881,874 74 % $756,343 45 % Originations for sale to the secondary market (2) 309,407 26 933,324 55 Total $1,191,281 100 % $1,689,667 100 % (1) Includes the full commitment amount of homeowner construction loans.
We also originate residential real estate loans for various investors in a broker capacity, including conventional mortgages and reverse mortgages. -48- Management's Discussion and Analysis The table below presents residential real estate loan origination activity: (Dollars in thousands) Years ended December 31, 2023 2022 Amount % of Total Amount % of Total Originations for retention in portfolio (1) $459,892 64 % $881,874 74 % Originations for sale to the secondary market (2) 260,592 36 309,407 26 Total $720,484 100 % $1,191,281 100 % (1) Includes the full commitment amount of homeowner construction loans.
There were no significant commitments to lend additional funds to borrowers whose loans were on nonaccrual status at December 31, 2022. As of both December 31, 2022 and December 31, 2021, the composition of nonaccrual loans was 100% residential and consumer.
There were no significant commitments to lend additional funds to borrowers whose loans were on nonaccrual status at December 31, 2023. As of December 31, 2023, the composition of nonaccrual loans was 75% commercial and 25% residential and consumer. This compared to 100% residential and consumer as of December 31, 2022.
For additional information on derivative financial instruments and financial instruments with off-balance sheet risk see Notes 9 and 21 to the Consolidated Financial Statements. Capital Resources Total shareholders’ equity amounted to $453.7 million at December 31, 2022, down by $111.1 million from December 31, 2021.
For additional information on derivative financial instruments and financial instruments with off-balance sheet risk see Notes 9 and 21 to the Consolidated Financial Statements. Capital Resources Total shareholders’ equity amounted to $472.7 million at December 31, 2023, up by $19.0 million from December 31, 2022.
Loans are removed from nonaccrual status when they have been current as to principal and interest for a period of time, the borrower has demonstrated an ability to comply with repayment terms, -50- Management's Discussion and Analysis and when, in management’s opinion, the loans are considered to be fully collectible.
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.
The average balance of noninterest-bearing demand deposits for 2022 decreased by $11.2 million, or 1%, from the average balance for 2021. -37- Management's Discussion and Analysis Volume/Rate Analysis - Interest Income and Expense (FTE Basis) The following table presents certain information on an FTE basis regarding changes in our interest income and interest expense for the period indicated.
The average balance of noninterest-bearing demand deposits for 2023 decreased by $145.3 million, or 16%, from the average balance in 2022. Volume/Rate Analysis - Interest Income and Expense (FTE Basis) The following table presents certain information on an FTE basis regarding changes in our interest income and interest expense for the period indicated.
In other circumstances, a loan, or a portion of a loan, may not be repaid due to the borrower’s inability to satisfy the contractual terms of the loan. Commercial Loans The commercial loan portfolio represented 49% of total loans at December 31, 2022. In making commercial loans, we may occasionally solicit the participation of other banks.
In other circumstances, a loan, or a portion of a loan, may not be repaid due to the borrower’s inability to satisfy the contractual terms of the loan. Commercial Loans The commercial loan portfolio represented 48% of total loans at December 31, 2023, compared to 49% of total loans at December 31, 2022.
The largest component of the securities portfolio is mortgage-backed securities, all of which are issued by U.S. government agencies or U.S. government-sponsored enterprises. The securities portfolio decreased by $48.9 million, or 5%, from the end of 2021.
The largest component of the securities portfolio is mortgage-backed securities, all of which are issued by U.S. government agencies or U.S. government-sponsored enterprises. The securities portfolio increased by $6.5 million, or 1%, from the end of 2022.
The dividend payout ratio (dividends declared per share to diluted earnings per share) was 53.0% in 2022, compared to 47.8% in 2021. The ratio of total equity to total assets amounted to 6.81% at December 31, 2022, compared to a ratio of 9.65% at December 31, 2021.
The dividend payout ratio (dividends declared per share to diluted earnings per share) was 79.4% in 2023, compared to 53.0% in 2022. The ratio of total equity to total assets amounted to 6.56% at December 31, 2023, compared to a ratio of 6.81% at December 31, 2022.
As of December 31, 2022 and 2021, the ACL allocated to the total commercial portfolio was $28.8 million and $29.8 million, respectively. Management employs a process and methodology to estimate the ACL on loans that evaluates both quantitative and qualitative factors.
As of December 31, 2023 and 2022, the ACL allocated to the total commercial portfolio was $32.2 million and $28.8 million, respectively. Management employs a process and methodology to estimate the ACL on loans that evaluates both quantitative and qualitative factors. The methodology for evaluating quantitative factors consists of two basic components.
(2) Represents fair value changes on mortgage loans held for sale and forward loan commitments. (3) Represents loan servicing fee income, net of servicing right amortization and valuation adjustments. (4) Includes brokered loans (loans originated for others). Mortgage banking revenues in 2022 decreased by $19.9 million, or 69%, from 2021.
(2) Represents fair value changes on mortgage loans held for sale and forward loan commitments. (3) Represents loan servicing fee income, net of servicing right amortization and valuation adjustments. (4) Includes brokered loans (loans originated for others). -39- Management's Discussion and Analysis Mortgage banking revenues decreased by $2.1 million, or 24%, in 2023.
The objective of the ALCO is to manage assets and funding sources to produce results that are consistent with the Corporation’s liquidity, capital adequacy, growth, risk and profitability goals.
Quarterly, the ALCO reports on the status of liquidity and interest rate risk matters to the Audit Committee. The objective of the ALCO is to manage assets and funding sources to produce results that are consistent with the Corporation’s liquidity, capital adequacy, growth, risk and profitability goals.
This included a decline of $163.5 million (pretax) in the fair value of available for sale securities and $116.1 million of routine pay-downs on mortgage-backed securities. These were partially offset by purchases of U.S. government agency and U.S. government-sponsored debt securities, including mortgage-backed securities, totaling $234.1 million, with a weighted average yield of 3.58%.
This included purchases of U.S. government agency and U.S. government-sponsored debt securities, including mortgage-backed securities, totaling $60.2 million, with a weighted average yield of 4.98% and an increase of $20.2 million (pretax) in the fair value of available for sale securities. These were partially offset by $72.5 million of routine pay-downs on mortgage-backed securities.
Net recoveries totaled $368 thousand, or 0.01% of average loans, in 2022, compared to net charge-offs of $417 thousand, or 0.01% of average loans, in 2021. -38- Management's Discussion and Analysis The ACL on loans was $38.0 million, or 0.74% of total loans, at December 31, 2022, compared to $39.1 million, or 0.91% of total loans, at December 31, 2021.
Net charge-offs totaled $520 thousand, or 0.01% of average loans, in 2023, compared to net recoveries of $368 thousand, or 0.01% of average loans, in 2022. The ACL on loans was $41.1 million, or 0.73% of total loans, at December 31, 2023, compared to $38.0 million, or 0.74% of total loans, at December 31, 2022.
The table below presents residential real estate loan sales activity: (Dollars in thousands) Years ended December 31, 2022 2021 Amount % of Total Amount % of Total Loans sold with servicing rights retained $99,849 29 % $591,550 62 % Loans sold with servicing rights released (1) 239,899 71 361,886 38 Total $339,748 100 % $953,436 100 % (1) Includes brokered loans (loans originated for others).
The table below presents residential real estate loan sales activity: (Dollars in thousands) Years ended December 31, 2023 2022 Amount % of Total Amount % of Total Loans sold with servicing rights retained $108,177 43 % $99,849 29 % Loans sold with servicing rights released (1) 141,795 57 239,899 71 Total $249,972 100 % $339,748 100 % (1) Includes brokered loans (loans originated for others).
As of December 31, 2022, the composition of past due loans (loans past due 30 days or more) was 87% residential and consumer and 13% commercial, compared to essentially 100% for residential and consumer at December 31, 2021.
As of December 31, 2023, the composition of past due loans (loans past due 30 days or more) was 100% residential and consumer and 0% commercial, compared to 87% for residential and consumer and 13% commercial at December 31, 2022. Total past due loans decreased by $233 thousand from the end of 2022.
The ACL on loans is an estimate and ultimate losses may vary from management’s estimate. 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. The following table presents the allocation of the ACL on loans by portfolio segment.
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. The following table presents the allocation of the ACL on loans by portfolio segment. The total ACL on loans is available to absorb losses from any segment of the loan portfolio.
(Dollars in thousands) December 31, 2022 December 31, 2021 Allocated ACL ACL to Loans Loans to Total Portfolio (1) Allocated ACL ACL to Loans Loans to Total Portfolio (1) Commercial: Commercial real estate $18,435 1.01 % 36 % $18,933 1.16 % 38 % Commercial & industrial 10,356 1.58 13 10,832 1.69 15 Total commercial 28,791 1.16 49 29,765 1.31 53 Residential Real Estate: Residential real estate 7,740 0.33 45 7,860 0.46 40 Consumer: Home equity 1,115 0.39 6 1,069 0.43 6 Other 381 2.42 — 394 2.23 1 Total consumer 1,496 0.50 6 1,463 0.55 7 Total ACL on loans at end of period $38,027 0.74 % 100 % $39,088 0.91 % 100 % (1) Percentage of loans outstanding in respective category to total loans outstanding. -56- Management's Discussion and Analysis The following table reflects the activity in the ACL on loans during the years presented: (Dollars in thousands) December 31, 2022 2021 2020 Balance at beginning of period $39,088 $44,106 $27,014 Adoption of ASC 326 — — 6,501 Charge-offs: Commercial: Commercial real estate — — 356 Commercial & industrial 36 307 586 Total commercial 36 307 942 Residential real estate: Residential real estate — 107 99 Consumer: Home equity — 183 224 Other 148 66 52 Total consumer 148 249 276 Total charge-offs 184 663 1,317 Recoveries: Commercial: Commercial real estate 445 — 51 Commercial & industrial 29 41 24 Total commercial 474 41 75 Residential real estate: Residential real estate 21 89 20 Consumer: Home equity 12 91 52 Other 45 25 25 Total consumer 57 116 77 Total recoveries 552 246 172 Net (recoveries) charge-offs (368) 417 1,145 Provision charged to earnings (1,429) (4,601) 11,736 Balance at end of period $38,027 $39,088 $44,106 Net (recoveries) charge-offs to average loans (0.01 %) 0.01 % 0.03 % Sources of Funds Our sources of funds include in-market deposits, wholesale brokered deposits, FHLB advances, other borrowings and proceeds from the sales, maturities and payments of loans and investment securities.
(Dollars in thousands) December 31, 2023 December 31, 2022 Allocated ACL ACL to Loans Loans to Total Portfolio (1) Allocated ACL ACL to Loans Loans to Total Portfolio (1) Commercial: Commercial real estate $24,144 1.15 % 37 % $18,435 1.01 % 36 % Commercial & industrial 8,088 1.34 11 10,356 1.58 13 Total commercial 32,232 1.19 48 28,791 1.16 49 Residential Real Estate: Residential real estate 7,403 0.28 46 7,740 0.33 45 Consumer: Home equity 1,048 0.34 6 1,115 0.39 6 Other 374 1.95 — 381 2.42 — Total consumer 1,422 0.43 6 1,496 0.50 6 Total ACL on loans at end of period $41,057 0.73 % 100 % $38,027 0.74 % 100 % (1) Percentage of loans outstanding in respective class to total loans outstanding. -55- Management's Discussion and Analysis The following table reflects the activity in the ACL on loans during the years presented: (Dollars in thousands) December 31, 2023 2022 2021 Balance at beginning of period $38,027 $39,088 $44,106 Charge-offs: Commercial: Commercial real estate 373 — — Commercial & industrial 37 36 307 Total commercial 410 36 307 Residential real estate: Residential real estate — — 107 Consumer: Home equity — — 183 Other 167 148 66 Total consumer 167 148 249 Total charge-offs 577 184 663 Recoveries: Commercial: Commercial real estate — 445 — Commercial & industrial 12 29 41 Total commercial 12 474 41 Residential real estate: Residential real estate 3 21 89 Consumer: Home equity 10 12 91 Other 32 45 25 Total consumer 42 57 116 Total recoveries 57 552 246 Net charge-offs (recoveries) 520 (368) 417 Provision charged to earnings 3,550 (1,429) (4,601) Balance at end of period $41,057 $38,027 $39,088 Net charge-offs (recoveries) to average loans 0.01 % (0.01 %) 0.01 % Sources of Funds Our sources of funds include in-market deposits, wholesale brokered deposits, FHLB advances, other borrowings and proceeds from the sales, maturities and payments of loans and investment securities.
Growth in average interest-earning assets, net of increased average interest-bearing liability balances, contributed $7.8 million of net interest income in 2022. Increases in asset yields outpaced increases in funding costs, contributing $7.1 million of net interest income.
Growth in average interest-earning assets, net of increased average interest-bearing liability balances, contributed $544 thousand of net interest income in 2023. Increases in funding costs outpaced increases in asset yields, reducing net interest income by $19.7 million.
The Corporation has established collateralized borrowing capacity with the FRBB and also maintains additional collateralized borrowing capacity with the FHLB in excess of levels used in the ordinary course of business. Borrowing capacity is impacted by the amount and type of assets available to be pledged.
The Corporation has established collateralized borrowing capacity with the FRBB and also maintains additional collateralized borrowing capacity with the FHLB in excess of levels used in the ordinary course of business.
Additionally, the simulations take into account the specific repricing, maturity, call options, and prepayment characteristics of differing financial instruments that may vary under different interest rate scenarios.
Additionally, the simulations take into account the specific repricing, maturity, call options, and prepayment characteristics of differing financial instruments that may vary under different interest rate scenarios. The characteristics of financial instrument classes are reviewed periodically by the ALCO to ensure their accuracy and consistency.
In management’s estimation, risks are concentrated in two major categories: (1) runoff of in-market deposit balances; and (2) unexpected drawdown of loan commitments. Of the two categories, potential runoff of deposit balances would have the most significant impact on contingent liquidity. Our stress test scenarios, therefore, emphasize attempts to quantify deposits at risk over selected time horizons.
Of the two categories, potential runoff of deposit balances would have the most significant impact on contingent liquidity. Our stress test scenarios, therefore, emphasize attempts to quantify deposits at risk over selected time horizons.
All of these loans were included in the pass-rated category of commercial loan credit quality and were current with respect to contractual payment terms at both December 31, 2022 and 2021.
At December 31, 2022 all of the balances were included in the pass-rated category. All of the shared national credit balances included in CRE loans were current with respect to payment terms at both December 31, 2023 and 2022.
Accordingly, there can be no assurance that other loans will not become 90 days or more past due, be placed on nonaccrual, become restructured, or require increased allowance coverage and provision for credit losses on loans. Management has identified three loans associated with two C&I relationships with carrying values totaling $927 thousand as potential problem loans at December 31, 2022.
Accordingly, there can be no assurance that other loans will not become 90 days or more past due, be placed on nonaccrual, become modified, or require increased allowance coverage and provision for credit losses on loans. Management has identified $22.9 million in potential problem loans at December 31, 2023, compared to $927 thousand at December 31, 2022.
For detailed disclosure regarding liquidity management, see the “Liquidity and Capital Resources” section below. Price and market risk refers to the risk of loss arising from adverse changes in interest rates and other relevant market rates and prices, such as equity prices. Interest rate risk, discussed above, is the most significant market risk to which the Corporation is exposed.
Liquidity risk includes the inability to manage unplanned decreases or changes in funding sources. For detailed disclosure regarding liquidity management, see the “Liquidity and Capital Resources” section below. Price and market risk refers to the risk of loss arising from adverse changes in interest rates and other relevant market rates and prices, such as equity prices.
The ACL is management’s estimate, at the reporting date, of expected lifetime credit losses and includes consideration of current forecasted economic conditions. Estimating an appropriate level of ACL necessarily involves a high degree of judgment.
The ACL is management’s estimate, at the reporting date, of expected lifetime credit losses and includes consideration of current forecasted economic conditions.
See additional discussion under the caption “Provision for Credit Losses.” Noninterest income derived from the Commercial Banking segment decreased by $21.7 million, or 48%, from 2021, largely reflecting lower mortgage banking revenues and lower loan related derivative income. See additional discussion under the caption “Noninterest Income” above. Commercial Banking noninterest expenses were down by $6.9 million, or 7%, from 2021.
See additional discussion under the caption “Provision for Credit Losses.” Noninterest income derived from the Commercial Banking segment decreased by $3.1 million, or 13%, from 2022, largely reflecting lower mortgage banking revenues and lower loan related derivative income, partially offset by higher BOLI income. See additional discussion under the caption “Noninterest Income” above.
The balance of residential mortgage loans serviced for others, which are not included in the Consolidated Balance Sheets, amounted to $1.5 billion at both December 31, 2022 and 2021. Consumer Loans Consumer loans include home equity loans and lines of credit and personal installment loans.
The balance of residential mortgage loans serviced for others, which are not included in the Consolidated Balance Sheets, amounted to $1.5 billion at both December 31, 2023 and 2022. Consumer Loans The consumer loan portfolio represented 6% of total loans at both December 31, 2023 and 2022.
The following is a geographic summary of residential real estate loans by property location: (Dollars in thousands) December 31, 2022 December 31, 2021 Amount % of Total Amount % of Total Massachusetts $1,698,240 73 % $1,207,789 70 % Rhode Island 446,010 19 365,831 21 Connecticut 153,323 7 132,430 8 Subtotal 2,297,573 99 1,706,050 99 All other states 25,429 1 20,925 1 Total (1) $2,323,002 100 % $1,726,975 100 % (1) Includes residential mortgage loans purchased from and serviced by other financial institutions totaling $59.9 million and $78.7 million, respectively, as of December 31, 2022 and 2021.
The following is a geographic summary of residential real estate loans by property location: (Dollars in thousands) December 31, 2023 December 31, 2022 Amount % of Total Amount % of Total Massachusetts $1,928,206 74 % $1,698,240 73 % Rhode Island 481,289 19 446,010 19 Connecticut 165,933 6 153,323 7 Subtotal 2,575,428 99 2,297,573 99 All other states 29,050 1 25,429 1 Total (1) $2,604,478 100 % $2,323,002 100 % (1) Includes residential mortgage loans purchased from and serviced by other financial institutions totaling $53.4 million and $59.9 million, respectively, as of December 31, 2023 and 2022.
The FTE rate of return on securities was 1.95% in 2022, up by 54 basis points from 1.41% in 2021, reflecting the impact of higher market interest rates in 2022. Total average loan balances increased by $310.7 million, or 7%, from the average balance for 2021.
Total average securities for 2023 increased by $63.7 million, or 6%, from the average balance for 2022, due to purchases of debt securities. The FTE rate of return on securities was 2.45% in 2023, up by 50 basis points from 1.95% in 2022, reflecting the impact of higher market interest rates in 2023.
The ALCO estimates that the positive exposure of net interest income to falling rates in Year 2 as compared to an unchanged rate scenario results from a more rapid projected relative rate of decline in funding costs than asset yields.
As of December 31, 2023, the positive exposure of net interest income in Year 1 to rising rates as compared to an unchanged rate scenario results from a more rapid projected relative rate of increase in asset yields than funding costs over the near term.
The following table presents additional detail on the Corporation’s loan portfolio and associated allowance: (Dollars in thousands) December 31, 2022 December 31, 2021 Loans Related Allowance Allowance / Loans Loans Related Allowance Allowance / Loans Individually analyzed loans $9,996 $115 1.15 % $21,080 $682 3.24 % Pooled (collectively evaluated) loans 5,100,143 37,912 0.74 4,251,845 38,406 0.90 Total $5,110,139 $38,027 0.74 % $4,272,925 $39,088 0.91 % Management employs a process and methodology to estimate the ACL on loans that evaluates both quantitative and qualitative factors.
The following table presents additional detail on the Corporation’s loan portfolio and associated allowance: (Dollars in thousands) December 31, 2023 December 31, 2022 Loans Related Allowance Allowance / Loans Loans Related Allowance Allowance / Loans Individually analyzed loans $34,640 $97 0.28 % $9,996 $115 1.15 % Pooled (collectively evaluated) loans 5,613,066 40,960 0.73 5,100,143 37,912 0.74 Total $5,647,706 $41,057 0.73 % $5,110,139 $38,027 0.74 % Management employs a process and methodology to estimate the ACL on loans that evaluates both quantitative and qualitative factors.
Asset yields would likely decline more rapidly than deposit costs as current asset holdings mature or reprice, since cash flow from mortgage-related prepayments and redemption of callable securities would increase as market interest rates fall.
Asset yields would likely decline more rapidly than deposit costs as holdings mature or reprice, since cash flow from mortgage-related prepayments and redemption of callable securities would increase as market interest rates fall. The negative exposure in down rate scenarios reflects the insensitivity of certain deposit rates to market interest rate declines as they approach their floors.
These committees report the results of their respective oversight functions to the Board of Directors. In addition, the Board of Directors receives information concerning asset quality measurements and trends on a regular basis. Nonperforming Assets Nonperforming assets include nonaccrual loans and OREO.
These committees report the results of their respective oversight functions to the Board of Directors. In addition, the Board of Directors receives information concerning asset quality measurements and trends on a regular basis. In the course of resolving problem loans, the Corporation may choose to modify the contractual terms of certain loans.