Item 8. Financial Statements and Supplementary Data
ITEM 8. FINANCIAL STATEMENTS
Report of Independent Registered Public Accounting Firm
To the Shareholders and the Board of Directors of Eastern Bankshares, Inc.
Opinion on the Financial Statements
We have audited the accompanying consolidated balance sheets of Eastern Bankshares, Inc. (the Company) as of December 31, 2022 and 2021, the related consolidated statements of income, comprehensive income, changes in shareholders’ equity and cash flows for each of the three years in the period ended December 31, 2022, and the related notes (collectively referred to as the “consolidated financial statements”). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company at December 31, 2022 and 2021, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2022, in conformity with U.S. generally accepted accounting principles.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the Company’s internal control over financial reporting as of December 31, 2022, based on criteria established in Internal Control-Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (2013 framework) and our report dated February 24, 2023 expressed an unqualified opinion thereon.
Adoption of ASU No. 2016-13
As discussed in Note 2 to the consolidated financial statements, the Company changed its method of accounting for credit losses in 2022 due to the adoption of Accounting Standards Update (ASU) No. 2016-13, Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments , and the related amendments. See below for discussion of our related critical audit matter.
Basis for Opinion
These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s financial statements based on our audits. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.
Critical Audit Matter
The critical audit matter communicated below is a matter arising from the current period audit of the financial statements that was communicated or required to be communicated to the audit committee and that: (1) relates to accounts or disclosures that are material to the financial statements and (2) involved especially challenging, subjective, or complex judgments. The communication of the critical audit matter does not alter in any way our opinion on the consolidated financial statements, taken as a whole, and we are not, by communicating the critical audit matter below, providing a separate opinion on the critical audit matter or on the account or disclosures to which it relates.
96
Allowance for loan losses
Description of the matter The Company’s loan portfolio totaled $13.6 billion as of December 31, 2022. As of December 31, 2022, management established an allowance for loan losses of $142.2 million. As described in Note 2 and Note 5 to the consolidated financial statements, the Company uses its allowance methodology to systematically estimate the amount of expected lifetime losses in the loan portfolio. Expected lifetime losses are estimated on a collective basis for loans sharing similar risk characteristics and are determined using a quantitative model based on management’s determination of a loan’s probability of default, loss given default and exposure at default, which are derived from the Company’s historical loss experience, industry loss experience and other factors, adjusted for economic forecasts. The quantitative model is combined with an assessment of certain qualitative factors designed to address forecast risk and model risk inherent in the quantitative model output.
Auditing the Company’s allowance for loan losses was complex due to the quantitative modeling used and involved subjective judgment to evaluate management’s assessment of qualitative factors in determining adjustments to the quantitative model output.
How we addressed the matter in our audit We obtained an understanding, evaluated the design, and tested the operating effectiveness of controls over the Company’s allowance for loan losses process, which included, among others, controls over the appropriateness of the methodology, the development, operation and monitoring of the quantitative model, management’s review of the qualitative adjustments to the quantitative model output and overall model result.
With the assistance of EY Specialists, we tested management’s quantitative model including evaluating the model validation procedures performed over conceptual soundness of model methodology, assessing model governance policies and procedures, and assessing the conceptual soundness of the Company’s qualitative factor framework utilized in determining the overall allowance for loan losses.
To test the qualitative risk factors, among other procedures, we assessed management’s methodology and considered whether relevant risks were reflected in the models and whether adjustments to the model output were appropriate. We tested the completeness, accuracy and relevance of the underlying data used to estimate the qualitative adjustments. We evaluated whether qualitative adjustments were reasonable based on changes in economic conditions, the loan portfolio, management’s policies and procedures, external legal and regulatory factors, and lending personnel. We tested whether management’s final qualitative factor weighting was consistent with the external and internal evidence obtained. Further, we performed an independent search for the existence of new or contrary information relating to risks impacting the qualitative adjustments to validate that management’s considerations were appropriate. Additionally, we performed an analysis examining quarter-over-quarter changes to the Company’s qualitative factor adjustments to test reasonableness and timing of changes to the Company’s qualitative factors.
/s/ Ernst & Young LLP
We have served as the Company’s auditor since 2002.
Boston, Massachusetts
February 24, 2023
97
EASTERN BANKSHARES, INC.
CONSOLIDATED BALANCE SHEETS
As of December 31,
(In thousands, except per share data) 2022 2021
ASSETS
Cash and due from banks $ 106,040 $ 144,634
Short-term investments 63,465 1,087,158
Cash and cash equivalents 169,505 1,231,792
Securities:
Available for sale (amortized cost $ 7,825,435 and $ 8,587,179 , respectively)
6,690,778 8,511,224
Held to maturity (fair value $ 423,226 and $ — , respectively)
476,647 —
Total securities 7,167,425 8,511,224
Loans held for sale 4,543 1,206
Loans:
Commercial and industrial 3,150,946 2,960,527
Commercial real estate 5,155,323 4,522,513
Commercial construction 336,276 222,328
Business banking 1,090,492 1,334,694
Residential real estate 2,460,849 1,926,810
Consumer home equity 1,187,547 1,100,153
Other consumer 194,098 214,485
Total loans 13,575,531 12,281,510
Allowance for loan losses ( 142,211 ) ( 97,787 )
Unamortized premiums, net of unearned discounts and deferred fees, net of costs ( 13,003 ) ( 26,442 )
Net loans 13,420,317 12,157,281
Federal Home Loan Bank stock, at cost 41,363 10,904
Premises and equipment 62,656 80,984
Bank-owned life insurance 160,790 157,091
Goodwill and other intangibles, net 661,126 649,703
Deferred income taxes, net 331,648 76,535
Prepaid expenses 165,900 179,330
Other assets 461,585 456,078
Total assets $ 22,646,858 $ 23,512,128
LIABILITIES AND EQUITY
Deposits:
Demand $ 6,240,637 $ 7,020,864
Interest checking accounts 4,568,122 4,478,566
Savings accounts 1,831,123 2,077,495
Money market investment 4,710,095 5,525,005
Certificates of deposit 1,624,382 526,381
Total deposits 18,974,359 19,628,311
Borrowed funds:
Short-term Federal Home Loan Bank advances 691,297 17
Escrow deposits of borrowers 22,314 20,258
Interest rate swap collateral funds 14,430 —
Long-term Federal Home Loan Bank advances 12,787 14,003
Total borrowed funds 740,828 34,278
Other liabilities 459,881 443,187
Total liabilities 20,175,068 20,105,776
Commitments and contingencies (see Note 18) — —
Shareholders’ equity
Common shares, $ 0.01 par value, 1,000,000,000 shares authorized; 176,172,073 and 186,305,332 shares issued and outstanding at December 31, 2022 and 2021, respectively
1,762 1,863
Additional paid in capital 1,649,141 1,835,241
Unallocated common shares held by the Employee Stock Ownership Plan ( 137,696 ) ( 142,709 )
Retained earnings 1,881,775 1,768,653
Accumulated other comprehensive income, net of tax ( 923,192 ) ( 56,696 )
Total shareholders’ equity 2,471,790 3,406,352
Total liabilities and shareholders’ equity $ 22,646,858 $ 23,512,128
The accompanying notes are an integral part of these Consolidated Financial Statements.
98
EASTERN BANKSHARES, INC.
CONSOLIDATED STATEMENTS OF INCOME
For the Year Ended December 31,
2022 2021 2020
(In thousands, except per share data)
Interest and dividend income:
Interest and fees on loans $ 476,041 $ 367,585 $ 372,152
Taxable interest and dividends on available for sale securities 118,690 58,312 31,825
Non-taxable interest and dividends on available for sale securities 7,179 7,376 7,588
Interest on federal funds sold and other short-term investments 3,271 1,886 1,757
Interest and dividends on trading securities — — 6
Total interest and dividend income 605,181 435,159 413,328
Interest expense:
Interest on deposits 28,621 5,167 11,315
Interest on borrowings 8,506 165 762
Total interest expense 37,127 5,332 12,077
Net interest income 568,054 429,827 401,251
Provision for (release of) allowance for loan losses 17,925 ( 9,686 ) 38,800
Net interest income after provision for (release of) loan losses 550,129 439,513 362,451
Noninterest income:
Insurance commissions 99,232 94,704 94,495
Service charges on deposit accounts 30,392 24,271 21,560
Trust and investment advisory fees 23,593 24,588 21,102
Debit card processing fees 12,644 12,118 10,277
Interest rate swap income (losses) 6,009 5,634 ( 1,381 )
(Losses) income from investments held in rabbi trusts ( 10,762 ) 10,217 10,337
Losses on trading securities, net — — ( 4 )
Gains on sales of mortgage loans held for sale, net 248 3,605 7,066
(Losses) gains on sales of securities available for sale, net ( 3,157 ) 1,166 288
Other 17,962 16,852 14,633
Total noninterest income 176,161 193,155 178,373
Noninterest expense:
Salaries and employee benefits 298,186 295,916 261,827
Office occupancy and equipment 40,764 40,465 33,796
Data processing 57,273 50,839 45,259
Professional services 16,814 21,879 16,445
Charitable contributions — — 95,272
Marketing 9,540 8,741 8,879
Loan expenses 6,384 9,114 9,184
FDIC insurance 6,250 4,226 3,734
Amortization of intangible assets 3,864 2,512 2,857
Other 30,527 10,264 27,670
Total noninterest expense 469,602 443,956 504,923
Income before income tax expense 256,688 188,712 35,901
Income tax expense 56,929 34,047 13,163
Net income $ 199,759 $ 154,665 $ 22,738
Basic earnings per share $ 1.21 $ 0.90 $ 0.13
Diluted earnings per share $ 1.21 $ 0.90 $ 0.13
The accompanying notes are an integral part of these Consolidated Financial Statements.
99
EASTERN BANKSHARES, INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
For the Year Ended December 31,
2022 2021 2020
(In thousands)
Net income $ 199,759 $ 154,665 $ 22,738
Other comprehensive (loss) income, net of tax:
Net change in fair value of securities available for sale ( 821,570 ) ( 104,258 ) 23,874
Net change in fair value of cash flow hedges ( 57,520 ) ( 22,454 ) 14,191
Net change in other comprehensive income for defined benefit postretirement plans
12,594 15,782 60,016
Total other comprehensive (loss) income ( 866,496 ) ( 110,930 ) 98,081
Total comprehensive (loss) income $ ( 666,737 ) $ 43,735 $ 120,819
The accompanying notes are an integral part of these Consolidated Financial Statements.
100
EASTERN BANKSHARES, INC.
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
Shares of Common Stock Outstanding Common Stock Additional Paid in Capital Retained
Earnings Accumulated
Other
Comprehensive
Income Unallocated Common Stock Held by ESOP Total
(In thousands, except share data)
Balance at December 31, 2019 — $ — $ — $ 1,644,000 $ ( 43,847 ) $ — $ 1,600,153
Cumulative effect accounting adjustment (1)
— — — ( 1,131 ) — — ( 1,131 )
Net income — — — 22,738 — — 22,738
Other comprehensive income, net of tax — — — — 98,081 — 98,081
Proceeds of stock offering and issuance of common shares (net of costs of $ 28.9 million)
179,287,828 1,793 1,762,187 — — — 1,763,980
Issuance of common shares donated to the Eastern Bank Foundation 7,470,326 75 91,212 — — — 91,287
Purchase of common shares by the ESOP ( 14,940,652 shares)
— — — — — ( 149,407 ) ( 149,407 )
ESOP shares committed to be released — — 669 — — 1,682 2,351
Balance at December 31, 2020 186,758,154 1,868 1,854,068 1,665,607 54,234 ( 147,725 ) 3,428,052
Dividends to common shareholders — — — ( 51,619 ) — — ( 51,619 )
Repurchased common stock ( 1,135,878 ) ( 12 ) ( 23,212 ) — — — ( 23,224 )
Issuance of restricted stock awards 683,056 7 ( 7 ) — — — —
Net income — — — 154,665 — — 154,665
Other comprehensive income, net of tax — — — — ( 110,930 ) — ( 110,930 )
ESOP shares committed to be released — — 4,392 — — 5,016 9,408
Balance at December 31, 2021 186,305,332 1,863 1,835,241 1,768,653 ( 56,696 ) ( 142,709 ) 3,406,352
Cumulative effect accounting adjustment (2)
— — — ( 20,098 ) — — ( 20,098 )
Dividends to common shareholders — — — ( 66,539 ) — — ( 66,539 )
Repurchased common stock ( 10,112,272 ) ( 101 ) ( 201,517 ) — — — ( 201,618 )
Issuance of restricted stock awards 31,559 1 ( 1 ) — — — —
Unvested restricted stock awards forfeited and subsequently cancelled ( 52,546 ) ( 1 ) 1 —
Share-based compensation — — 10,507 — — — 10,507
Net income — — — 199,759 — — 199,759
Other comprehensive income, net of tax — — — — ( 866,496 ) — ( 866,496 )
ESOP shares committed to be released — — 4,910 — — 5,013 9,923
Balance at December 31, 2022 176,172,073 $ 1,762 $ 1,649,141 $ 1,881,775 $ ( 923,192 ) $ ( 137,696 ) $ 2,471,790
(1) Represents cumulative impact on retained earnings pursuant to the Company’s adoption of Accounting Standards Update 2016-02 Leases . The transition adjustment to the opening balance of retained earnings on January 1, 2020 amounted to $ 1.1 million, net of tax, related to an incremental accrued rent adjustment calculated as a result of electing the hindsight practical expedient.
(2) Represents gross transition adjustment amount of $ 28.0 million, net of taxes of $ 7.9 million, to reflect the cumulative impact on retained earnings pursuant to the Company’s adoption of Accounting Standards Update 2016-13 Financial Instruments–Credit Losses on Financial Instruments and relevant amendments. Refer to Note 5, “Loans and Allowance for Credit Losses” within the Notes to the Consolidated Financial Statements included in this Item 8 in this Annual Report on Form 10-K for additional discussion.
The accompanying notes are an integral part of these Consolidated Financial Statements.
101
EASTERN BANKSHARES, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
For the Year Ended December 31,
(In thousands) 2022 2021 2020
Operating activities
Net income $ 199,759 $ 154,665 $ 22,738
Adjustments to reconcile net income to net cash provided by operating activities
Provision for (release of) allowance for loan losses 17,925 ( 9,686 ) 38,800
Depreciation and amortization 14,957 14,479 15,827
Accretion of deferred loan fees and premiums, net ( 1,441 ) ( 27,991 ) ( 14,574 )
Deferred income tax expense (benefit) 6,023 ( 5,313 ) ( 20,359 )
Amortization of investment security premiums and discounts, net 18,274 16,713 5,585
Right-of-use asset amortization 13,016 12,703 12,082
Share-based compensation 10,507 — —
Increase in cash surrender value of bank-owned life insurance ( 3,699 ) ( 2,348 ) ( 2,188 )
Loss (gain) on life insurance benefits 663 ( 1,813 ) ( 174 )
Loss (gain) on sales of securities available for sale, net 3,157 ( 1,166 ) ( 288 )
(Gain) loss on sales of bank premises and equipment, net ( 1,412 ) 4,715 73
Loss on lease termination/modification, net 593 2,182 —
Amortization of gains from terminated interest rate swaps ( 10,193 ) ( 31,234 ) ( 15,889 )
ESOP expense 9,923 9,408 2,351
Issuance of common shares donated to the Eastern Bank Foundation (1)
— — 91,287
Other 17 ( 526 ) ( 587 )
Change in:
Trading securities — — 961
Loans held for sale ( 3,354 ) ( 47 ) ( 1,133 )
Prepaid pension expense 4,338 1,130 ( 24,055 )
Other assets 823 61,501 ( 89,590 )
Other liabilities ( 49,934 ) ( 22,882 ) 48,984
Net cash provided by operating activities 229,942 174,490 69,851
Investing activities
Proceeds from sales of securities available for sale 431,193 23,798 9,097
Proceeds from maturities and principal paydowns of securities available for sale 1,049,522 939,575 452,392
Purchases of securities available for sale ( 740,770 ) ( 3,323,893 ) ( 2,111,773 )
Proceeds from maturities and principal paydowns of securities held to maturity 17,399 — —
Purchases of securities held to maturity ( 493,678 ) — —
Proceeds from sale of Federal Home Loan Bank stock 63,715 6,692 749
Purchases of Federal Home Loan Bank stock ( 94,174 ) ( 2,101 ) ( 527 )
Contributions to low income housing tax credit investments ( 19,487 ) ( 11,379 ) ( 12,372 )
Contributions to other equity investments ( 788 ) ( 2,519 ) ( 4,395 )
Distributions from other equity investments 1,170 337 201
Proceeds from life insurance policies 20,446 — 1,347
Net (increase) decrease in outstanding loans, excluding loan purchases ( 926,255 ) 380,807 ( 719,041 )
Purchases of loans ( 380,234 ) — —
Acquisitions, net of cash and cash equivalents acquired ( 13,400 ) ( 13,439 ) ( 1,363 )
Purchased banking premises and equipment, net ( 8,627 ) ( 5,728 ) ( 5,144 )
Proceeds from sale of bank premises and equipment 17,313 21,981 —
Proceeds from sale of other real estate owned — 125 646
Net cash used in investing activities ( 1,076,655 ) ( 1,985,744 ) ( 2,390,183 )
Financing activities
Net (decrease) increase in demand, savings, interest checking, and money market investment deposit accounts ( 1,751,953 ) 1,155,868 2,674,672
Net increase (decrease) in time deposits 1,098,001 ( 58,144 ) ( 70,280 )
Net increase (decrease) in borrowed funds 706,550 2,580 ( 207,346 )
Repayment of acquired subordinated debentures (3)
— ( 36,277 ) —
Contingent consideration paid ( 668 ) ( 263 ) ( 165 )
Proceeds from issuance of common shares — — 1,792,878
Purchase of shares by the ESOP — — ( 149,407 )
102
Payment of deferred offering costs — — ( 28,552 )
Payments for repurchases of common stock ( 201,618 ) ( 23,224 ) —
Dividends declared and paid to common shareholders ( 65,886 ) ( 51,564 ) —
Net cash (used in) provided by financing activities ( 215,574 ) 988,976 4,011,800
Net (decrease) increase in cash, cash equivalents, and restricted cash ( 1,062,287 ) ( 822,278 ) 1,691,468
Cash, cash equivalents, and restricted cash at beginning of period 1,231,792 2,054,070 362,602
Cash, cash equivalents, and restricted cash at end of period $ 169,505 $ 1,231,792 $ 2,054,070
Supplemental disclosure of cash flow information
Cash paid during the period for:
Interest paid $ 35,241 $ 5,354 $ 13,684
Income taxes 41,751 43,299 35,128
Non-cash activities
Net increase in capital commitments relating to low income housing tax credit projects $ 55,233 $ 28,291 $ 25,816
Net decrease in operating lease right-of-use assets and operating lease liabilities relating to lease remeasurements (see Note 8, “Leases” within the Notes to the Consolidated Financial Statements)
14,836 — —
Maturity of acquired securities sold under agreements to repurchase (2)
— 274,982 —
Initial recognition of operating lease right-of-use assets upon adoption of ASU 2016-02 — — 92,948
Initial recognition of operating lease liabilities upon adoption of ASU 2016-02 — — 96,426
(1) Represents a non-cash common stock donation of 7,470,326 shares at a fair value of $ 91.3 million to the Eastern Bank Foundation. The donation is included in charitable contributions as a non-interest expense in the Consolidated Income Statement for the year ended December 31, 2020.
(2) Includes non-cash item representing maturity of acquired securities sold under agreements to repurchase which were converted to deposits upon maturity.
(3) The Company deposited funds into escrow prior to the Century acquisition date to pay the balance of subordinated debentures assumed in the Century acquisition which was considered to be a defeasance of the debt. Accordingly, Century recorded a payable to the Company in the amount of the escrow deposit and the Company recorded a receivable from Century in the same amount. The payable was reclassified to other assets upon acquisition and is reflected as such balance in the summary of net assets acquired included in Note 3 to the Consolidated Financial Statements. Subsequent to the closing of the acquisition and prior to December 31, 2021, the amounts placed in escrow were disbursed to the holders of the subordinated debentures resulting in a full pay-off of the outstanding balance of the debt.
The accompanying notes are an integral part of these Consolidated Financial Statements.
103
EASTERN BANKSHARES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
1. Corporate Structure and Nature of Operations; Conversion and Reorganization; Basis of Presentation
Corporate Structure and Nature of Operations
Eastern Bankshares, Inc., a Massachusetts corporation (the “Company”), is a bank holding company. Through its wholly-owned subsidiaries, Eastern Bank (the “Bank”) and Eastern Insurance Group LLC (“Eastern Insurance Group”), the Company provides a variety of banking services, trust and investment services, and insurance services, through its full-service bank branches and insurance offices, located primarily in eastern Massachusetts, southern and coastal New Hampshire and Rhode Island. Eastern Insurance Group is a wholly-owned subsidiary of the Bank.
The activities of the Company are subject to the regulatory supervision of the Board of Governors of the Federal Reserve System (“Federal Reserve”). The activities of the Bank are subject to the regulatory supervision of the Massachusetts Commissioner of Banks, the Federal Deposit Insurance Corporation (“FDIC”) and the Consumer Financial Protection Bureau (“CFPB”). The Company and the activities of the Bank and its subsidiaries are also subject to various Massachusetts, New Hampshire and Rhode Island business, banking and insurance regulations.
Conversion and Reorganization
Pursuant to a Plan of Conversion (the “Plan”), Eastern Bank Corporation, the predecessor of the Company, reorganized from a mutual holding company into a publicly traded stock form of organization on October 14, 2020. In connection with the reorganization, Eastern Bank Corporation transferred to the Company 100 % of Eastern Bank’s common stock, and immediately thereafter merged into the Company.
Pursuant to the Plan, the Company sold 179,287,828 shares of common stock in a public offering at $ 10.00 per share, including 14,940,652 shares of common stock purchased by the Bank’s employee stock ownership plan (the “ESOP”), for gross offering proceeds of approximately $ 1,792,878,000 . The Company completed the offering on October 14, 2020. Effective as of October 15, 2020, the Company donated 7,470,326 shares of common stock to the Eastern Bank Charitable Foundation (now known as the Eastern Bank Foundation, or the “Foundation”). A total of 186,758,154 shares of common stock of the Company were issued and outstanding immediately after the donation to the Foundation. The purchase of common stock by the ESOP was financed by a loan from the Company.
Pursuant to the Plan, eligible account holders have received an interest in a liquidation account maintained by the Company in an amount equal to (i) Eastern Bank Corporation’s ownership interest in the Bank’s total shareholders’ equity as of March 31, 2020, the date of the latest statement of financial position included in the latest prospectus filed with the U.S. Securities and Exchange Commission (“SEC”) for the Company's initial public offering (“IPO”), plus (ii) the value of the net assets of Eastern Bank Corporation as of March 31, 2020 (excluding its ownership of Eastern Bank). Also pursuant to the Plan, a parallel liquidation account maintained at the Bank was established to support the Company’s liquidation account in the event the Company does not have sufficient assets to fund its obligations under its liquidation account. The Company and the Bank hold the liquidation accounts for the benefit of eligible account holders who continue to maintain deposits in the Bank. The Company is not permitted to pay dividends on its capital stock if the shareholders’ equity of the Company would be reduced below the amount of the liquidation account. The liquidation account will be reduced annually to the extent that eligible account holders have reduced their qualifying deposits. Subsequent increases will not restore an eligible account holder’s interest in the liquidation accounts. In the event of a complete liquidation of the Bank, and only in such event, each account holder will be entitled to receive a distribution from the liquidation account in an amount proportionate to the adjusted qualifying account balances then held. See “Regulation—Liquidation Account Effect on Dividends” included in Item 1A in this Annual Report on Form 10-K.
Basis of Presentation
The Company’s Consolidated Financial Statements have been prepared in conformity with accounting principles generally accepted in the United States (“GAAP”) as set forth by the Financial Accounting Standards Board (“FASB”) and its Accounting Standards Codification (“ASC”) and Accounting Standards Updates (“ASU”) as well as the rules and interpretive releases of the SEC under the authority of federal securities laws.
The Consolidated Financial Statements include the accounts of the Company, its wholly-owned subsidiaries, and entities in which it holds a controlling financial interest through being the primary beneficiary or through holding a majority of the voting interest. All intercompany accounts and transactions have been eliminated in consolidation.
Certain previously reported amounts have been reclassified to conform to the current year’s presentation which includes:
104
• Certain loan servicing-related costs have been reclassified from professional services to loan expense; and
• Operational losses have been reclassified to other non-interest expense.
2. Summary of Significant Accounting Policies
Use of Estimates
In preparing the Consolidated Financial Statements in conformity with GAAP, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities as of the date of the balance sheets and income and expenses for the periods reported. Actual results could differ from those estimates based on changing conditions, including economic conditions and future events. Material estimates that are particularly susceptible to change relate to the determination of the allowance for loan losses, valuation and fair value measurements, allowance for credit losses on investment securities, the liabilities for benefit obligations (particularly pensions), the provision for income taxes and impairment of goodwill and other intangibles.
Cash and Cash Equivalents
Cash and cash equivalents include cash on hand and amounts due from banks, federal funds sold, and other short-term investments including restricted cash pledged, all of which have an original maturity of 90 days or less. Cash and cash equivalents includes $ 1.0 million and $ 21.3 million of restricted cash pledged as collateral at December 31, 2022 and 2021, respectively, which for purposes of the Company’s Consolidated Statements of Cash Flows, is included in cash, cash equivalents and restricted cash.
Securities
Debt securities are classified at the time of purchase as either “trading,” “available for sale” (“AFS”) or “held to maturity” (“HTM”). Equity securities are measured at fair value with changes in the fair value recognized through net income. Debt securities that are bought and held principally for the purpose of resale in the near term are classified as trading securities and recorded at fair value, with subsequent changes in fair value included in net income. Debt securities that the Company has the positive intent and the ability to hold to maturity are classified as HTM securities and recorded at amortized cost.
Debt securities not classified as either trading or HTM are classified as AFS and recorded at fair value, with changes in fair value excluded from net income and reported in other comprehensive income, net of related tax. Amortization of premiums and accretion of discounts are computed using the effective interest rate method.
ASU 2016-13 made targeted changes to ASC 320 to eliminate the concept of “other than temporary” from the impairment loss estimation model for AFS securities. A summary of the changes made by the Company to the existing impairment model (previously referred to as the “OTTI” model) as a result of adoption of ASU 2016-13 is as follows:
• The use of an allowance approach, rather than a permanent write-down of a security’s cost basis upon determination of an impairment loss.
• The amount of the allowance is limited to the amount at which the security’s fair value is less than its amortized cost basis.
• The Company may not consider the length of time a security’s fair value has been less than amortized cost.
• The Company may not consider recoveries in fair value after the balance sheet date when assessing whether a credit loss exists.
The Company’s AFS securities are carried at fair value. For AFS securities in an unrealized loss position, management will first evaluate whether there is intent to sell a security, or if it is more likely than not that the Company will be required to sell a security prior to anticipated recovery of its amortized cost basis. If either of these criteria are met, the Company will record a write-down of the security’s amortized cost basis to fair value through income. For those AFS securities which do not meet the intent or requirement to sell criteria, management will evaluate whether the decline in fair value is a result of credit related matters or other factors. In performing this assessment, management considers the creditworthiness of the issuer including whether the security is guaranteed by the U.S. federal government or other government agency, the extent to which fair value is less than amortized cost, and changes in credit rating during the period, among other factors. If this assessment indicates the existence of credit losses, an allowance for credit losses will be established, as determined by a discounted cash flow analysis. To the extent the estimated cash flows do not support the amortized cost, the deficiency is considered to be due to credit loss and is recognized in earnings.
105
Changes in the allowance for credit losses are recorded as a provision for (or reversal of) credit loss expense. Losses are charged against the allowance when the security is determined to be uncollectible, or when either of the aforementioned criteria surrounding intent or requirement to sell have been met. On January 1, 2022, the date on which the Company adopted ASU 2016-13, no allowance for credit losses was recorded for AFS securities.
Gains and losses on sales of securities are recognized at the time of sale on the specific-identification basis.
Prior to the adoption of ASU 2016-13, management evaluated impaired securities for other-than-temporary impairment (“OTTI”) at least on a quarterly basis, and more frequently when economic or market concerns warranted such evaluation. Consideration was given to the length of time and the extent to which the fair value was less than cost, current market conditions, the financial condition and near-term prospects of the issuer, performance of collateral underlying the securities, the ratings of the individual securities, the interest rate environment, the Company’s intent to sell the security or whether it was more likely than not that the Company would be required to sell the debt security before its anticipated recovery, as well as other qualitative factors.
If a decline in fair value below the amortized cost basis of an investment was judged to be other than temporary, the investment was written down to fair value. The portion of the impairment related to credit losses was included in net income, and the portion of the impairment related to other factors was included in other comprehensive income.
Refer to Note 4, “Securities” for additional information regarding the measurement of impairment losses on AFS securities.
Allowance for Credit Losses - Held to Maturity Securities
The Company measures expected credit losses on HTM securities on a collective basis by major security type which, as of December 31, 2022, included government-sponsored residential and commercial mortgage-backed securities. Securities in the Company’s HTM portfolio are guaranteed by either the U.S. federal government or other government sponsored agencies with a long history of no credit losses. As a result, management has determined that these securities have a zero loss expectation and therefore does not record an allowance for credit losses on these securities. The Company held no securities classified as HTM at December 31, 2021. Refer to Note 4, “Securities” for additional information regarding the measurement of credit losses on HTM securities.
Loans
Loans are reported at their principal amount outstanding, net of deferred loan fees and costs and any unearned discount or unamortized premium for acquired loans. Unearned discount and unamortized premium are accreted and amortized, respectively, to interest and dividend income on a basis that results in level rates of return over the terms of the loans. For originated loans, origination fees and related direct incremental origination costs are offset, and the resulting net amount is deferred and amortized over the life of the related loans using the effective interest method, assuming a certain level of prepayments. When loans are sold or repaid, the unamortized fees and costs are recorded to interest and dividend income. Interest income on loans is accrued based upon the daily principal amount outstanding except for loans on non-accrual status. For acquired loans, interest income is also accrued based upon the daily principal amount outstanding and is adjusted further by the accretion of any discount or amortization of any premium associated with the loan.
Non-performing Loans (“NPLs”)
Non-accrual Loans
Interest accruals are generally discontinued when management has determined that the borrower may be unable to meet contractual obligations and/or when loans are 90 days or more past due. Exceptions may be made if management believes that collateral held by the Company is clearly sufficient and in full satisfaction of both principal and interest. When a loan is placed on non-accrual, all interest previously accrued but not collected is reversed against current period income and amortization of deferred loan fees and costs is discontinued. Interest received on non-accrual loans is either applied against principal or reported as income according to management’s judgment as to the collectability of principal. Non-accrual loans may be returned to an accrual status when principal and interest payments are no longer delinquent, and the risk characteristics of the loan have improved to the extent that there no longer exists a concern as to the collectability of principal and interest. Loans are considered past due based upon the number of days delinquent according to their contractual terms. Non-accrual loans and loans that are more than 90 days past due but still accruing interest are considered NPLs.
Loans Individually Assessed for Impairment
ASU 2016-13 indicates that a loan should be measured for impairment individually if that loan shares no similar risk characteristics with other loans. For the Company, loans which have been identified as those to be individually assessed for
106
impairment under CECL include loans that do not share similar risk characteristics with other loans in the corresponding reserve segment. Characteristics of loans meeting this definition may include, but are not limited to:
• Loans previously restructured and determined to be TDR loans;
• Loans on non-accrual status; and
• Loans with a risk rating of 12 under the Company’s risk rating scale, substandard (well-defined weakness) or worse.
Collateral-Dependent Loans
Management considers a loan to be collateral-dependent when foreclosure of the underlying collateral is probable. In addition, in accordance with ASU 2016-13, the Company elected to apply the collateral-dependent practical expedient whereby the Company measures expected credit losses using the fair value of the collateral, less any estimated costs to sell, when foreclosure is not probable but repayment of the loan is expected to be provided substantially through the operation or sale of the collateral, and the borrower is experiencing financial difficulty.
Troubled Debt Restructured Loans
In cases where a borrower experiences financial difficulties and the Company makes certain concessionary modifications to contractual terms, the loan is classified as a TDR. Modifications may include adjustments to interest rates, extensions of maturity, consumer loans where the borrower’s obligations have been effectively discharged through Chapter 7 bankruptcy and the borrower has not reaffirmed the debt to the Company, and other actions intended to minimize economic loss and avoid foreclosure or repossession of collateral. Prior to the Company’s adoption of ASU 2016-13, all TDR loans were subject to a specific review for impairment loss each period beginning in the period in which the modification was executed. Subsequent to the adoption of ASU 2016-13, management identifies loans as TDR loans when it has a reasonable expectation that it will execute a TDR modification with a borrower. In addition, subsequent to adoption of ASU 2016-13, management estimates expected credit losses on a collective basis if a group of TDR loans share similar risk characteristics. If a TDR loan’s risk characteristics are not similar to those of any of the Company’s other TDR loans, expected credit losses on the TDR loan are measured individually. The impairment analysis discounts the present value of the anticipated cash flows by the loan’s contractual rate of interest in effect prior to the loan’s modification or the fair value of collateral if the loan is collateral dependent. The amount of credit loss, if any, is recorded as a specific loss allocation to each individual loan or as a loss allocation to the pool of loans, for those loans for which credit loss is measured on a collective basis, in the allowance for credit losses. Any commercial (commercial and industrial, commercial real estate, commercial construction, and business banking loans) or residential loan that has been classified as a TDR and which subsequently defaults is reviewed to determine if the loan should be deemed collateral-dependent. In such an instance, any shortfall between the value of the collateral and the book value of the loan is determined by measuring the recorded investment in the loan against the fair value of the collateral less costs to sell.
The Company’s policy is to retain any restructured loan, which is on non-accrual status prior to being modified, on non-accrual status for approximately six months subsequent to being modified before the Company considers its return to accrual status. If the restructured loan is on accrual status prior to being modified, the Company reviews it to determine if the modified loan should remain on accrual status.
Purchased Credit-Deteriorated Loans
The Company applied the prospective transition approach with respect to PCD assets upon adoption of ASU 2016-13. Under this approach, loans previously determined to be PCI loans are considered to be PCD loans as of January 1, 2022. PCD loans are acquired individual loans (or acquired groups of loans with similar risk characteristics) that, as of the date of acquisition, have experienced a more-than-insignificant deterioration in credit quality since origination, as determined by the Company’s assessment. A PCD loan is recorded at its purchase price plus the allowance for loan losses expected at the time of acquisition, or “gross up” of the amortized cost basis, if any. Changes in the current estimate of the allowance for loan losses subsequent to acquisition from the estimated allowance previously recorded are recognized in the income statement as provision for credit losses or reversal of provision for credit losses in subsequent periods as they arise. A purchased loan that does not qualify as a PCD asset is accounted for similar to the Company’s method of accounting for originated assets, whereby an allowance for loan losses is recognized with a corresponding increase to the income statement provision for loan losses. Evidence that purchased loans, measured at amortized cost, have more-than-insignificant deterioration in credit quality since origination and, therefore meet the PCD definition, may include past-due status, non-accrual status, risk rating and other standard indicators (i.e., TDRs, charge-offs, bankruptcy).
107
Allowance for Credit Losses
Through December 31, 2021, the allowance for loan losses represented management’s best estimate of incurred probable losses in the Company’s loan portfolios based upon management’s assessment of various factors, including the risk characteristics of its loan portfolio, current economic conditions, and trends in loan delinquencies and charge-offs. The Company’s methodology for determining the qualitative component through December 31, 2021 included an assessment of factors affecting the determination of incurred losses in the loan portfolio. Such factors included trends in economic conditions, loan growth, credit underwriting policy exceptions, regulatory and audit findings, and peer comparisons, among others. Upon adoption of ASU 2016-13, effective January 1, 2022, the Company changed its reserve methodology to estimate expected credit losses over the contractual life of loans and leases.
The allowance for credit losses, or “ACL,” is established to provide for the Company’s current estimate of expected lifetime credit losses on loans measured at amortized cost and unfunded lending commitments at the balance sheet date and is established through a provision for credit losses charged to net income. Credit losses are charged directly to the ACL. Subsequent recoveries, if any, are credited to the ACL. Commercial and residential loans are charged-off in the period in which they are deemed uncollectible. Delinquent loans in these product types are subject to ongoing review and analysis to determine if a charge-off in the current period is appropriate. For consumer finance loans, policies and procedures exist that require charge-off consideration upon a certain triggering event depending on the product type. Charge-off triggers include: 120 days delinquent for automobile, home equity, and other consumer loans with the exception of cash reserve loans for which the trigger is 150 days delinquent; death of the borrower; or Chapter 7 bankruptcy. In addition to those events, the charge-off determination includes other loan quality indicators, such as collateral position and adequacy or the presence of other repayment sources.
The ACL is evaluated on a regular basis by management. Management uses a methodology to systematically estimate the amount of expected lifetime losses in the portfolio. Expected lifetime losses are estimated on a collective basis for loans sharing similar risk characteristics and are determined using a quantitative model combined with an assessment of certain qualitative factors designed to address forecast risk and model risk inherent in the quantitative model output. For commercial and industrial, commercial real estate, commercial construction and business banking portfolios, the quantitative model uses a loan rating system which is comprised of management’s determination of a financial asset’s probability of default (“PD”), loss given default (“LGD”) and exposure at default (“EAD”), which are derived from both the Company’s and industry historical loss experience and other factors. For residential real estate, consumer home equity and other consumer portfolios, the Company’s quantitative model uses historical loss experience.
The quantitative model estimates expected credit losses using loan level data over the estimated life of the exposure, considering the effect of prepayments. Economic forecasts are incorporated into the estimate over a reasonable and supportable forecast period, beyond which is a reversion to the Company’s and/or industry historical loss average. Management has determined that a reasonable and supportable forecast period of eight quarters, and a straight-line reversion period of four quarters, are appropriate forecast periods for purposes of estimating expected credit losses. As described above, quantitative model results are adjusted for risk factors not considered within the model but which are relevant in estimating the expected credit losses within the loan portfolio. The qualitative risk factors impacting the expected risk of loss within the loan portfolio include the following:
• Lending policies and procedures, including underwriting standards and collection, charge-off and recovery practices;
• Nature and volume of the portfolio;
• Volume and severity of past-due, non-accrual and classified loans;
• The value of the underlying collateral for loans that are not collateral dependent;
• Concentrations of credit risk;
• Model and data limitations; and
• Other external factors, such as changes in legal, regulatory or competitive environments.
Loans that do not share similar risk characteristics with any pools of assets are subject to individual evaluation and are removed from the collectively assessed pools. For loans that are individually evaluated, the Company uses either a discounted cash flow (“DCF”) approach or, for loans deemed to be collateral dependent or when foreclosure is probable, a fair value of collateral approach.
Accrued interest receivable amounts are excluded from balances of loans held at amortized cost and are included within other assets on the consolidated balance sheet. Management has elected not to measure an allowance for credit losses on
108
these amounts as the Company employs a timely write-off policy. Consistent with the Company's policy for non-accrual loans, accrued interest receivable is typically written off when loans reach 90 days past due and are placed on non-accrual status.
In the ordinary course of business, the Company enters into commitments to extend credit and standby letters of credit. Such financial instruments are recorded in the financial statements when they become payable. The credit risk associated with these commitments is evaluated in a manner similar to the reserving method for loans receivable previously described. The reserve for unfunded lending commitments is included in other liabilities in the Consolidated Balance Sheets.
Additionally, various regulatory agencies, as an integral part of the Company’s examination process, periodically assess the appropriateness of the allowance for credit losses and may require the Company to increase its allowance for loan losses or recognize further loan charge-offs, in accordance with GAAP.
Refer to Note 5, “Loans and Allowance for Credit Losses” for additional information regarding the Company’s measurement of credit losses on loans receivable and off-balance sheet commitments to lend as of December 31, 2022. For comparative allowance for loan loss information for which ASC 450, “Contingencies” and ASC 310, “Receivables” were applied (i.e., prior to the Company’s adoption of the CECL methodology previously described), refer to Note 6, “Loans and Allowance for Loan Losses.”
Mortgage Banking Activities
Mortgage loans held for sale to the secondary market are carried at the lower of cost or estimated market value on an individual loan basis. The Company enters into commitments to fund residential mortgage loans with an offsetting forward commitment to sell them in the secondary markets in order to mitigate interest rate risk. Gains or losses on sales of mortgage loans are recognized in the consolidated statements of income at the time of sale. Interest income is recognized on loans held for sale between the time the loan is funded and the loan is sold. Direct loan origination costs and fees are deferred upon origination and are recognized in the consolidated statements of income on the date of sale.
Other Real Estate Owned
OREO consists of properties and other assets acquired through foreclosure proceedings or acceptance of a deed in lieu of foreclosure. OREO is recorded in other assets in the Consolidated Balance Sheets, on an individual asset basis at the fair value less estimated costs to sell on the date control is obtained. Any write-downs to the cost of the related asset upon transfer to OREO to reflect the asset at fair value less estimated costs to sell is recorded through the allowance for loan losses. The Company relies primarily on third-party valuation information from certified appraisers and values are generally based upon recent appraisals of the underlying collateral, brokers’ opinions based upon recent sales of comparable properties, estimated equipment auction or liquidation values, income capitalization, or a combination of income capitalization and comparable sales. As of December 31, 2022 and 2021, the Company’s OREO was immaterial.
Federal Home Loan Bank Stock
The Company, as a member of the Federal Home Loan Bank (“FHLB”) of Boston (“FHLBB”), is required to maintain an investment in capital stock of the FHLB. Based on redemption provisions, the stock has no quoted market value and is carried at cost.
Premises and Equipment
Land is carried at cost. Buildings, leasehold improvements and equipment are stated at cost less accumulated depreciation and amortization. Depreciation is computed using the straight-line method over the estimated useful lives of the related assets. Leasehold improvements are amortized over the shorter of the lease terms or the estimated lives of the improvements. Expected lease terms include lease options to the extent that the exercise of such options is reasonably assured.
Banking premises and equipment held for sale are carried at the lower of cost or estimated fair value, less estimated costs to sell.
Goodwill and Other Intangible Assets
Acquisitions of businesses are accounted for using the acquisition method of accounting. Accordingly, the net assets of the companies acquired are recorded at their fair values at the date of acquisition. Goodwill represents the excess of purchase price over the fair value of net assets acquired. Other intangible assets represent acquired assets that lack physical substance but can be distinguished from goodwill because of contractual or other legal rights, or because the asset is capable of being sold or exchanged either on its own, or in combination with a related contract, asset, or liability.
The Company evaluates goodwill for impairment at least annually, during the third quarter, or more often if warranted, using a quantitative impairment approach. The quantitative impairment test compares the book value to the fair
109
value of each reporting unit. If the book value exceeds the fair value, an impairment is charged to net income. Management has identified two reporting units for purposes of testing goodwill for impairment: the banking business and the insurance agency business.
Other intangible assets, all of which are definite-lived, are stated at cost less accumulated amortization. The Company evaluates other intangible assets for impairment whenever events or changes in circumstances indicate that the carrying value of the asset may not be fully recovered. The Company considers factors including, but not limited to, changes in legal factors and business climate that could affect the value of the intangible asset. Any impairment losses are charged to net income. The Company amortizes other intangible assets over their respective estimated useful lives. The estimated useful lives of core deposit identifiable intangible assets fall within a range of seven to ten years and the estimated useful life of customer lists from insurance agency acquisitions is ten years . The estimated useful life of non-compete agreements resulting from insurance agency acquisitions are dependent upon the terms of the agreement. The Company reassesses the useful lives of other intangible assets at least annually, or more frequently based on specific events or changes in circumstances.
Retirement Plans
The Company provides benefits to its employees and executive officers through various retirement plans, including a defined benefit plan, a defined benefit supplemental executive retirement plan, a defined contribution plan, a benefit equalization plan, and an outside directors’ retainer continuance plan.
Effective November 1, 2020, the defined benefit plan (“Defined Benefit Plan”) and the benefit equalization plan (“BEP”) were amended to convert the plans from a traditional final average earnings plan design to a cash balance plan design. Benefits earned under the final average earnings plan design were frozen at October 31, 2020. Starting November 1, 2020, future benefits are earned under the cash balance plan design.
The defined benefit plan benefits are provided through membership in the Savings Banks Employees’ Retirement Association (“SBERA”). The Defined Benefit Plan is a noncontributory, defined benefit plan. Under the final average earnings plan design, benefits became fully vested after three years of eligible service for individuals employed on or before October 31, 1989. For individuals employed subsequent to October 31, 1989 and who were already in the Defined Benefit Plan as of November 1, 2020, benefits became fully vested after five years of eligible service. Under the cash balance plan design and for employees who were not already in the Defined Benefit Plan as of November 1, 2020, benefits become fully vested after three years of eligible service. The annual contribution to the Defined Benefit Plan is based upon standards established by the Pension Protection Act. The contribution is based on an actuarial method intended to provide not only for benefits attributable to service to date, but also for those expected to be earned in the future.
The Company also has an unfunded Defined Benefit Supplemental Executive Retirement Plan (“DB SERP”) that provides certain retired officers with defined pension benefits in excess of qualified plan limits imposed by U.S. federal tax law. The DB SERP has a plan year end of December 31.
The Company’s BEP, which is an unfunded plan, provides retirement benefits to certain employees whose retirement benefits under the Defined Benefit Plan are limited per the Internal Revenue Code. The BEP has a plan year end of October 31.
The Company also has an unfunded Outside Directors’ Retainer Continuance Plan (“ODRCP”) that provides pension benefits to outside directors who retire from service. The Outside Directors’ Retainer Continuance Plan has a plan year end of December 31. Effective December 31, 2020, the Company closed the ODRCP to new participants and froze benefit accruals for active participants.
Plan assets are invested in various investment funds and held at fair value which generally represents observable market prices. Pension liability is determined based on the actuarial cost method factoring in assumptions such as salary increases, expected retirement date, mortality rate, and employee turnover. The actuarial cost method used to compute the pension liabilities and related expense is the projected unit credit method. The projected benefit obligation is principally determined based on the present value of the projected benefit distributions at an assumed discount rate (which is the rate at which the projected benefit obligation could be effectively settled as of the measurement date). The discount rate which is utilized is determined using the spot rate approach whereby the individual spot rates on the Financial Times and Stock Exchange (“FTSE”) above-median yield curve are applied to each corresponding year’s projected cash flow used to measure the respective plan’s service cost and interest cost. Periodic pension expense (or income) includes service costs, interest costs based on the assumed discount rate, the expected return on plan assets, if applicable, based on the market value of assets and amortization of actuarial gains and losses. Net periodic benefit cost excluding service cost is included within other noninterest expense in the consolidated statements of income. Service cost for all plans except the ODRCP is included in salaries and employee benefits in the consolidated statements of income. Service cost for the ODRCP is included in professional services in the consolidated statements of income. The amortization of actuarial gains and losses for the DB SERP and ODRCP is
110
determined using the 10% corridor minimum amortization approach and is taken over the average remaining future service of the plan participants for the ODRCP, and over the average remaining future life expectancy of plan participants for the DB SERP. The amortization of actuarial gains and losses for the Defined Benefit Plan and BEP is determined without using the 10% corridor minimum amortization approach and is taken over the average remaining future service of the plan participants. The overfunded or underfunded status of the plans is recorded as an asset or liability on the Consolidated Balance Sheets, with changes in that status recognized through other comprehensive income, net of related taxes. Funded status represents the difference between the projected benefit obligation of the plan and the market value of the plan’s assets.
Employee Tax Deferred Incentive Plan
The Company has an employee tax deferred incentive plan (“401(k) plan”) under which the Company makes voluntary contributions within certain limitations. All employees who meet specified age and length of service requirements are eligible to participate in the 401(k) plan. The amount contributed by the Company is included in salaries and employee benefits expense.
Defined Contribution Supplemental Executive Retirement Plan
The Company has a defined contribution supplemental executive retirement plan (“DC SERP”), which allows certain senior officers to earn benefits calculated as a percentage of their compensation. The participant benefits are adjusted based upon a deemed investment performance of measurement funds selected by the participant. These measurement funds are for tracking purposes and are used only to track the performance of a mutual fund, market index, savings instrument, or other designated investment or portfolio of investments. Effective December 31, 2021, the Company closed the DC SERP to new participants and froze benefit accruals for active participants.
Deferred Compensation
The Company sponsors three plans which allow for elective compensation deferrals by directors, former trustees, and certain senior-level employees. Each plan allows its participants to designate deemed investments for deferred amounts from certain options which include diversified choices, such as exchange traded funds and mutual funds. Portfolios with various risk profiles are available to participants with the approval of the Compensation Committee. The Company purchases and sells investments which track the deemed investment choices, so that it has available funds to meet its payment liabilities. Deferred amounts, adjusted for deemed investment performance, are paid at the time of a participant designated date or event, such as separation from service, death, or disability. The total amounts due to participants under these plans are included in other liabilities on the Company’s Consolidated Balance Sheets.
Employee Stock Ownership Plan (“ESOP”)
ESOP shares are shown as a reduction of equity and are presented in the consolidated statements of shareholders’ equity as unallocated common stock held by ESOP. Compensation expense for the Company’s ESOP is recorded at an amount equal to the shares committed to be allocated by the ESOP multiplied by the average fair market value of the shares during the year. The Company recognizes compensation expense ratably over the year based upon the Company’s estimate of the number of shares committed to be allocated by the ESOP. When the shares are committed to be released, unallocated common stock held by ESOP is reduced by the cost of the ESOP shares released and the difference between the average fair market value and the cost of the shares committed to be allocated by the ESOP is recorded as an adjustment to additional paid-in capital. The Company’s ESOP is classified as an internally leveraged plan as defined by ASC 718, “Compensation-Stock Compensation.” Accordingly, the loan receivable from the ESOP is not reported as an asset nor is the Company’s guarantee to fund the ESOP reported as a liability on the Company’s consolidated balance sheet.
Share-Based Compensation
The Company measures share-based compensation on the grant date fair value on a straight-line basis over the vesting period during which an employee is required to provide services in exchange for the award; the requisite service period. The Company uses various pricing models to estimate the fair value of stock awards granted. The Company measures the fair value of the restricted stock using the closing market price of the Company’s common stock on the date of grant. The Company records compensation expense equal to the grant date fair value of the Company’s restricted stock with a corresponding increase in equity. Reductions in compensation expense associated with forfeited awards are accounted for as incurred. Upon vesting, the tax effect of the difference between the fair value of the award and the recorded expense is recognized as a component of income tax expense. Refer to Note 17, “Employee Benefits” for additional information regarding the Company’s shares-based compensation plan.
111
Variable Interest Entities (“VIE”) and Voting Interest Entities (“VOE”)
The Company is involved in the normal course of business with various types of special purpose entities, some of which meet the definition for VIEs and VOEs.
VIEs are entities that possess any of the following characteristics: 1) the total equity investment at risk is insufficient to permit the legal entity to finance its activities without additional subordinated financial support from other parties; 2) as a group, the holders of the equity investment at risk lack any of the characteristics of a controlling financial interest; or 3) the equity investors’ voting rights are not proportional to the economics, and substantially all of the activities of the entity either involve or are conducted on behalf of an investor that has disproportionately few voting rights. The Company consolidates entities deemed to be VIEs when it, or a wholly-owned subsidiary, is determined to be the primary beneficiary. The primary beneficiary analysis is a qualitative analysis based on power and economics. An enterprise has a controlling financial interest in a VIE if it has both 1) the power to direct the activities of a VIE that most significantly impact the VIE’s economic performance and 2) the obligation to absorb losses of the VIE that potentially could be significant to the VIE or the right to receive benefits from the VIE that potentially could be significant to the VIE.
VOEs are entities in which the total equity investment at risk is sufficient to enable the entity to finance itself independently and provides the equity holders with the obligation to absorb losses, the right to receive residual returns and the right to make decisions about the entity’s activities. The Company generally consolidates VOEs when it, or a wholly-owned subsidiary, holds the majority of the voting interest in the VOE.
Rabbi Trusts
The Company established rabbi trusts to meet its obligations under certain executive non-qualified retirement benefits and deferred compensation plans and to mitigate the expense volatility of the aforementioned retirement plans. The rabbi trusts are considered VIEs as the equity investment at risk is insufficient to permit the trust to finance its activities without additional subordinated financial support from the Company. The Company is considered the primary beneficiary of the rabbi trusts as it has the power to direct the activities of the rabbi trusts that significantly affect the rabbi trust’s economic performance and it has the obligation to absorb losses of the rabbi trusts that could potentially be significant to the rabbi trusts by virtue of its contingent call options on the rabbi trust’s assets in the event of the Company’s bankruptcy. As the primary beneficiary of these VIEs, the Company consolidates the rabbi trust investments. In general, the rabbi trust investments and any earnings received thereon are accumulated, reinvested and used exclusively for trust purposes. These rabbi trust investments consist primarily of cash and cash equivalents, U.S. government agency obligations, equity securities, mutual funds and other exchange-traded funds, and are recorded at fair value in the Company’s Consolidated Balance Sheets. Changes in fair value are recorded in noninterest income in the Consolidated Statements of Income. These rabbi trust assets are included within other assets in the Company’s Consolidated Balance Sheets.
Tax Credit Investment
Through a wholly-owned subsidiary, the Company was the sole member of a tax credit investment company through which it consolidated a community development entity (“CDE”) that was considered a VIE. The CDE was considered a VIE because as a group, the holders of the equity investment at risk lacked any of the characteristics of a controlling financial interest. The tax credit investment company was considered the primary beneficiary of the CDE as it had the power to direct the activities of a VIE that most significantly impact the VIEs economic performance and the obligation to absorb losses of and the right to receive benefits from the VIE that potentially could be significant to the VIE. As of December 31, 2022, the Company no longer had a legal interest in this tax credit investment company.
Bank Owned Life Insurance
The Company holds bank-owned life insurance on the lives of certain participating executives, primarily as a result of mergers and acquisitions. The amount reported as an asset on the Consolidated Balance Sheets is the sum of the cash surrender values reported to the Company by the various insurance carriers. Certain policies are split-dollar life insurance policies whereby the Company recognizes a liability for the postretirement benefit related to the arrangement. This postretirement benefit is included in other liabilities on the Consolidated Balance Sheets.
Income Taxes
The Company accounts for income taxes under the asset and liability method. Under this method, deferred tax assets and liabilities are established for the temporary differences between the accounting basis and the tax basis of the Company’s assets and liabilities at enacted tax rates expected to be in effect when the amounts related to such temporary differences are realized or settled. A valuation allowance is established if it is considered more likely than not that all or a
112
portion of the deferred tax assets will not be realized. Interest and penalties paid on the underpayment of income taxes are classified as income tax expense.
The Company periodically evaluates the potential uncertainty of its tax positions as to whether it is more likely than not its position would be upheld upon examination by the appropriate taxing authority. A tax position that meets the more-likely-than-not recognition threshold is measured to determine the amount of benefit to recognize in the Consolidated Financial Statements. The tax position is measured at the largest amount of benefit that management believes is greater than 50% likely of being realized upon settlement.
Low Income Housing Tax Credits and Other Tax Credit Investments
As part of its community reinvestment initiatives, the Company primarily invests in qualified affordable housing projects in addition to other tax credit investment projects. The Company receives low-income housing tax credits, investment tax credits, rehabilitation tax credits, solar tax credits and other tax credits as a result of its investments in these limited partnership investments.
The Company accounts for its investments in qualified affordable housing projects using the proportional amortization method and amortizes the initial cost of the investment in proportion to the tax credits and other tax benefits allocated to the Company. The amortization of the excess of the carrying amount of the investment over its estimated residual value is included as a component of income tax expense. At investment inception, the Company records a liability for the committed amount of the investment; this liability is reduced as contributions are made.
The Company evaluates investments in tax credit investment companies for consolidation based on the variable or voting interest entity guidance, as appropriate. Other tax credit investment projects are accounted for using either the cost method or equity method.
Advertising Costs
All advertising costs are expensed in the period in which they are incurred. Advertising costs were not significant for any periods presented.
Insurance Commissions
Through Eastern Insurance Group LLC, the Company acts as an agent in offering property, casualty, and life and health insurance to both consumer and commercial customers. Insurance commissions consist of the several types of insurance revenue related to insurance policy sales. The Company earns a fixed commission on the sale of these insurance products and services and may occasionally earn a bonus commission if certain volume thresholds are met. The Company recognizes insurance commission revenues as performance obligations of underlying agreements are satisfied, which is typically the effective date of the insurance policy. Additionally, for certain types of insurance products, the Company may earn and recognize revenue related to the annual residual commissions commensurate with annual premiums being paid. The Company’s contracts typically contain a single, material distinct performance obligation, therefore the Company does not estimate standalone selling prices as the entire transaction price is allocated to the single performance obligation.
The Company also earns profit sharing revenue from insurers whom they place into business. Such revenues are considered performance bonuses based upon certain performance metrics. This amount can vary from period to period and is difficult to predict. Therefore, the Company does not recognize revenue until it has concluded that a significant revenue reversal will not occur in future periods.
Refer to Note 22, “Revenue from Contracts with Customers” for additional information regarding the Company’s insurance commissions.
Trust Operations
The Bank is a full-service trust company that provides a wide range of trust services to customers that includes managing customer investments, safekeeping customer assets, supplying disbursement services, and providing other fiduciary services. Trust assets held in a fiduciary or agency capacity for customers are not included in the accompanying Consolidated Balance Sheets as they are not assets of the Company. The fees charged are variable based on various factors such as the Company’s responsibility, the type of account, and account size. Customers are also charged a base fee which is prorated over a twelve-month period. Fees for additional or special services are generally fixed in nature and are charged as services are rendered. Revenue from administrative and management activities associated with these assets is recognized as performance obligations of underlying agreements are satisfied.
113
Derivative Financial Instruments
Derivative instruments are carried at fair value in the Company’s Consolidated Financial Statements. The accounting for changes in the fair value of a derivative instrument is determined by whether it has been designated and qualifies as part of a hedging relationship, and further, by the type of hedging relationship. At the inception of a hedge, the Company documents certain items, including, but not limited to, the following: the relationship between hedging instruments and hedged items, the Company’s risk management objectives, hedging strategies, and the evaluation of hedge transaction effectiveness. Documentation includes linking all derivatives that are designated as hedges to specific assets or liabilities on the balance sheet or to specific forecasted transactions.
The Company’s derivative instruments that are designated and qualify for hedge accounting are classified as cash flow hedges (i.e., hedging the exposure to variability in expected future cash flows associated with a recognized asset or liability, or a forecasted transaction). As such, changes in the fair value of the designated hedging instrument that is included in the assessment of hedge effectiveness are recorded in other comprehensive income and reclassified into net income in the same period or periods during which the hedged forecasted transaction affects net income. Such reclassifications shall be presented in the same income statement line item as the net income effect of the hedged item. If the hedging instrument is not highly effective at achieving offsetting cash flows attributable to the revised contractually specified interest rate(s), hedge accounting will be discontinued. At that time, accumulated other comprehensive income would be frozen and amortized, as long as the forecasted transactions are still probable of occurring. If a cash flow hedge is terminated, hedge accounting treatment would be retained, and accumulated other comprehensive income would be frozen and amortized, as long as the forecasted transactions are still probable of occurring.
The Company’s derivative instruments not designated as hedging instruments are recorded at fair value and changes in fair value are recognized in other noninterest income. Derivative instruments not designated as hedging instruments include interest rate swaps, foreign exchange contracts offered to commercial customers to assist them in meeting their financing and investing objectives for their risk management purposes, and risk participation agreements entered into as financial guarantees of performance on customer-related interest rate swap derivatives. The interest rate and foreign exchange risks associated with customer interest rate swaps and foreign exchange contracts are mitigated by entering into similar derivatives having offsetting terms with correspondent bank counterparties.
All derivative financial instruments eligible for clearing are cleared through the Chicago Mercantile Exchange (“CME”). In accordance with its amended rulebook, CME legally characterizes variation margin payments made to and received from the CME as settlement of derivatives rather than as collateral against derivatives.
Fair Value Measurements
ASC 820 “ Fair Value Measurements and Disclosures ” (“ASC 820”) defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants on the measurement date. A fair value measurement assumes that the transaction to sell the asset or transfer the liability occurs in the principal market for the asset or liability or, in the absence of a principal market, the most advantageous market. An orderly transaction is a transaction that assumes exposure to the market for a period prior to the measurement date. Market participants are buyers and sellers in the principal market that are independent, knowledgeable, able and willing to transact. ASC 820 also establishes a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements), and the lowest priority to unobservable inputs (Level 3 measurements). The three levels of the fair value hierarchy are described below:
Level 1 – Inputs are quoted prices (unadjusted) in active markets for identical assets or liabilities that the reporting entity has the ability to access at the measurement date.
Level 2 – Valuations based on quoted prices in markets that are not active or for which all significant inputs are observable, either directly or indirectly.
Level 3 – Prices or valuations that require unobservable inputs that reflect the Company’s own assumptions that are significant to the fair value measurement.
To the extent that valuation is based on models or inputs that are less observable or unobservable in the market, the determination of fair value requires more judgment. Accordingly, the degree of judgment exercised by the Company in determining fair value is greatest for instruments categorized in Level 3. A financial instrument’s level within the fair value hierarchy is based on the lowest level of any input that is significant to the fair value measurement.
Leases
The Company leases certain office space and equipment under various non-cancelable operating leases, some of which have renewal options to extend lease terms. At lease inception, the Company evaluates the lease terms to determine if the
114
lease should be classified as an operating lease or a finance lease and recognizes a right of use (“ROU”) asset and corresponding lease liability. The Company makes the decision on whether to renew an option to extend a lease by considering various factors. The Company will recognize an adjustment to its ROU asset and lease liability when lease agreements are amended and executed. The discount rate used in determining the present value of lease payments is based on the Company’s incremental borrowing rate for borrowings with terms similar to each lease at commencement date. The Company has lease agreements with lease and non-lease components, which are generally accounted for as a single lease component. The Company has elected the short-term lease recognition exemption for all leases that qualify.
Common Share Repurchases
Shares repurchased by the Company under the Company's share repurchase program have been classified as authorized but unissued shares. The cost of shares repurchased by the Company has been accounted for as a reduction to common stock and additional paid in capital balances. Massachusetts state law calls for repurchased shares to be classified as authorized but unissued shares. U.S. GAAP states that the accounting for share repurchases shall conform to state law where applicable.
Earnings Per Share
Basic earnings per share represents income available to common shareholders divided by the weighted-average number of common shares outstanding during the period. Unallocated ESOP shares are not deemed outstanding for earnings per share calculations. ESOP shares committed to be released are considered to be outstanding for purposes of the earnings per share computation. ESOP shares that have not been legally released, but that relate to employee services rendered during an accounting period (interim or annual) ending before the related debt service payment is made, are considered committed to be released. Diluted earnings per share reflects additional common shares that would have been outstanding if dilutive potential common shares had been issued, as well as any adjustment to income that would result from the assumed issuance. Potential common shares that may be issued by the Company relate to outstanding stock awards and are determined using the treasury stock method.
Segment Reporting
An operating segment is defined as a component of a business for which separate financial information is available that is evaluated regularly by the chief operating decision-maker (“CODM”) in deciding how to allocate resources and evaluate performance. The Company has determined that its CODM is its President and Chief Executive Officer. The Company has two reportable segments: its banking business, which consists of a full range of banking lending, savings, and small business offerings, and its wealth management and trust operations; and its insurance agency business, which consists of insurance-related activities.
Recent Accounting Pronouncements
Until December 31, 2021, the Company had qualified as an emerging growth company under the Jumpstart Our Business Act of 2012 (“JOBS Act”) and had elected to defer the adoption of new or revised accounting standards until the earlier of the nonpublic company effective dates and the date on which the Company ceased to qualify as an emerging growth company.
Relevant standards that were recently issued but not yet adopted as of December 31, 2022:
In October 2021, the FASB issued ASU 2021-08, Business Combinations (Topic 805): Accounting for Contract Assets and Contract Liabilities from Contracts with Customers (“ASU 2021-08”). This update modifies how an acquiring entity measures contract assets and contract liabilities of an acquiree in a business combination in accordance with Topic 606. The amendments in this update require the acquiring entity in a business combination to account for revenue contracts as if they had originated the contract and assess how the acquiree accounted for the contract under Topic 606. ASU 2021-08 improves comparability of recognition and measurement of revenue contracts with customers both before and after a business combination. For public business entities, the amendments in this update are effective for fiscal years beginning after December 15, 2022. For all other entities, the amendments are effective for fiscal years beginning after December 15, 2023. The amendments in this update should be applied prospectively to business combinations occurring on or after the effective date of the amendments with early adoption permitted. The adoption of this standard did not have a material impact on the Company’s Consolidated Financial Statements.
In March 2022, the FASB issued ASU 2022-02, Financial Instruments–Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures (“ASU 2022-02”). The amendments in this update eliminate the accounting guidance on troubled debt restructurings (“TDRs”) for creditors in ASC 310-40 and amends the guidance on vintage disclosures, referenced in ASC 326-20-50, to require disclosure of current-period gross write-offs by year of origination. This update supersedes the existing accounting guidance for TDRs in ASC 310-40 in its entirety and requires entities to evaluate all
115
receivable modifications under existing accounting guidance in ASC 310-20 to determine whether a modification made to a borrower results in a new loan or a continuation of an existing loan. In addition to the elimination of TDR accounting guidance, entities that adopt this update will no longer consider renewals, modifications and extensions that result from reasonably expected TDRs in their calculation of the allowance for credit losses. Further, if an entity employs a discounted cash flow method to calculate the allowance for credit losses, it will be required to use a post-modification-derived effective interest rate as part of its calculation. The update also requires new disclosures for receivables for which there has been a modification in their contractual cash flows resulting from borrowers experiencing financial difficulties. For public business entities, the amendments in this update are effective for fiscal years beginning after December 15, 2022, including interim periods within those fiscal years. Entities may elect to apply the updated guidance on TDR recognition and measurement by using a modified retrospective transition method. The amendments on TDR disclosures and vintage disclosures should be adopted prospectively. On January 1, 2023, the Company adopted this standard using the modified retrospective method with respect to the updated guidance on TDR recognition and measurement and the prospective approach with regard to the TDR and vintage disclosures. The adoption of this standard did not have a material impact on the Company’s Consolidated Financial Statements.
Relevant standards that were adopted during the year ended December 31, 2022:
In June 2016, the FASB issued ASU 2016-13, Financial Instruments–Credit Losses on Financial Instruments and relevant amendments (Topic 326) (“ASU 2016-13”). This update was created to replace the then-current GAAP method of calculating credit losses. Specifically, the standard replaced the previous incurred loss impairment guidance by requiring immediate recognition of expected credit losses. For financial assets carried at amortized cost that are held at the reporting date (including trade and other receivables, loans and commitments, held-to-maturity debt securities and other financial assets), credit losses are measured based on historical experience, current conditions and reasonable supportable forecasts. The standard also amends previous impairment guidance for available for sale securities, in which credit losses are recorded as an allowance versus a write-down of the amortized cost basis of the security. It also allows for a reversal of impairment loss when the credit of the issuer improves. The guidance requires a cumulative effect of the initial application to be recognized in retained earnings at the date of initial application.
In November 2018, the FASB issued ASU 2018-19, Codification Improvements to Topic 326, Financial Instruments – Credit Losses (“ASU 2018-19”). The amendments in ASU 2018-19 were intended to clarify that receivables arising from operating leases are not within the scope of Subtopic 326-20. Instead, impairment of receivables arising from operating leases should be accounted for in accordance with Topic 842, Leases . In November 2019, the FASB issued ASU 2019-11, Codification Improvements to Topic 326, Financial Instruments – Credit Losses . This update requires entities to include expected recoveries of the amortized cost basis previously written off or expected to be written off in the valuation account for purchased financial assets with credit deterioration. In addition, the amendments in this update clarify and improve various aspects of the guidance for ASU 2016-13.
On January 1, 2022, the Company adopted ASUs 2016-13, 2018-19 and 2019-11 (codified in ASC 326, “Financial Instruments-Credit Losses” ), which replaced the incurred loss methodology (codified in ASC 450, “Contingencies,” ASC 310, “Receivables” and ASC 320, “Debt Securities” ) with an expected loss methodology that is referred to as current expected credit losses methodology (“CECL methodology”). The Company adopted ASU 2016-13 using the modified retrospective method for all financial assets measured at amortized cost and off-balance sheet credit exposures by means of a cumulative-effect adjustment to the opening retained earnings balance on the Company’s consolidated balance sheet as of the Company’s date of adoption of January 1, 2022. Accordingly, results for reporting periods beginning after December 31, 2021 are presented under ASU 2016-13, while prior period amounts continue to be reported in accordance with previously applicable GAAP. The Company recorded a net decrease to retained earnings of $ 20.1 million, net of deferred taxes of $ 7.9 million, as of January 1, 2022, for the cumulative effect of adopting ASU 2016-13. The Company adopted ASU 2016-13 using the prospective transition approach for purchased credit-deteriorated (“PCD”) financial assets that were previously classified as purchased credit-impaired (“PCI”) financial assets and accounted for under ASC 310-30. In accordance with ASU 2016-13, the Company did not reassess whether its assets previously classified as PCI assets met the criteria of PCD assets as of the date of adoption. Rather, loans previously determined to be PCI loans are considered to be PCD loans as of January 1, 2022. On January 1, 2022, the amortized cost basis of the PCD assets was adjusted to reflect the addition of the allowance for loan losses on PCD loans. The remaining noncredit discount will be accreted into the Company’s interest income at the then-effective interest rate as of January 1, 2022. The amount of the adjustment for PCD assets was not material to the Company.
In March 2020, the FASB issued ASU 2020-4, Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting (“ASU 2020-04”). This update addresses optional expedients and exceptions for applying GAAP to certain contracts, hedging relationships, and other transactions affected by reference rate reform if certain criteria are met. The new guidance applies only to contracts, hedging relationships, and other transactions that reference the London Interbank Offered Rate (“LIBOR”) or another reference rate expected to be discontinued because of reference rate reform. The expedients and exceptions provided by the amendments do not apply to contract modifications made and hedging relationships that exist as of December 31, 2022, for which an entity has elected certain optional expedients for and that are
116
retained through the end of the hedging relationship. For public and nonpublic entities, the guidance is effective as of March 12, 2020 through December 31, 2022 and does not apply to contract modifications made after December 31, 2022. The Company performed a review its contracts and existing processes to assess the risks and potential impact of the transition away from LIBOR and noted no material impact to the Company’s Consolidated Financial Statements as of December 31, 2022.
In December 2022, the FASB issued ASU 2022-06, Reference Rate Reform (Topic 848): Deferral of the Sunset Date of Topic 848 (“ASU 2022-06”). This update defers the sunset date of Topic 848 from December 31, 2022 to December 31, 2024, after which entities will no longer be permitted to apply the relief of Topic 848. The adoption of this standard as of December 31, 2022 did not have a material impact on the Company's Consolidated Financial Statements.
3. Mergers and Acquisitions
On November 12, 2021, the Company completed its acquisition of Century Bancorp, Inc. (“Century”). Under the terms of the Merger Agreement, each holder of Century Class A and B common stock received a cash payment of $ 115.28 per share. The total consideration paid in the acquisition of Century was $ 641.9 million in cash. In connection with the acquisition, Century Bank and Trust Company, a wholly owned subsidiary of Century, was merged with and into the Bank. The acquisition added $ 7.1 billion to total assets, including goodwill and intangible assets, $ 2.9 billion to total loans, which included PCI loans totaling $ 67.3 million and $ 6.1 billion to total deposits, and added 29 full-service banking offices in Massachusetts, as of the date of closing.
The acquisition was accounted for under the acquisition method of accounting in accordance with ASC Topic 805, Business Combinations . Under this method of accounting, the respective assets acquired and liabilities assumed were recorded at their estimated fair values. The excess of consideration paid over the estimated fair value of the net assets acquired totaled $ 259.0 million and was recorded as goodwill. The results of Century’s operations were included in the Company’s Consolidated Financial Statements subsequent to the acquisition date.
The calculation of goodwill was subject to change for up to one year after the closing date of the transaction as additional information relative to closing date estimates and uncertainties became available. As of December 31, 2022, the Company finalized its analysis of these assets and liabilities and no adjustments to the recorded carrying values were considered necessary.
The following table summarizes the estimated fair values of the assets acquired and the liabilities assumed at the date of acquisition from Century:
117
Net Assets Acquired at Fair Value
(In thousands)
Assets
Cash and due from banks $ 56,831
Short-term investments 575,953
Investment securities 3,117,022
Loans 2,906,491
FHLB stock 6,690
Premises and equipment 64,521
Bank owned life insurance 95,478
Goodwill 259,024
Core deposit intangible 11,633
Other assets 18,915
Total assets acquired 7,112,558
Liabilities
Deposits 6,099,821
Securities sold under agreements to repurchase 274,982
Escrow deposits of borrowers 3,649
Other liabilities 92,237
Total liabilities assumed 6,470,689
Purchase price $ 641,869
Fair Value Measurement of Assets Assumed and Liabilities Assumed
The methods used to determine the fair value of the assets acquired and liabilities assumed in the Century acquisition were as follows:
Investment Securities
The estimated fair values of the available for sale debt securities and held-to-maturity debt securities, primarily comprised of U.S. Government agency mortgage-backed securities, U.S. government agencies, Small Business Administration (“SBA”) pooled securities, and municipal bonds carried on Century’s balance sheet, was confirmed using open market pricing provided by multiple independent securities brokers. Based upon management’s determination, a fair value adjustment of $( 37.3 ) million, reflecting a net discount, was recorded on acquired securities and reflects the net unrealized loss position of such securities at the date of acquisition. Securities acquired that were classified on Century’s balance sheet as held-to-maturity were reclassified as available for sale upon acquisition, reflecting management’s intent with respect to such securities.
Loans
Loans acquired in the Century acquisition were recorded at fair value, and there was no carryover of the allowance for loan losses. The fair value of the loans acquired from Century was determined using market participant assumptions in estimating the amount and timing of both principal and interest cash flows expected to be collected, as adjusted for an estimate of future credit losses and prepayments, and then applying a market-based discount rate to those cash flows. Management retained a third-party valuation specialist to assist with the determination of future credit losses, prepayments and a market-based discount rate, the results of which were reviewed by management. A fair value adjustment of $( 13.3 ) million, reflecting a net discount, was recorded on the loans acquired in this transaction and was due primarily to anticipated credit loss, as well as considerations for liquidity and market interest rates.
A portion of the acquired loans exhibited evidence of more-than-insignificant deterioration in credit quality since origination and thus were reviewed to determine if any loans would be deemed PCI. The following is a summary of the PCI loans identified as a result of the review performed as of the date acquired:
118
As of November 12, 2021
(In thousands)
Contractually required principal and interest at acquisition (1) $ 82,900
Contractual cash flows not expected to be collected 6,746
Expected cash flows at acquisition 76,154
Interest component of expected cash flows 8,896
Basis in PCI loans at acquisition - estimated fair value $ 67,258
(1) Contractually required principal and interest at acquisition includes interest not expected to be collected due to estimated prepayments.
Premises and Equipment
The Company acquired 29 branches from Century as of the date of closing, 13 of which were owned premises. The fair value of properties acquired was derived by valuations prepared by an independent third party utilizing a combination of the cost approach and the sales comparison approach to value the property as improved.
Included in the acquired premises and equipment of $ 64.5 million was real estate previously owned by Century and located at 400 Mystic Avenue, Medford, Massachusetts (the “400 Mystic Parcel”). On September 30, 2021, the Company executed a definitive Purchase and Sale Agreement that provided for Eastern Bank to sell the 400 Mystic Parcel, where Century maintained its executive offices. The purchase price for the 400 Mystic Parcel was $ 20.5 million in cash payable at the closing of the sale which occurred in the mid-fourth quarter of 2021 after the Company completed the acquisition. The fair value of the property was initially recorded at an amount equal to the agreed upon purchase price. Accordingly, no gain or loss was recognized as a result of the sale.
Leases
As part of the Century acquisition the Company added 20 lease obligations. The Company recorded a $ 13.9 million right-of-use asset and lease liability for these lease obligations.
Core Deposit Intangible
The fair value of the core deposit intangible was determined based on a discounted cash flow analysis using a discount rate commensurate with market participants. To calculate cash flows, deposit account servicing costs (net of deposit fee income) and interest expense on deposits were compared to the cost of alternative funding sources available through FHLBB borrowing rates and national brokered CD offering rates. The projected cash flows were developed using projected deposit attrition rates. Management retained a third-party valuation specialist to assist with the determination of projected cash flows, the results of which were reviewed by management. The core deposit intangible totaled $ 11.6 million and is being amortized on a straight-line basis over its estimated useful life of approximately 10 years.
Goodwill
The calculation of goodwill was subject to change for up to one year after the date of acquisition as additional information relative to the closing date estimates and uncertainties became available. As the Company finalized its review of the acquired assets and liabilities, certain adjustments to the recorded carrying values could have been required. No adjustments were considered necessary in connection with this review. The goodwill is evaluated annually for impairment. The goodwill is no t deductible for tax purposes.
Bank Owned Life Insurance (“BOLI”)
Century’s BOLI cash surrender value was $ 95.5 million with no fair value adjustment.
Time Deposits
The fair value adjustment for time deposits represents a discount from the value of the contractual repayments of fixed-maturity deposits using prevailing market interest rates for similar-term time deposits. The time deposit discount of approximately $ 1.8 million is being amortized into income on a level yield amortization method over the contractual life of the deposits.
Securities Sold Under Agreements to Repurchase
119
Acquired securities sold under agreements to repurchase were $ 275.0 million with no fair value adjustment as the fair value approximates carrying value. Such agreements reached their maturity prior to December 31, 2021. Accordingly, the Company had no obligations related to securities sold under agreements to repurchase as of December 31, 2021. Securities sold under agreements to repurchase were customer-related and were converted to deposits upon maturity.
Escrow Deposits of Borrowers
Century’s escrow deposits of borrowers was $ 3.6 million with no fair value adjustment.
Merger-Related Expenses
The Company recorded merger and acquisition expenses of $ 35.5 million during the year ended December 31, 2021 related to the Century acquisition. These merger and acquisition expenses were included in the following line items of the consolidated statements of income:
For the Year Ended December 31, 2021
(In thousands)
Salaries and employee benefits $ 15,947
Office occupancy and equipment 7,198
Data processing 1,286
Professional services 9,223
Other 1,802
$ 35,456
The following table presents certain unaudited pro forma information for the years ended December 31, 2021 and 2020. This unaudited estimated pro forma financial information was calculated as if Century had been acquired as of the beginning of the year prior to the date of acquisition. This unaudited pro forma information combines the historical results of Century with the Company’s consolidated historical results and includes certain adjustments reflecting the estimated impact of certain fair value adjustments for the respective periods. The pro forma information is not indicative of what would have occurred had the acquisition occurred as of the beginning of the year prior to the acquisition. The unaudited pro forma information does not consider any changes to the provision for loan losses resulting from recording loan assets at fair value, cost savings, or business synergies. As a result, actual amounts would have differed from the unaudited pro forma information presented.
Unaudited Pro Forma Financial Information for the Years Ended December 31, 2021
2021 2020
(In thousands)
Net interest income $ 522,621 $ 502,853
Net income 174,603 61,858
Financial results of Century from the date of acquisition through December 31, 2021 are not presented as management considers the determination of such amounts to be impracticable.
Insurance Agency Acquisitions
During the year ended December 31, 2022, the Company completed acquisitions of two insurance agencies for cash consideration of $ 5.2 million and $ 8.2 million, respectively, for aggregate total cash consideration of $ 13.4 million. Both acquisitions were categorized as business combinations and were accounted for using the acquisition method. The following table summarizes the aggregate estimated fair value of the assets acquired and liabilities assumed for these acquisitions:
120
Acquisition Date Balance
(In thousands)
Assets acquired:
Customer list intangible $ 6,120
Non-compete intangible 440
Other 40
Total assets acquired 6,600
Consideration:
Total cash paid ( 13,400 )
Contingent consideration ( 1,926 )
Other liabilities assumed —
Total fair value of consideration ( 15,326 )
Goodwill $ 8,726
In connection with these acquisitions, the Company recorded contingent consideration liabilities related to attainment of revenue targets over a period of time after the respective acquisition dates. The amounts of contingent consideration liabilities recorded were based upon management’s best estimate of possible outcomes as of the date of the respective acquisitions. The Company recorded contingent consideration liabilities of $ 0.7 million and $ 1.2 million and per the purchase agreements, the payouts ranged from $ 0 to $ 0.8 million and $ 0 to $ 1.4 million, respectively. During the year ended December 31, 2022, the Company did not have any material charges to expense or payments to adjust the acquisition-related contingent consideration liabilities recorded.
For tax purposes, the acquisitions were considered asset acquisitions and as such, the amortization of goodwill and intangible assets is deductible for tax purposes. Acquisition-related legal and professional fee costs of $ 0.3 million were charged to expense during the year ended December 31, 2022, and were included in the professional services line item of the consolidated statements of income. These acquisitions were not considered significant to the Company’s Consolidated Financial Statements and, therefore, pro forma data and certain other disclosures have been excluded.
During the year ended December 31, 2021, the Company completed acquisitions of two insurance agencies for cash consideration of $ 0.5 million and $ 3.9 million, respectively, for aggregate total cash consideration of $ 4.4 million. Both acquisitions were categorized as business combinations and were accounted for using the acquisition method. The following table summarizes the aggregate estimated fair value of the assets acquired and liabilities assumed for these acquisitions:
Acquisition Date Balance
(In thousands)
Assets acquired:
Customer list intangible $ 1,860
Non-compete intangible 170
Other 133
Total assets acquired 2,163
Consideration:
Total cash paid ( 4,354 )
Contingent consideration ( 449 )
Other liabilities assumed ( 355 )
Total fair value of consideration ( 5,158 )
Goodwill $ 2,995
In connection with one of these acquisitions, the Company recorded a contingent consideration liability related to attainment of revenue targets over a period of time after the acquisition date. The amount of contingent consideration liability recorded was based upon management’s best estimate of possible outcomes as of the date of acquisition. The Company recorded a contingent consideration liability of $ 0.4 million, and per the purchase agreement, the payout ranged from $ 0 to $ 0.5 million. During the year ended December 31, 2021, the Company did not have any material charges to expense or payments to adjust the acquisition-related contingent consideration liability recorded.
121
For tax purposes, the acquisitions were considered asset acquisitions and as such, the amortization of goodwill and intangible assets is deductible for tax purposes. Acquisition-related legal and professional fee costs of less than $ 0.1 million were charged to expense during the year ended December 31, 2021, and were included in the professional services line item of the Consolidated Statements of Income. These acquisitions were not considered significant to the Company’s Consolidated Financial Statements and, therefore, pro forma data and certain other disclosures have been excluded.
4. Securities
Available for Sale Securities
The amortized cost, gross unrealized gains and losses, and fair value of available for sale securities as of the dates indicated were as follows:
As of December 31, 2022
Amortized
Cost Unrealized
Gains Unrealized
Losses Allowance for Credit Losses Fair
Value
(In thousands)
Debt securities:
Government-sponsored residential mortgage-backed securities $ 4,855,763 $ — $ ( 743,855 ) $ — $ 4,111,908
Government-sponsored commercial mortgage-backed securities 1,570,119 — ( 221,165 ) — 1,348,954
U.S. Agency bonds 1,100,891 — ( 148,409 ) — 952,482
U.S. Treasury securities 99,324 — ( 6,267 ) — 93,057
State and municipal bonds and obligations 198,039 9 ( 14,956 ) — 183,092
Other debt securities 1,299 — ( 14 ) — 1,285
$ 7,825,435 $ 9 $ ( 1,134,666 ) $ — $ 6,690,778
As of December 31, 2021
Amortized
Cost Unrealized
Gains Unrealized
Losses Fair
Value
(In thousands)
Debt securities:
Government-sponsored residential mortgage-backed securities $ 5,577,292 $ 17,918 $ ( 70,502 ) $ 5,524,708
Government-sponsored commercial mortgage-backed securities 1,420,748 760 ( 12,640 ) 1,408,868
U.S. Agency bonds 1,202,377 1,067 ( 28,430 ) 1,175,014
U.S. Treasury securities 89,434 5 ( 834 ) 88,605
State and municipal bonds and obligations 263,910 16,460 ( 41 ) 280,329
Small Business Administration pooled securities 31,821 282 — 32,103
Other debt securities 1,597 — — 1,597
$ 8,587,179 $ 36,492 $ ( 112,447 ) $ 8,511,224
The Company did no t record a provision for credit losses on any AFS securities during the year ended December 31, 2022. Accrued interest receivable on AFS securities totaled $ 12.9 million and $ 14.3 million as of December 31, 2022 and December 31, 2021, respectively, and is included within other assets on the Consolidated Balance Sheets. The Company did no t record any write-offs of accrued interest income on AFS securities during the year ended December 31, 2022. No AFS securities held by the Company were delinquent on contractual payments as of December 31, 2022, nor were any such securities placed on non-accrual status for the period then ended.
As of December 31, 2022 and 2021, the Company had no investments in obligations of individual states, counties, or municipalities which exceeded 10% of consolidated shareholders’ equity.
122
The following table summarizes gross realized gains and losses from sales of AFS securities for the periods indicated:
For the Years Ended December 31,
2022 2021 2020
(In thousands)
Gross realized gains from sales of AFS securities $ 1,775 $ 1,166 $ 288
Gross realized losses from sales of AFS securities ( 4,932 ) — —
Net (losses) gains from sales of AFS securities $ ( 3,157 ) $ 1,166 $ 288
Prior to the Company’s adoption of ASU 2016-13, management prepared an estimate of the Company’s expected cash flows for AFS investment securities that potentially may be deemed to have been an OTTI. This estimate began with the contractual cash flows of the security which was then reduced by an estimate of probable credit losses associated with the security. When estimating the extent of probable losses on the securities, management considered the credit quality and the ability to pay of the underlying issuers. Indicators of diminished credit quality of the issuers included defaults, interest deferrals, or “payments in kind.” Management also considered those factors listed in the “Investments – Debt and Equity Securities” topic of the FASB ASC when estimating the ultimate realizability of the cash flows for each individual security.
The resulting estimate of expected cash flows after considering credit was then subject to a present value computation using a discount rate equal to the current yield used to accrete the beneficial interest or the effective interest rate implicit in the security at the date of acquisition. If the present value of the estimated expected cash flows was less than the current amortized cost basis, an OTTI was considered to have occurred and the security was written down to the fair value indicated by the cash flow analysis. As part of the analysis, management considered whether it intended to sell the security or whether it was more than likely that it would be required to sell the security before the expected recovery of its amortized cost basis. There was no OTTI recorded during the years ended December 31, 2021 and 2020.
Information pertaining to AFS securities with gross unrealized losses as of December 31, 2022, for which the Company did not recognize a provision for credit losses under CECL, and as of December 31, 2021, for which the Company did not deem to be OTTI under its prior methodology, aggregated by investment category and length of time that individual securities have been in a continuous loss position, follows:
123
As of December 31, 2022
Less than 12 Months 12 Months or Longer Total
# of
Holdings Gross
Unrealized
Losses Fair
Value Gross
Unrealized
Losses Fair
Value Gross
Unrealized
Losses Fair
Value
(Dollars in thousands)
Government-sponsored residential mortgage-backed securities 322 $ 42,196 $ 435,690 $ 701,659 $ 3,676,218 $ 743,855 $ 4,111,908
Government-sponsored commercial mortgage-backed securities 199 38,944 300,476 182,221 1,048,478 221,165 1,348,954
U.S. Agency bonds 37 645 4,145 147,764 948,337 148,409 952,482
U.S. Treasury securities 5 1,311 48,451 4,956 44,606 6,267 93,057
State and municipal bonds and obligations 237 14,942 179,614 14 225 14,956 179,839
Other debt securities 2 — — 14 1,285 14 1,285
802 $ 98,038 $ 968,376 $ 1,036,628 $ 5,719,149 $ 1,134,666 $ 6,687,525
As of December 31, 2021
Less than 12 Months 12 Months or Longer Total
# of
Holdings Gross
Unrealized
Losses Fair
Value Gross
Unrealized
Losses Fair
Value Gross
Unrealized
Losses Fair
Value
(Dollars in thousands)
Government-sponsored residential mortgage-backed securities 264 $ 70,502 $ 4,615,457 $ — $ — $ 70,502 $ 4,615,457
Government-sponsored commercial mortgage-backed securities 165 12,218 1,102,444 422 15,682 12,640 1,118,126
U.S. Agency bonds 27 2,169 191,222 26,261 794,353 28,430 985,575
U.S. Treasury securities 3 834 78,588 — — 834 78,588
State and municipal bonds and obligations 11 41 5,436 — — 41 5,436
470 $ 85,764 $ 5,993,147 $ 26,683 $ 810,035 $ 112,447 $ 6,803,182
As of December 31, 2022, the Company does not intend to sell these investments and has determined based upon available evidence that it is more likely than not that the Company will not be required to sell each security before the expected recovery of its amortized cost basis. As a result, the Company did not recognize an ACL on these investments as of December 31, 2022. As it relates to AFS securities with gross unrealized losses as of December 31, 2021, the Company did not consider these investments to be OTTI under its prior methodology. The Company made this determination by reviewing various qualitative and quantitative factors regarding each investment category, such as current market conditions, extent and nature of changes in fair value, issuer rating changes and trends, and volatility of earnings.
As a result of the Company’s review of these qualitative and quantitative factors, the causes of the impairments listed in the tables above by category are as follows as of December 31, 2022 and 2021:
• Government-sponsored residential mortgage-backed securities – The securities with unrealized losses in this portfolio have contractual terms that generally do not permit the issuer to settle the security at a price less than the current par value of the investment. The decline in market value of these securities is attributable to changes in interest rates and not credit quality. Additionally, these securities are implicitly guaranteed by the U.S. government or one of its agencies.
• Government-sponsored commercial mortgage-backed securities – The securities with unrealized losses in this portfolio have contractual terms that generally do not permit the issuer to settle the security at a price less than the current par value of the investment. The decline in market value of these securities is attributable to
124
changes in interest rates and not credit quality. Additionally, these securities are implicitly guaranteed by the U.S. government or one of its agencies.
• U.S. Agency bonds – The securities with unrealized losses in this portfolio have contractual terms that generally do not permit the issuer to settle the security at a price less than the current par value of the investment. The decline in market value of these securities is attributable to changes in interest rates and not credit quality. Additionally, these securities are implicitly guaranteed by the U.S. government or one of its agencies.
• U.S. Treasury securities – The securities with unrealized losses in this portfolio have contractual terms that generally do not permit the issuer to settle the security at a price less than the current par value of the investment. The decline in market value of these securities is attributable to changes in interest rates and not credit quality. Additionally, these securities are implicitly guaranteed by the U.S. government or one of its agencies.
• State and municipal bonds and obligations – The securities with unrealized losses in this portfolio have contractual terms that generally do not permit the issuer to settle the security at a price less than the current par value of the investment. The decline in market value of these securities is attributable to changes in interest rates and not credit quality.
• Other debt securities – This securities portfolio consists of two foreign debt securities which are performing in accordance with the terms of the respective contractual agreements. The decline in market value of these securities is attributable to changes in interest rates and not credit quality.
Held to Maturity Securities
The amortized cost, gross unrealized gains and losses, and fair value of HTM securities as of December 31, 2022 were as follows:
As of December 31, 2022
Amortized
Cost Unrealized
Gains Unrealized
Losses Allowance for Credit Losses Fair
Value
(In thousands)
Debt securities:
Government-sponsored residential mortgage-backed securities $ 276,493 $ — $ ( 30,150 ) $ — $ 246,343
Government-sponsored commercial mortgage-backed securities 200,154 — ( 23,271 ) — 176,883
$ 476,647 $ — $ ( 53,421 ) $ — $ 423,226
The Company held no HTM securities as of December 31, 2021.
The Company did no t record a provision for estimated credit losses on any HTM securities during the year ended December 31, 2022. The accrued interest receivable on HTM securities totaled $ 1.0 million as of December 31, 2022 and is included within other assets on the Consolidated Balance Sheets. The Company did no t record any write-offs of accrued interest receivable on HTM securities during the year ended December 31, 2022. No HTM securities held by the Company were delinquent on contractual payments as of December 31, 2022, nor were any such securities placed on non-accrual status for the period then ended.
125
Available for Sale and Held to Maturity Securities Contractual Maturity
The amortized cost and estimated fair value of AFS and HTM securities by scheduled contractual maturities as of dates indicated were as follows:
As of December 31, 2022
Due in one year or less Due after one year to five years Due after five to ten years Due after ten years Total
Amortized Cost Fair Value Amortized Cost Fair Value Amortized Cost Fair Value Amortized Cost Fair Value Amortized Cost Fair Value
(In thousands)
AFS securities
Government-sponsored residential mortgage-backed securities $ — $ — $ 21,221 $ 20,284 $ 727,908 $ 648,132 $ 4,106,634 $ 3,443,492 $ 4,855,763 $ 4,111,908
Government-sponsored commercial mortgage-backed securities — — 191,762 171,992 649,659 556,641 728,698 620,321 1,570,119 1,348,954
U.S. Agency bonds — — 877,371 767,464 223,520 185,018 — — 1,100,891 952,482
U.S. Treasury securities — — 99,324 93,057 — — — — 99,324 93,057
State and municipal bonds and obligations 213 209 22,100 21,283 42,554 40,970 133,172 120,630 198,039 183,092
Other debt securities 1,299 1,285 — — — — — — 1,299 1,285
Total available for sale securities 1,512 1,494 1,211,778 1,074,080 1,643,641 1,430,761 4,968,504 4,184,443 7,825,435 6,690,778
HTM securities
Government-sponsored residential mortgage-backed securities — — — — — — 276,493 246,343 276,493 246,343
Government-sponsored commercial mortgage-backed securities — — — — 200,154 176,883 — — 200,154 176,883
Total held to maturity securities — — — — 200,154 176,883 276,493 246,343 476,647 423,226
Total $ 1,512 $ 1,494 $ 1,211,778 $ 1,074,080 $ 1,843,795 $ 1,607,644 $ 5,244,997 $ 4,430,786 $ 8,302,082 $ 7,114,004
126
As of December 31, 2021
Due in one year or less Due after one year to five years Due after five to ten years Due after ten years Total
Amortized Cost Fair Value Amortized Cost Fair Value Amortized Cost Fair Value Amortized Cost Fair Value Amortized Cost Fair Value
(In Thousands)
Government-sponsored residential mortgage-backed securities $ — $ — $ 24,935 $ 25,962 $ 899,169 $ 892,029 $ 4,653,188 $ 4,606,717 $ 5,577,292 $ 5,524,708
Government-sponsored commercial mortgage-backed securities — — 139,095 137,755 387,177 378,414 894,476 892,699 1,420,748 1,408,868
U.S. Agency bonds 5,508 5,515 531,821 520,935 665,048 648,564 — — 1,202,377 1,175,014
U.S. Treasury securities 40,010 40,001 49,424 48,604 — — — — 89,434 88,605
State and municipal bonds and obligations 6,137 6,116 33,692 34,704 72,226 75,416 151,855 164,093 263,910 280,329
Small Business Administration pooled securities — — 4,062 4,092 — — 27,759 28,011 31,821 32,103
Other debt securities 300 300 1,297 1,297 — — — — 1,597 1,597
Total $ 51,955 $ 51,932 $ 784,326 $ 773,349 $ 2,023,620 $ 1,994,423 $ 5,727,278 $ 5,691,520 $ 8,587,179 $ 8,511,224
Mortgage-backed securities include investments in securities that are insured or guaranteed by Freddie Mac, Ginnie Mae or Fannie Mae. Mortgage-backed securities are purchased to achieve positive interest rate spread with minimal administrative expense, and to lower the Company’s credit risk. Mortgage-backed securities and callable securities are shown at their contractual maturity dates. However, both are expected to have shorter average lives due to expected prepayments and callable features, respectively. Included in the above maturity tables as of December 31, 2022 and 2021 were $ 0.9 billion, and $ 1.1 billion, respectively, of callable securities at fair value.
5. Loans and Allowance for Credit Losses
Loans
The following table provides a summary of the Company’s loan portfolio as of the dates indicated:
As of December 31,
2022 2021
(In thousands)
Commercial and industrial $ 3,150,946 $ 2,960,527
Commercial real estate 5,155,323 4,522,513
Commercial construction 336,276 222,328
Business banking 1,090,492 1,334,694
Residential real estate 2,460,849 1,926,810
Consumer home equity 1,187,547 1,100,153
Other consumer (2) 194,098 214,485
Gross loans before unamortized premiums, unearned discounts and deferred fees and costs 13,575,531 12,281,510
Allowance for loan losses (1) ( 142,211 ) ( 97,787 )
Unamortized premiums, net of unearned discounts and deferred fees, net of costs ( 13,003 ) ( 26,442 )
Loans after the allowance for loan losses, unamortized premiums, unearned discounts and deferred fees and costs $ 13,420,317 $ 12,157,281
127
(1) The Company adopted ASU 2016-13 on January 1, 2022 with a modified retrospective approach. Accordingly, at December 31, 2022 the allowance for loan losses was determined in accordance with ASC 326, “Financial Instruments-Credit Losses” and ASC 310, “ Receivables,” as amended. At December 31, 2021 the allowance for loan losses was determined in accordance with ASC 450, “ Contingencies” and ASC 310, “Receivables.”
(2) Automobile loans are included in the other consumer portfolio above and amounted to $ 18.1 million and $ 53.3 million at December 31, 2022 and December 31, 2021, respectively.
There are no other loan categories that exceed 10% of total loans not already reflected in the preceding table.
The Company’s lending activities are conducted principally in the New England area with the exception of its Shared National Credit Program (“SNC Program”) portfolio and certain purchased loans. The Company participates in the SNC Program in an effort to improve its industry and geographical diversification. The SNC Program portfolio is included in the Company’s commercial and industrial portfolio. The SNC Program portfolio is defined as loan syndications with exposure over $ 100 million and with three or more lenders participating.
Most loans originated by the Company are either collateralized by real estate or other assets or guaranteed by federal and local governmental authorities. The ability and willingness of the single-family residential and consumer borrowers to honor their repayment commitments is generally dependent on the level of overall economic activity within the borrowers’ geographic areas and real estate values. The ability and willingness of commercial real estate, commercial and industrial, and construction loan borrowers to honor their repayment commitments is generally dependent on the health of the real estate economy in the borrowers’ geographic areas and the general economy.
Loans Pledged as Collateral
The carrying value of loans pledged to secure advances from the FHLBB were $ 3.9 billion and $ 2.6 billion at December 31, 2022 and 2021, respectively. The balance of funds borrowed from the FHLBB were $ 704.1 million and $ 14.0 million at December 31, 2022 and 2021, respectively.
The carrying value of loans pledged to secure advances from the Federal Reserve Bank (“FRB”) were $ 1.1 billion and $ 784.0 million at December 31, 2022 and 2021, respectively. There were no funds borrowed from the FRB outstanding at December 31, 2022 and 2021.
Serviced Loans
At December 31, 2022 and 2021, mortgage loans partially or wholly-owned by others and serviced by the Company amounted to approximately $ 84.0 million and $ 95.8 million, respectively.
Purchased Loans
The Company began purchasing mortgage loans during the year ended December 31, 2022. Loans purchased were subject to the same underwriting criteria as those loans originated directly by the Company. During the year ended December 31, 2022, the Company purchased $ 380.2 million of residential real estate loans.
Allowance for Loan Losses
The allowance for loan losses is established to provide for management’s estimate of expected lifetime credit losses on loans measured at amortized cost at the balance sheet date and is established through a provision for loan losses charged to net income. Charge-offs, net of recoveries, are charged directly to the allowance for loan losses. Commercial and residential loans are charged-off in the period in which they are deemed uncollectible. Delinquent loans in these product types are subject to ongoing review and analysis to determine if a charge-off in the current period is appropriate. For consumer loans, policies and procedures exist that require charge-off consideration upon a certain triggering event depending on the product type.
128
The following table summarizes the change in the allowance for loan losses by loan category for the year ended December 31, 2022:
For the Year Ended December 31, 2022
Commercial
and
Industrial Commercial
Real Estate Commercial
Construction Business
Banking Residential
Real Estate Consumer
Home Equity Other
Consumer Other Total
(In thousands)
Allowance for loan losses:
Beginning balance $ 18,018 $ 52,373 $ 2,585 $ 10,983 $ 6,556 $ 3,722 $ 3,308 $ 242 $ 97,787
Cumulative effect of change in accounting principle (1) 11,533 ( 6,655 ) 1,485 6,160 13,489 1,857 ( 541 ) ( 242 ) 27,086
Charge-offs ( 269 ) — — ( 2,292 ) — ( 1 ) ( 2,269 ) — ( 4,831 )
Recoveries 1,322 91 — 2,069 94 24 644 — 4,244
Provision (release) ( 3,745 ) 8,921 3,015 ( 731 ) 7,990 852 1,623 — 17,925
Ending balance (2) $ 26,859 $ 54,730 $ 7,085 $ 16,189 $ 28,129 $ 6,454 $ 2,765 $ — $ 142,211
(1) Represents the adjustment needed to reflect the cumulative day one impact pursuant to the Company’s adoption of ASU 2016-13 (i.e., cumulative effect adjustment related to the adoption of ASU 2016-13 as of January 1, 2022). The adjustment represents a $ 27.1 million increase to the allowance attributable to the change in accounting methodology for estimating the allowance for loan losses resulting from the Company’s adoption of the standard. The adjustment also includes the adjustment needed to reflect the day one reclassification of the Company’s PCI loan balances to PCD and the associated gross-up of $ 0.1 million, pursuant to the Company’s adoption of ASU 2016-13.
(2) The balance of accrued interest receivable excluded from amortized cost and the calculation of the allowance for loan losses amounted to $ 45.2 million at December 31, 2022.
The allowance for loan losses increased by $ 44.4 million to $ 142.2 million at December 31, 2022 from $ 97.8 million at December 31, 2021 and the allowance for loans losses as a percentage of total loans (“reserve rate”) increased by 25 basis points to 1.05 % at December 31, 2022 from 0.80 % at December 31, 2021. The increase was partially due to the $ 27.1 million transition adjustment recorded upon adoption of ASU 2016-13 which is further described above. The transition adjustment increased the allowance for loan losses to $ 124.9 million as of January 1, 2022 which resulted in an increase in the allowance for loans losses as a percentage of total loans (“reserve rate”) to 1.02 % at that time based upon loan balances as of December 31, 2021. Subsequently, the allowance for loan losses increased by $ 17.3 million as of December 31, 2022 and the reserve rate increased three basis points to 1.05 % at December 31, 2022. The increase in the reserve amount subsequent to the transition adjustment was primarily due to increased loan balances. The increase in the reserve rate subsequent to the transition adjustment was primarily due to changes in macroeconomic conditions. Management used the Oxford Economics Baseline forecast (“the forecast”) for each respective date in determining its estimate of current expected credit losses. The forecast at December 31, 2022 assumed a high likelihood of the U.S. economy entering a recession in the second quarter of 2023 while the forecast at December 31, 2021 assumed more stable economic conditions based upon facts and circumstances observed by management at that time. As a result of the more adverse forecasted economic conditions as of December 31, 2022, management determined that an increase to the reserve rate was appropriate.
Reserve for Unfunded Commitments
Management evaluates the need for a reserve on unfunded lending commitments in a manner consistent with loans held for investment. Upon adoption of ASU 2016-13 on January 1, 2022, the Company recorded a transition adjustment related to the reserve for unfunded lending commitments of $ 1.0 million, resulting in a total reserve for unfunded lending commitments of $ 11.1 million as of January 1, 2022. As of December 31, 2022, the Company’s reserve for unfunded lending commitments was $ 13.2 million which is recorded within other liabilities.
Portfolio Segmentation
129
Management uses a methodology to systematically estimate the amount of expected losses in each segment of loans in the Company’s portfolio. Commercial and industrial business banking, investment commercial real estate, and commercial and industrial loans are evaluated based upon loan-level risk characteristics, historical losses and other factors which form the basis for estimating expected losses. Other portfolios, including owner occupied commercial real estate (which includes business banking owner occupied commercial real estate), commercial construction, residential mortgages, home equity and consumer loans, are analyzed as groups taking into account delinquency ratios, and the Company’s and peer banks’ historical loss experience. For the purposes of estimating the allowance for loan losses, management segregates the loan portfolio into loan categories that share similar risk characteristics such as the purpose of the loan, repayment source, and collateral. These characteristics are considered when determining the appropriate level of the allowance for each category. Some examples of these risk characteristics unique to each loan category include:
Commercial Lending
Commercial and industrial : The primary risk associated with commercial and industrial loans is the ability of borrowers to achieve business results consistent with those projected at origination. Collateral frequently consists of a first lien position on business assets including, but not limited to, accounts receivable, inventory, aircraft and equipment. The primary repayment source is operating cash flow and, secondarily, the liquidation of assets. Under its lending guidelines, the Company generally requires a corporate or personal guarantee from individuals that hold material ownership in the borrowing entity when the loan-to-value of a commercial and industrial loan is in excess of a specified threshold.
Commercial real estate : Collateral values are established by independent third-party appraisals and evaluations. Primary repayment sources include operating income generated by the real estate, permanent debt refinancing, sale of the real estate and, secondarily, liquidation of the collateral. Under its lending guidelines, the Company generally requires a corporate or personal guarantee from individuals that hold material ownership in the borrowing entity when the loan-to-value of a commercial real estate loan is in excess of a specified threshold.
Commercial construction : These loans are generally considered to present a higher degree of risk than other real estate loans and may be affected by a variety of factors, such as adverse changes in interest rates and the borrower’s ability to control costs and adhere to time schedules. Construction loans are underwritten utilizing feasibility studies, independent appraisal reviews, sensitivity analysis of absorption and lease rates and financial analysis of the developers and property owners. Construction loans are generally based upon estimates of costs and value associated with the completed project. Construction loan repayment is substantially dependent on the ability of the borrower to complete the project and obtain permanent financing.
Business banking : These loans are typically secured by all business assets or commercial real estate. Business banking originations include traditionally underwritten loans as well as partially automated scored loans. Business banking scored loans are determined by utilizing the Company’s proprietary decision matrix that has a number of quantitative factors including, but not limited to, a guarantor’s credit score, industry risk, and time in business. The Company also engages in Small Business Association (“SBA”) lending, both in the business banking and commercial banking divisions. The SBA guarantees reduce the Company’s loss due to default and are considered a credit enhancement to the loan structure.
Residential Lending
These loans are made to borrowers who demonstrate the ability to repay principal and interest on a monthly basis. Underwriting considerations include, among others, income sources and their reliability, willingness to repay as evidenced by credit repayment history, financial resources (including cash reserves) and the value of the collateral. The Company maintains policy standards for minimum credit score and cash reserves and maximum loan-to-value consistent with a “prime” portfolio. Collateral consists of mortgage liens on 1-4 family residential dwellings. The policy standards applied to loans originated by the Company are the same as those applied to purchased loans. The Company does not originate or purchase sub-prime or other high-risk loans. Residential loans are originated either for sale to investors or retained in the Company’s loan portfolio. Decisions about whether to sell or retain residential loans are made based on the interest rate characteristics, pricing for loans in the secondary mortgage market, competitive factors and the Company’s capital needs.
Consumer Lending
Consumer home equity : Home equity lines of credit are granted for ten years with monthly interest-only repayment requirements. Full principal repayment is required at the end of the ten-year draw period. Home equity loans are term loans that require the monthly payment of principal and interest such that the loan will be fully amortized at maturity. Underwriting considerations are materially consistent with those utilized in residential real estate. Collateral consists of a senior or subordinate lien on owner-occupied residential property.
130
Other consumer : The Company’s policy and underwriting in this category, which is comprised primarily of home improvement, automobile and aircraft loans, include the following factors, among others: income sources and reliability, credit histories, term of repayment, and collateral value, as applicable. These are typically granted on an unsecured basis, with the exception of aircraft and automobile loans.
Credit Quality
Commercial Lending Credit Quality
The credit quality of the Company’s commercial loan portfolio is actively monitored and supported by a comprehensive credit approval process and all large dollar transactions are sent for approval to a committee of seasoned business line and credit professionals. The Company maintains an independent credit risk review function that reports directly to the Risk Management Committee of the Board of Directors. Credits that demonstrate significant deterioration in credit quality are transferred to a specialized group of experienced officers for individual attention.
The Company monitors credit quality indicators and utilizes portfolio scorecards to assess the risk of its commercial portfolio. Specifically, the Company utilizes a 15-point credit risk-rating system to manage risk and identify potential problem loans. Under this point system, risk-rating assignments are based upon a number of quantitative and qualitative factors that are under continual review. Factors include cash flow, collateral coverage, liquidity, leverage, position within the industry, internal controls and management, financial reporting, and other considerations. Commercial loan risk ratings are (re)evaluated for each loan at least once-per-year. The risk-rating categories under the credit risk-rating system are defined as follows:
0 Risk Rating- Unrated
Certain segments of the portfolios are not rated. These segments include aircraft loans, business banking scored loan products, and other commercial loans managed by exception. Loans within this unrated loan segment are monitored by delinquency status; and for lines of credit greater than $ 100,000 in exposure, an annual review is conducted which includes the review of the business score and loan and deposit account performance. The Company supplements performance data with current business credit scores for the business banking portfolio on a quarterly basis. Unrated commercial and business banking loans are generally restricted to commercial exposure of less than $ 1.5 million. Loans included in this category generally are not required to provide regular financial reporting or regular covenant monitoring.
For purposes of estimating the allowance for loan losses, unrated loans are considered in the same manner as pass rated loans.
1-10 Risk Rating – Pass
Loans with a risk rating of 1-10 are classified as “Pass” and are comprised of loans that range from “substantially risk free” which indicates borrowers of unquestioned credit standing, well-established national companies with a very strong financial condition, and loans fully secured by policy conforming cash levels, through “low pass” which indicates acceptable rated loans that may be experiencing weak cash flow, impending lease rollover or minor liquidity concerns.
11 Risk Rating – Special Mention (Potential Weakness)
Loans to borrowers in this category exhibit potential weaknesses or downward trends deserving management’s close attention. While potentially weak, no loss of principal or interest is envisioned. Included in this category are borrowers who are performing as agreed, are weak when compared to industry standards, may be experiencing an interim loss and may be in declining industries. An element of asset quality, financial flexibility or management is below average. The Company does not consider borrowers within this category as new business prospects. Borrowers rated special mention may find it difficult to obtain alternative financing from traditional bank sources.
12 Risk Rating – Substandard (Well-Defined Weakness)
Loans with a risk-rating of 12 exhibit well-defined weaknesses that, if not corrected, may jeopardize the orderly liquidation of the debt. A loan is classified as substandard if it is inadequately protected by the repayment capacity of the obligor or by the collateral pledged. Specifically, repayment under market rates and terms, or by the requirements under the existing loan documents, is in jeopardy, but no loss of principal or interest is envisioned. There is a possibility that a partial loss of principal and/or interest will occur in the future if the deficiencies are not corrected. Loss potential, while existing in the aggregate portfolio of substandard assets, does not have to exist in individual assets classified as substandard. Non-accrual is possible, but not mandatory, in this class.
131
13 Risk Rating – Doubtful (Loss Probable)
Loans classified as doubtful have comparable weaknesses as found in the loans classified as substandard, with the added provision that such weaknesses make collection of the debt in full (based on currently existing facts, conditions and values) highly questionable and improbable. Serious problems exist such that a partial loss of principal is likely. The probability of loss exists, but because of reasonably specific pending factors that may work to strengthen the credit, estimated losses are deferred until a more exact status can be determined. Specific reserves will be the amount identified after specific review. Non-accrual is mandatory in this class.
14 Risk Rating – Loss
Loans to borrowers in this category are deemed incapable of repayment. Loans to such borrowers are considered uncollectible and of such little value that continuance as active assets of the Company is not warranted. This classification does not mean that the loans have no recovery or salvage value, but rather, it is not practical or desirable to defer writing off these assets even though partial recovery may occur in the future. Loans in this category have a recorded investment of $0 at the time of the downgrade.
Residential and Consumer Lending Credit Quality
For the Company’s residential and consumer portfolios, the quality of the loan is best indicated by the repayment performance of an individual borrower. Updated appraisals, broker opinions of value and other collateral valuation methods are employed in the residential and consumer portfolios, typically for credits that are deteriorating. Delinquency status is determined using payment performance, while accrual status may be determined using a combination of payment performance, expected borrower viability and collateral value. Delinquent consumer loans are handled by a team of seasoned collection specialists.
The following table details the amortized cost balances of the Company’s loan portfolios, presented by credit quality indicator and origination year as of December 31, 2022:
2022 2021 2020 2019 2018 Prior Revolving Loans Revolving Loans Converted to Term Loans (1) Total
(In thousands)
Commercial and industrial
Pass $ 778,144 $ 479,317 $ 415,990 $ 199,865 $ 100,716 $ 639,825 $ 473,148 $ 50 $ 3,087,055
Special Mention 2,298 1,307 7,267 4,841 147 — 1,196 670 17,726
Substandard 294 4,954 2,644 46 2,598 7,854 485 346 19,221
Doubtful — 5,249 — — — 23 3,254 — 8,526
Loss — — — — — — — — —
Total commercial and industrial 780,736 490,827 425,901 204,752 103,461 647,702 478,083 1,066 3,132,528
Commercial real estate
Pass 1,510,675 825,620 586,567 581,840 461,296 1,006,160 52,590 4,187 5,028,935
Special Mention — — 771 4,204 15,366 12,255 — — 32,596
Substandard — — 2,621 19,796 24,532 34,883 8,000 — 89,832
Doubtful — — — — — — — — —
Loss — — — — — — — — —
Total commercial real estate 1,510,675 825,620 589,959 605,840 501,194 1,053,298 60,590 4,187 5,151,363
Commercial construction
Pass 91,397 178,648 28,956 20,767 — — 12,130 — 331,898
Special Mention — — 2,361 — — — — — 2,361
Substandard — — — — — — — — —
Doubtful — — — — — — — — —
Loss — — — — — — — — —
Total commercial construction 91,397 178,648 31,317 20,767 — — 12,130 — 334,259
Business banking
Pass 178,806 202,230 170,088 128,282 59,452 233,484 78,080 4,770 1,055,192
Special Mention — 991 4,635 4,605 3,740 7,584 145 — 21,700
132
Substandard — 3,482 1,424 2,663 570 7,505 2,230 221 18,095
Doubtful — — — 181 — 70 — — 251
Loss — — — — — — — — —
Total business banking 178,806 206,703 176,147 135,731 63,762 248,643 80,455 4,991 1,095,238
Residential real estate
Current and accruing 761,442 696,959 382,262 99,494 66,702 434,720 — — 2,441,579
30-89 days past due and accruing 4,652 5,470 1,245 2,762 2,951 11,646 — — 28,726
Loans 90 days or more past due and still accruing — — — — — — — — —
Non-accrual — — 144 1,491 1,015 7,100 — — 9,750
Total residential real estate 766,094 702,429 383,651 103,747 70,668 453,466 — — 2,480,055
Consumer home equity
Current and accruing 97,395 10,774 5,840 5,015 21,092 73,927 953,829 7,320 1,175,192
30-89 days past due and accruing 559 — — — 72 944 7,239 247 9,061
Loans 90 days or more past due and still accruing — — — — — — — — —
Non-accrual — — — 61 274 1,303 5,120 296 7,054
Total consumer home equity 97,954 10,774 5,840 5,076 21,438 76,174 966,188 7,863 1,191,307
Other consumer
Current and accruing 55,414 32,390 17,641 18,298 18,832 16,603 17,476 — 176,654
30-89 days past due and accruing 143 68 43 61 240 178 58 7 798
Loans 90 days or more past due and still accruing — — — — — — — — —
Non-accrual 31 93 39 2 92 44 15 10 326
Total other consumer 55,588 32,551 17,723 18,361 19,164 16,825 17,549 17 177,778
Total $ 3,481,250 $ 2,447,552 $ 1,630,538 $ 1,094,274 $ 779,687 $ 2,496,108 $ 1,614,995 $ 18,124 $ 13,562,528
(1) The amounts presented represent the amortized cost as of December 31, 2022 of revolving loans that were converted to term loans during the year ended December 31, 2022.
Paycheck Protection Program (“PPP”) loans are included within the unrated category of the commercial and industrial and business banking portfolios in the table above. Commercial and industrial PPP and business banking PPP loans amounted to $ 3.6 million and $ 6.2 million, respectively, at December 31, 2022. The Company does not have an allowance for loan losses for PPP loans as they are 100% guaranteed by the SBA.
Asset Quality
The Company manages its loan portfolio with careful monitoring. As a general rule, loans more than 90 days past due with respect to principal and interest are classified as non-accrual loans. Exceptions may be made if management believes that collateral held by the Company is clearly sufficient and in full satisfaction of both principal and interest. The Company may also use discretion regarding other loans over 90 days delinquent if the loan is well secured and in the process of collection. Non-accrual loans and loans that are more than 90 days past due but still accruing interest are considered non-performing loans.
Non-accrual loans may be returned to an accrual status when principal and interest payments are no longer delinquent, and the risk characteristics of the loan have improved to the extent that there no longer exists a concern as to the collectability of principal and interest. Loans are considered past due based upon the number of days delinquent according to their contractual terms.
A loan is expected to remain on non-accrual status until it becomes current with respect to principal and interest, the loan is liquidated, or the loan is determined to be uncollectible and is charged-off against the allowance for loan losses.
133
The following tables show the age analysis of past due loans as of the dates indicated:
As of December 31, 2022
30-59
Days Past
Due 60-89
Days Past
Due 90 or More
Days Past
Due Total Past
Due Current Total
Loans
(In thousands)
Commercial and industrial $ 1,300 $ 385 $ 2,074 $ 3,759 $ 3,128,769 $ 3,132,528
Commercial real estate — — — — 5,151,363 5,151,363
Commercial construction — — — — 334,259 334,259
Business banking 6,642 845 3,517 11,004 1,084,234 1,095,238
Residential real estate 25,877 3,852 6,456 36,185 2,443,870 2,480,055
Consumer home equity 8,262 1,108 6,525 15,895 1,175,412 1,191,307
Other consumer 634 170 320 1,124 176,654 177,778
Total $ 42,715 $ 6,360 $ 18,892 $ 67,967 $ 13,494,561 $ 13,562,528
As of December 31, 2021
30-59
Days Past
Due 60-89
Days Past
Due 90 or More
Days Past
Due Total Past
Due Current Total
Loans
(In thousands)
Commercial and industrial $ 45 $ 31 $ 1,672 $ 1,748 $ 2,958,779 $ 2,960,527
Commercial real estate 25,931 — 1,196 27,127 4,495,386 4,522,513
Commercial construction — — — — 222,328 222,328
Business banking 5,043 1,793 4,640 11,476 1,323,218 1,334,694
Residential real estate 17,523 3,511 5,543 26,577 1,900,233 1,926,810
Consumer home equity 3,774 1,510 4,571 9,855 1,090,298 1,100,153
Other consumer 1,194 548 889 2,631 211,854 214,485
Total $ 53,510 $ 7,393 $ 18,511 $ 79,414 $ 12,202,096 $ 12,281,510
The following table presents information regarding non-accrual loans as of the dates indicated:
As of December 31, 2022 As of December 31, 2021
Non-Accrual Loans With ACL Non-Accrual Loans Without ACL (3) Total Non-Accrual Loans Amortized Cost of Loans >90 DPD and Still Accruing (2) Total Non-Accrual Loans (1) Recorded Investment >90 DPD and Still Accruing
(In thousands)
Commercial and industrial $ 3,270 $ 10,707 $ 13,977 $ — $ 12,400 $ —
Commercial real estate — — — — — 1,196
Commercial construction — — — — — —
Business banking 5,844 1,653 7,497 — 8,230 —
Residential real estate 9,750 — 9,750 — 6,681 769
Consumer home equity 7,054 — 7,054 — 4,732 25
Other consumer 326 — 326 — 950 —
Total non-accrual loans $ 26,244 $ 12,360 $ 38,604 $ — $ 32,993 $ 1,990
(1) The amounts presented represent the recorded investment balance of loans as of December 31, 2021.
(2) “DPD” indicated in the table above refers to “days past due.”
(3) The loans on non-accrual status and without an ACL as of December 31, 2022, were primarily comprised of collateral dependent loans for which the fair value of the underlying loan collateral exceeded the loan carrying value.
134
The amount of interest income recognized on non-accrual loans during the year ended December 31, 2022 was not significant.
It is the Company’s policy to reverse any accrued interest when a loan is put on non-accrual status and, generally, to record any payments received from a borrower related to a loan on non-accrual status as a reduction of the amortized cost basis of the loan. Accrued interest reversed against interest income for the year ended December 31, 2022 was insignificant.
For collateral values for residential mortgage and home equity loans, the Company relies primarily upon third-party valuation information from certified appraisers and values are generally based upon recent appraisals of the underlying collateral, brokers’ opinions based upon recent sales of comparable properties, or estimated auction or liquidation values less estimated costs to sell. As of both December 31, 2022 and December 31, 2021, the Company had collateral-dependent residential mortgage and home equity loans totaling $ 0.6 million.
For collateral-dependent commercial loans, the amount of the allowance for loan losses is individually assessed based upon the fair value of the collateral. Various types of collateral are used, including real estate, inventory, equipment, accounts receivable, securities and cash, among others. For commercial real estate loans, the Company relies primarily upon third-party valuation information from certified appraisers and values are generally based upon recent appraisals of the underlying collateral, brokers’ opinions based upon recent sales of comparable properties, estimated equipment auction or liquidation values, income capitalization, or a combination of income capitalization and comparable sales. As of December 31, 2022 and December 31, 2021, the Company had collateral-dependent commercial loans totaling $ 16.2 million and $ 13.1 million, respectively.
Appraisals for all loan types are obtained at the time of loan origination as part of the loan approval process and are updated at the time of a loan modification and/or refinance and as considered necessary by management for impairment review purposes. In addition, appraisals are updated as required by regulatory pronouncements.
As of both December 31, 2022 and December 31, 2021, the Company had no residential real estate held in other real estate owned (“OREO”). As of both December 31, 2022 and December 31, 2021, there were no mortgage loans collateralized by residential real estate property for which formal foreclosure proceedings were in-process.
Troubled Debt Restructurings (“TDR”)
As described previously in Note 2, “Summary of Significant Accounting Policies,” in cases where a borrower experiences financial difficulty and the Company makes certain concessionary modifications to contractual terms, the loan is classified as a TDR. The process through which management identifies loans as TDR loans, the methodology employed to record any loan losses, and the calculation of any shortfall on collateral dependent loans, is also described within Note 2, “Summary of Significant Accounting Policies.”
In response to the novel coronavirus (“COVID-19”) pandemic, the Company has granted loan modifications to allow deferral of payments for borrowers negatively impacted by the COVID-19 pandemic. Modifications granted to customers allowed for full payment deferrals (principal and interest) or deferral of only principal payments. These modifications with active deferrals met the criteria of either Section 4013 of the Coronavirus Aid, Relief, and Economic Security Act (the “CARES Act”) or the Interagency Statement on Loan Modifications and Reporting for Financial Institutions Working with Customers Affected by the Coronavirus (Revised) at the time of such modification, and therefore are not deemed TDRs. Additionally, loans that are performing in accordance with the contractual terms of the modification are not reflected as being past due and therefore are not impacting non-accrual or delinquency totals as of December 31, 2022 and December 31, 2021. The Company continued to accrue interest on these COVID-19 modified loans and evaluated the deferred interest for collectability as of December 31, 2022 and December 31, 2021.
The Consolidated Appropriations Act, which was enacted on December 27, 2020, extended certain provisions related to the COVID-19 pandemic in the United States (which were due to expire) and provided additional emergency relief to individuals and businesses. Included within the provisions of the Consolidated Appropriations Act was the extension to January 1, 2022 of Section 4013 of the CARES Act, which provided relief from a requirement to evaluate loans that had received a COVID-19 modification to determine if the loans required TDR treatment, provided certain criteria were met. As such, the Company applied the TDR relief granted pursuant to such section to any qualifying loan modification executed during the allowable time period.
The Company’s policy is to have any TDR loan which is on non-accrual status prior to being modified remain on non-accrual status for approximately six months subsequent to being modified before management considers its return to accrual status. If the TDR loan is on accrual status prior to being modified, it is reviewed to determine if the modified loan should remain on accrual status.
135
TDR loan information as of December 31, 2021 and the period then ended was prepared in accordance with GAAP effective for the Company as of December 31, 2021, or prior to the Company’s adoption of ASU 2016-13.
The following table shows the TDR loans on accrual and non-accrual status as of the dates indicated:
As of December 31, 2022
TDRs on Accrual Status TDRs on Non-accrual Status Total TDRs
Number of Loans Balance of
Loans Number of
Loans Balance of
Loans Number of
Loans Balance of
Loans
(Dollars in thousands)
Commercial and industrial 2 $ 4,449 9 $ 11,317 11 $ 15,766
Business banking 11 4,124 22 2,101 33 6,225
Residential real estate 114 17,618 28 4,016 142 21,634
Consumer home equity 51 2,632 19 1,917 70 4,549
Other consumer 1 11 — — 1 11
Total 179 $ 28,834 78 $ 19,351 257 $ 48,185
As of December 31, 2021
TDRs on Accrual Status TDRs on Non-accrual Status Total TDRs
Number of Loans Balance of
Loans Number of Loans Balance of
Loans Number of Loans Balance of
Loans
(Dollars in thousands)
Commercial and industrial 1 $ 3,745 6 $ 9,983 7 $ 13,728
Commercial real estate 1 3,520 — — 1 3,520
Business banking 5 3,830 3 383 8 4,213
Residential real estate 121 19,119 27 3,015 148 22,134
Consumer home equity 67 3,104 16 818 83 3,922
Other consumer 2 18 — — 2 18
Total (1) 197 $ 33,336 52 $ 14,199 249 $ 47,535
(1) The amounts presented in the table above represent the recorded investment balance of loans as of December 31, 2021.
The amount of allowance for loan losses associated with the TDRs was $ 1.8 million and $ 3.4 million at December 31, 2022 and 2021, respectively. There were no additional commitments to lend to borrowers who have been party to a TDR as of December 31, 2022 and 2021.
136
The following tables show the modifications which occurred during the periods and the change in the recorded investment subsequent to the modifications occurring:
For the Year Ended December 31,
2022 2021 2020
Number
of
Contracts Pre-
Modification
Outstanding
Recorded
Investment Post-
Modification
Outstanding
Recorded
Investment (1) Number
of
Contracts Pre-
Modification
Outstanding
Recorded
Investment Post-
Modification
Outstanding
Recorded
Investment
(1) Number
of
Contracts Pre-
Modification
Outstanding
Recorded
Investment Post-
Modification
Outstanding
Recorded
Investment
(1)
(Dollars in thousands)
Commercial and industrial 4 $ 5,415 $ 5,415 — $ — $ — 1 $ 140 $ 140
Commercial real estate — — — — — — 1 506 506
Business banking 30 2,779 2,798 — — — 6 1,642 1,642
Residential real estate 10 2,842 2,842 2 498 498 6 920 920
Consumer home equity 7 1,535 1,535 3 300 300 22 969 973
Other consumer — — — — — — 4 58 58
Total 51 $ 12,571 $ 12,590 5 $ 798 $ 798 40 $ 4,235 $ 4,239
(1) The post-modification balances represent the balance of the loan on the date of modification. These amounts may show an increase when modification includes capitalization of interest.
At December 31, 2022 and 2021, the outstanding recorded investment of loans that were new TDR loans during the period was $ 11.0 million and $ 0.8 million, respectively. The difference between such balances reported on an amortized cost basis and recorded investment basis at both December 31, 2022 and 2021 was not significant.
The following table shows the Company’s post-modification balance of TDRs listed by type of modification during the periods indicated:
For the Year Ended December 31,
2022 2021 2020
(In thousands)
Principal and interest deferred $ 3,353 $ — $ 422
Extended maturity and interest only/principal deferred 2,997 — 427
Covenant modification 2,418 — —
Interest only/principal deferred 1,499 — 1,305
Adjusted interest rate and extended maturity 1,088 — —
Extended maturity 1,011 200 35
Court-ordered concession — 396 1,995
Other 224 202 55
Total $ 12,590 $ 798 $ 4,239
137
The following table shows the number of loans and the recorded investment amount of those loans, as of the respective date, that have been modified during the prior 12 months which have subsequently defaulted during the periods indicated. The Company considers a loan to have defaulted when it reaches 90 days past due or is transferred to non-accrual:
For the Year Ended December 31,
2022 2021 2020
Number of
Contracts Recorded
Investment Number of
Contracts Recorded
Investment Number of
Contracts Recorded
Investment
(Dollars in thousands)
Troubled debt restructurings that subsequently defaulted (1):
Consumer home equity 1 $ 988 — $ — 1 $ 40
Total 1 $ 988 — $ — 1 $ 40
(1) This table does not reflect any TDRs which were fully charged off, paid off, or otherwise settled during the period.
During the years ended December 31, 2022 and 2021, no amounts were charged-off on TDRs modified in the prior 12 months. During the year ended December 31, 2020, there were $ 0.2 million in charge-offs on TDRs modified in the prior 12 months.
Loan Participations
The Company occasionally purchases commercial loan participations, or participates in syndications through the SNC Program. These participations meet the same underwriting, credit and portfolio management standards as the Company’s other loans and are applied against the same criteria to determine the allowance for loan losses as other loans.
The following table summarizes the Company’s loan participations:
As of and for the Year Ended December 31,
2022 2021
Balance Non-performing
Loan Rate
(%) Gross
Charge-offs Balance Non-performing
Loan Rate
(%) Gross
Charge-offs
(Dollars in thousands)
Commercial and industrial
$ 1,024,131 0.83 % $ — $ 732,425 1.36 % $ —
Commercial real estate 422,042 0.00 % — 362,898 0.00 % —
Commercial construction 96,134 0.00 % — 37,081 0.00 % —
Business banking 51 0.00 % 3 98 0.00 % —
Total loan participations
$ 1,542,358 0.55 % $ 3 $ 1,132,502 0.88 % $ —
6. Loans and Allowance for Loan Losses
Allowance for Loan Losses
As described in Note 2, “Summary of Significant Accounting Policies,” the Company adopted ASU 2016-13 effective January 1, 2022. The Company has included comparative prior period disclosures of its allowance for loan losses which were prepared in accordance with ASC 450, “Contingencies” and ASC 310, “Receivables” (i.e., prior to the Company’s adoption of ASU 2016-13). Refer to the Company’s 2021 Form 10-K for significant accounting policies related to the Company’s allowance for loan losses as of December 31, 2021. A discussion of the Company’s calculation of its allowance for loan losses for such prior periods follows.
The allowance for loan losses was established to provide for probable losses incurred in the Company’s loan portfolio at the balance sheet date and was established through a provision for loan losses charged to net income. Charge-offs, net of recoveries, were charged directly to the allowance. Commercial and residential loans were charged-off in the period in which they were deemed uncollectible. Delinquent loans in these product types were subject to ongoing review and analysis to determine if a charge-off in the current period was appropriate. For consumer loans, policies and procedures existed that required charge-off consideration upon a certain triggering event depending on the product type.
138
Management used a methodology to systematically estimate the amount of losses incurred in the portfolio. Commercial real estate, commercial and industrial, commercial construction and business banking loans were evaluated using a loan rating system, historical losses and other factors which formed the basis for estimating incurred losses. Portfolios of more homogeneous populations of loans, including residential mortgages and consumer loans, were analyzed as groups taking into account delinquency ratios, historical loss experience and charge-offs. For the purpose of estimating the allowance for loan losses, management segregated the loan portfolio into the categories noted in the credit quality tables presented in the “Credit Quality” section below. Each of these loan categories possessed unique risk characteristics such as the purpose of the loan, repayment source, and collateral. These characteristics were considered when determining the appropriate level of the allowance for each category. The Company’s historical approach to loan portfolio segmentation by risk characteristics and monitoring of credit quality for commercial loans under previous accounting guidance was consistent with that applied under the newly adopted CECL standard. See Note 5, “Loans and Allowance for Credit Losses” for further discussion regarding the Company’s policies for loan segmentation and credit monitoring.
The following table summarizes the change in allowance for loan losses by loan category for the year ended December 31, 2021:
For the Year Ended December 31, 2021
Commercial
and
Industrial Commercial
Real Estate Commercial
Construction Business
Banking Residential
Real Estate Consumer
Home Equity Other
Consumer Other Total
(In thousands)
Allowance for loan losses:
Beginning balance $ 26,617 $ 54,569 $ 4,553 $ 13,152 $ 6,435 $ 3,744 $ 3,467 $ 494 $ 113,031
Charge-offs ( 1,558 ) ( 247 ) — ( 5,091 ) ( 35 ) ( 24 ) ( 2,047 ) — ( 9,002 )
Recoveries 935 4 — 1,524 122 185 674 — 3,444
(Release of) Provision ( 7,976 ) ( 1,953 ) ( 1,968 ) 1,398 34 ( 183 ) 1,214 ( 252 ) ( 9,686 )
Ending balance
$ 18,018 $ 52,373 $ 2,585 $ 10,983 $ 6,556 $ 3,722 $ 3,308 $ 242 $ 97,787
The following table bifurcates the amount of loans and the allowance for loan losses allocated to each loan category based on the type of impairment analysis as of December 31, 2021:
As of December 31, 2021
Commercial
and
Industrial Commercial
Real Estate Commercial
Construction Business
Banking Residential
Real Estate Consumer
Home Equity Other
Consumer Other Total
(In thousands)
Allowance for loan losses ending balance:
Individually evaluated for impairment $ 1,540 $ — $ — $ 450 $ 1,549 $ 270 $ 161 $ — $ 3,970
Acquired with deteriorated credit quality 5 298 — — 243 — — — 546
Collectively evaluated for impairment 16,473 52,075 2,585 10,533 4,764 3,452 3,147 242 93,271
Total allowance for loan losses by group $ 18,018 $ 52,373 $ 2,585 $ 10,983 $ 6,556 $ 3,722 $ 3,308 $ 242 $ 97,787
Loans ending balance:
Individually evaluated for impairment $ 16,145 $ 3,520 $ — $ 12,060 $ 22,378 $ 3,922 $ 179 $ — $ 58,204
Acquired with deteriorated credit quality 19,028 47,553 — — 3,058 — — — 69,639
Collectively evaluated for impairment 2,925,354 4,471,440 222,328 1,322,634 1,901,374 1,096,231 214,306 — 12,153,667
Total loans by group $ 2,960,527 $ 4,522,513 $ 222,328 $ 1,334,694 $ 1,926,810 $ 1,100,153 $ 214,485 $ — $ 12,281,510
139
Credit Quality
The following table details the internal risk-rating categories for the Company’s commercial and industrial, commercial real estate, commercial construction and business banking portfolios:
As of December 31, 2021
Category Commercial and
Industrial Commercial
Real Estate Commercial
Construction Business
Banking Total
(In thousands)
Unrated $ 171,537 $ 4,378 $ — $ 696,629 $ 872,544
Pass 2,656,873 4,199,803 213,744 569,956 7,640,376
Special mention 70,141 104,517 1,889 50,085 226,632
Substandard 50,339 213,815 6,695 17,814 288,663
Doubtful 11,637 — — 210 11,847
Loss — — — — —
Total $ 2,960,527 $ 4,522,513 $ 222,328 $ 1,334,694 $ 9,040,062
PPP loans are included within the unrated category of the commercial and industrial and business banking portfolios in the table above. Commercial and industrial PPP and business banking PPP loans amounted to $ 112.8 million and $ 218.6 million, respectively, at December 31, 2021. The Company does not have an allowance for loan losses for PPP loans as they are 100% guaranteed by the SBA.
Impaired Loans
Under previous accounting guidance, impaired loans consisted of all loans for which management had determined it was probable that the Company would be unable to collect all amounts due according to the contractual terms of the loan agreements. Factors considered by management in determining impairment included payment status, collateral value, and the probability of collecting scheduled principal and interest payments when due.
The Company measured impairment of loans using a discounted cash flow method, the loan’s observable market price, or the fair value of the collateral if the loan was collateral dependent. The Company defined the population of impaired loans to include certain non-accrual loans, TDR loans, and residential and home equity loans that had been partially charged off.
140
The following table summarizes the Company’s impaired loans by loan portfolio as of December 31, 2021:
As of December 31, 2021
Recorded
Investment Unpaid
Principal
Balance Related
Allowance
(In thousands)
With no related allowance recorded:
Commercial and industrial $ 12,309 $ 13,212 $ —
Commercial real estate 3,520 3,520 —
Business banking 4,199 5,069 —
Residential real estate 11,217 12,587 —
Consumer home equity 1,924 1,924 —
Other consumer 18 18 —
Sub-total 33,187 36,330 —
With an allowance recorded:
Commercial and industrial 3,836 4,226 1,540
Commercial real estate — — —
Business banking 7,861 11,240 450
Residential real estate 11,161 11,161 1,549
Consumer home equity 1,998 1,998 270
Other consumer 161 161 161
Sub-total 25,017 28,786 3,970
Total $ 58,204 $ 65,116 $ 3,970
The following table displays information regarding interest income recognized on impaired loans, by portfolio, for the years ended December 31, 2021 and 2020:
For the Years Ended December 31,
2021 2020
Average
Recorded
Investment Total
Interest
Recognized Average
Recorded
Investment Total
Interest
Recognized
(In thousands)
With no allowance recorded:
Commercial and industrial $ 11,813 $ 161 $ 12,941 $ 206
Commercial real estate 3,916 178 5,124 179
Business banking 4,352 99 3,008 92
Residential real estate 12,506 456 14,654 589
Consumer home equity 2,027 62 3,299 87
Other consumer 23 — 36 1
Sub-total 34,637 956 39,062 1,154
With an allowance recorded:
Commercial and industrial 7,229 — 7,947 —
Commercial real estate 926 — 644 —
Business banking 13,027 57 13,663 62
Residential real estate 12,322 474 12,194 521
Consumer home equity 2,106 65 2,334 77
Other consumer 63 — — —
Sub-total 35,673 596 36,782 660
Total $ 70,310 $ 1,552 $ 75,844 $ 1,814
141
Purchased Credit Impaired Loans
The following table displays the outstanding and carrying amounts of PCI loans as of December 31, 2021 :
As of December 31, 2021
(In thousands)
Outstanding balance $ 78,074
Carrying amount 69,639
Under previous accounting guidance, the excess of cash flows expected to be collected over the carrying amount of the loans, referred to as the “accretable yield,” was accreted into interest income over the life of the loans using the effective yield method. The following table summarizes activity in the accretable yield for the PCI loan portfolio:
For the Years Ended December 31,
2021 2020
(In thousands)
Balance at beginning of period $ 2,495 $ 3,923
Acquisition 8,896 —
Accretion ( 1,194 ) ( 1,374 )
Other change in expected cash flows ( 1,475 ) ( 185 )
Reclassification from non-accretable difference for loans with improved cash flows 1,649 131
Balance at end of period $ 10,371 $ 2,495
The estimate of cash flows expected to be collected was regularly re-assessed subsequent to acquisition. A decrease in expected cash flows in subsequent periods may have indicated that the loan was impaired which would require the establishment of an allowance for loan losses by a charge to the provision for loan losses. An increase in expected cash flows in subsequent periods served, first, to reduce any previously established allowance for loan losses by the increase in the present value of cash flows expected to be collected, and resulted in a recalculation of the amount of accretable yield for the loan. The adjustment of accretable yield due to an increase in expected cash flows was accounted for as a change in estimate. The additional cash flows expected to be collected were reclassified from the non-accretable difference to the accretable yield, and the amount of periodic accretion was adjusted accordingly over the remaining life of the loans.
7. Premises and Equipment
The following table summarizes the Company’s premises and equipment as of the dates indicated:
As of December 31, Estimated
2022 2021 Useful Life
(In thousands) (In years)
Premises and equipment used in operations:
Land $ 12,585 $ 12,814 N/A
Buildings 70,771 71,415 5 - 30
Equipment 36,646 48,035 3 - 5
Leasehold improvements 36,424 42,156 5 - 25
Total cost 156,426 174,420
Accumulated depreciation ( 93,770 ) ( 108,564 )
Premises and equipment used in operations, net 62,656 65,856
Premises and equipment held for sale — 15,128
Net premises and equipment (1) $ 62,656 $ 80,984
(1) In connection with the Company’s acquisition of Century, the Company acquired $ 64.5 million in premises and equipment.
The Company recorded depreciation expense related to premises and equipment of $ 11.1 million, $ 12.0 million, and $ 13.0 million during the years ended December 31, 2022, 2021, and 2020, respectively.
During the year ended December 31, 2022, no properties were transferred to held for sale. During the year ended December 31, 2022, the Company sold five properties, four of which were acquired in connection with the Company’s acquisition of Century. The properties sold during year ended December 31, 2022 were included in premises and equipment
142
held for sale as of December 31, 2021. The aggregate proceeds from such sales of premises and equipment were $ 17.3 million. In connection with these sales, the Company recognized a gain on sale of $ 1.4 million, which is included in other non-interest income in the Consolidated Statements of Income.
Properties transferred to held for sale during the year ended December 31, 2021 amounted to $ 37.6 million, which included five branch locations, of which four were acquired in connection with the Company’s acquisition of Century. The Company recorded a $ 1.2 million loss, representing estimated costs to sell, on properties transferred to held for sale during the year ended December 31, 2021. During the year ended December 31, 2021, the Company sold three properties, two of which were acquired in connection with the Company’s acquisition of Century and one of which was included in premises held for sale as of December 31, 2020. The aggregate proceeds from sales of premises and equipment were $ 22.0 million during the year ended December 31, 2021. In connection with these sales, the Company recognized no significant gain or loss. No premises and equipment was transferred to held for sale or sold during the year ended December 31, 2020.
8. Leases
The Company leases certain office space and equipment under various non-cancelable operating leases. These leases have original terms ranging from 1 year to 25 years. Operating lease liabilities and ROU assets are recognized at the lease commencement date based upon the present value of the future minimum lease payments over the lease term. Operating lease liabilities are recorded within other liabilities and ROU assets are recorded within other assets in the Company’s Consolidated Balance Sheets.
As of the dates indicated, the Company had the following related to operating leases:
As of December 31, 2022 As of December 31, 2021
(In thousands)
Right-of-use assets $ 57,428 $ 83,821
Lease liabilities 61,209 89,296
Finance leases are not material. Finance lease liabilities are recorded within other liabilities and finance ROU assets are recorded within other assets in the Company’s Consolidated Balance Sheets.
The following table is a summary of the Company’s components of net lease cost for the periods indicated:
For the Year Ended December 31,
2022 2021 2020
(In thousands)
Operating lease cost $ 14,483 $ 14,526 $ 14,402
Finance lease cost 362 191 71
Variable lease cost 2,746 1,832 1,982
Total lease cost $ 17,591 $ 16,549 $ 16,455
During the years ended December 31, 2022, 2021, and 2020 the Company made $ 17.1 million, $ 15.6 million, and $ 14.2 million in cash payments for operating and finance leases, respectively.
Supplemental balance sheet information related to operating leases as of the dates indicated is as follows:
As of December 31, 2022 As of December 31, 2021
Weighted-average remaining lease term (in years) 7.20 7.83
Weighted-average discount rate 2.63 % 2.52 %
143
The following table sets forth the undiscounted cash flows of base rent related to operating leases outstanding as of December 31, 2022 with payments scheduled over the next five years and thereafter, including a reconciliation to the operating lease liability recognized in other liabilities in the Company’s Consolidated Balance Sheets:
As of December 31, 2022
Year (In thousands)
2023 $ 14,081
2024 11,352
2025 9,255
2026 8,061
2027 6,747
Thereafter 17,989
Total minimum lease payments 67,485
Less: amount representing interest 6,276
Present value of future minimum lease payments $ 61,209
Lease Modifications and Terminations:
During the year ended December 31, 2022, management determined not to exercise a future lease term extension option related to three leases, which had previously been included in its determination of future lease payments, to exercise a future lease term extension option related to two leases, which had not previously been included in its determination of future lease payments, and to terminate four leases. Accordingly, the Company remeasured the present value of the future lease payments related to such leases which resulted in a net reduction of the lease liabilities and a corresponding net reduction of the lease ROU assets of $ 14.8 million. In connection with the lease terminations, the Company recorded an impairment charge of $ 0.6 million.
During the year ended December 31, 2021, management made the decision to terminate four leases, one of which was acquired in connection with the Company’s acquisition of Century. Accordingly, the Company remeasured the ROU assets and lease liabilities which resulted in acceleration of the ROU asset amortization. The additional amortization recorded as a result of the acceleration was $ 1.7 million during the year ended December 31, 2021. These leases were terminated during the year ended December 31, 2022.
Lease Abandonments:
As of December 31, 2021, management made the decision to close three leased locations. Management performed an analysis pursuant to ASC 360, “Property, Plant, and Equipment,” ( “ASC 360” ) and determined that such closures represented lease abandonments. As a result of that analysis, the Company recognized an impairment charge on these leases of $ 0.3 million. During the year ended December 31, 2022, there were no lease abandonments.
Sub-leases:
As of December 31, 2021, management made the decision to and was pursuing the sublet of five leases, two of which were acquired in connection with the Company’s acquisition of Century. In connection with this decision, management performed a recoverability analysis pursuant to ASC 360. As a result of that analysis, the Company recorded an impairment charge of $ 0.5 million. During the year ended December 31, 2022, there were no additional lease sublets.
144
9. Goodwill and Other Intangibles
The following tables set forth the carrying amount of goodwill and other intangible assets, net of accumulated amortization by reporting unit at the dates indicated below:
As of December 31, 2022
Banking
Business Insurance
Agency Business Net
Carrying
Amount
(In thousands)
Balances not subject to amortization
Goodwill $ 557,635 $ 82,587 $ 640,222
Balances subject to amortization
Insurance agency (1) — 10,530 10,530
Core deposits 10,374 — 10,374
Total other intangible assets 10,374 10,530 20,904
Total goodwill and other intangible assets $ 568,009 $ 93,117 $ 661,126
(1) Insurance agency intangible assets include customer list, non-compete agreement and supplier relationship intangible assets.
As of December 31, 2021
Banking
Business Insurance
Agency Business Net
Carrying
Amount
(In thousands)
Balances not subject to amortization
Goodwill $ 557,635 $ 73,861 $ 631,496
Balances subject to amortization
Insurance agency (1) — 6,635 6,635
Core deposits 11,572 — 11,572
Total other intangible assets 11,572 6,635 18,207
Total goodwill and other intangible assets $ 569,207 $ 80,496 $ 649,703
(1) Insurance agency intangible assets include customer list, non-compete agreement and supplier relationship intangible assets.
145
The changes in the carrying value of goodwill for the periods indicated were as follows:
For the Year Ended December 31, 2022
Banking
Business Insurance
Agency Business Net
Carrying
Amount
(In thousands)
Balance at beginning of year $ 557,635 $ 73,861 $ 631,496
Goodwill recorded during the year (1) — 8,726 8,726
Goodwill disposed of during the year — — —
Balance at end of year $ 557,635 $ 82,587 $ 640,222
(1) The goodwill recorded during the year relates to the acquisition of two insurance agencies. For additional information refer to Note 3, Mergers and Acquisitions .
For the Year Ended December 31, 2021
Banking
Business Insurance
Agency Business Net
Carrying
Amount
(In thousands)
Balance at beginning of year $ 298,611 $ 70,866 $ 369,477
Goodwill recorded during the year (1) 259,024 2,995 262,019
Goodwill disposed of during the year — — —
Balance at end of year $ 557,635 $ 73,861 $ 631,496
(1) The goodwill recorded during the year relates to the acquisition of Century and two insurance agencies. For additional information refer to Note 3, Mergers and Acquisitions .
The following table sets forth the carrying amount of the Company’s intangible assets, net of accumulated amortization, as of the dates indicated below:
As of December 31,
2022 2021
Gross Carrying Amount Accumulated Amortization Net
Carrying
Amount Gross Carrying Amount Accumulated Amortization Net
Carrying
Amount
(In thousands)
Insurance agency (1) $ 37,105 $ ( 26,575 ) $ 10,530 $ 30,545 $ ( 23,910 ) $ 6,635
Core deposits 15,969 ( 5,595 ) 10,374 18,212 ( 6,640 ) 11,572
Total $ 53,074 $ ( 32,170 ) $ 20,904 $ 48,757 $ ( 30,550 ) $ 18,207
(1) Insurance agency intangible assets include customer list, non-compete agreement and supplier relationship intangible assets.
The Company quantitatively assesses goodwill for impairment at the reporting unit level on an annual basis or sooner if an event occurs or circumstances change which might indicate that the fair value of a reporting unit is below its carrying amount. The Company has identified and assigned goodwill to two reporting units - the banking business and insurance agency business. The quantitative assessments for both the banking business and insurance agency business were most recently performed as of September 30, 2022. The assessment for the banking business included a market capitalization analysis, as well as a comparison of the banking business’s book value to the implied fair value using a pricing multiple of the Company’s tangible book value. The assessment for the insurance agency business included a price-to-earnings analysis, as well as an earnings before interest, taxes, depreciation, and amortization (“EBITDA”) multiplier valuation based upon recent and observed agency mergers and acquisitions. The Company considered the economic conditions for the period including the potential impact of the COVID-19 pandemic as it pertains to the goodwill above and determined that there was no indication of impairment related to goodwill during the year ended December 31, 2022. Additionally, the Company did not record any impairment charges during the years ended December 31, 2021 and 2020.
The amortization expense of the Company’s intangible assets was $ 3.9 million, $ 2.5 million, and $ 2.9 million during the years ended December 31, 2022, 2021, and 2020, respectively.
The total weighted-average original amortization period for intangible assets is 9.9 years. The Company has estimated the remaining useful life of its insurance agency intangible assets, comprised primarily of customer lists and non-
146
compete agreements, and its core deposit intangible assets to have a weighted-average life of 7.8 years and 8.9 years, respectively.
The estimated amortization expense for each of the five succeeding years and thereafter is as follows:
Year (In thousands)
2023 $ 3,831
2024 3,350
2025 2,889
2026 2,467
2027 2,102
Thereafter 6,265
Total amortization expense $ 20,904
Other intangible assets are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of the assets may not be recoverable. The Company considered the economic conditions for the period, including the potential impact of the COVID-19 pandemic, as it pertains to these intangible assets and determined that there was no indication of impairment related to other intangible assets during the year ended December 31, 2022. Additionally, the Company did not record any impairment charges during the years ended December 31, 2021 and 2020.
10. Deposits
The Company has established overnight programs which sweep certain demand and interest checking accounts into money market investment accounts. Reported deposit balances do not reflect the impact of the overnight sweep programs. At December 31, 2022 and 2021, the Company swept $ 9.5 billion, and $ 10.5 billion, respectively, from demand deposit and interest checking balances into money market investments.
At December 31, 2022 and 2021, the Company had a balance of $ 2.3 million and $ 1.6 million, respectively, in overdrafts. Overdrafts are included in loans in the Consolidated Balance Sheets.
The following table summarizes certificate of deposits by maturity at December 31, 2022:
Balance Percentage of Total
Year (Dollars in thousands)
2023 $ 1,575,617 97.0 %
2024 30,617 1.9 %
2025 9,297 0.6 %
2026 5,092 0.3 %
2027 3,726 0.2 %
Thereafter 33 0.0 %
Total certificates of deposit $ 1,624,382 100.0 %
At December 31, 2022 and 2021, securities with a carrying value of $ 437.9 million and $ 2.2 billion, respectively, were pledged to secure public deposits and for other purposes required by law. At December 31, 2022 and 2021, securities pledged as collateral for deposits included Eastern Wealth Management cash accounts and municipal accounts. During the first quarter of 2022, the Company eliminated certain pledging arrangements acquired from Century which resulted in the decrease in securities pledged at December 31, 2022 compared to December 31, 2021.
The FDIC offers insurance coverage on deposits up to the federally insured limit of $250,000. The amount of time deposits equal to or greater than $250,000, as of December 31, 2022 and 2021, was $ 239.1 million and $ 224.0 million, respectively.
Included in the certificates of deposit balances above were $ 928.6 million of brokered certificates of deposit at December 31, 2022.
147
11. Borrowed Funds
Borrowed funds were comprised of the following:
As of December 31,
2022 2021
(In thousands)
Short-term FHLB advances $ 691,297 $ 17
Escrow deposits of borrowers 22,314 20,258
Interest rate swap collateral funds 14,430 —
Long-term FHLB advances 12,787 14,003
Total borrowed funds $ 740,828 $ 34,278
At December 31, 2022 and 2021, the Company had available and unused borrowing capacity of approximately $ 538.9 million and $ 455.3 million, respectively, at the Federal Reserve Discount Window.
Interest expense on borrowed funds was as follows:
For the Year Ended December 31,
2022 2021 2020
(In thousands)
Federal funds purchased $ 24 $ — $ 570
Federal Home Loan Bank advances 8,263 163 190
Escrow deposits of borrowers 3 2 2
Interest rate swap collateral funds 216 — —
Total interest expense on borrowed funds $ 8,506 $ 165 $ 762
A summary of FHLBB advances by maturities were as follows:
As of December 31,
2022 2021
Amount Weighted Average
Interest Rate Amount Weighted Average
Interest Rate
(Dollars in thousands)
Within one year $ 691,297 4.36 % $ 17 0.14 %
Over one year to three years 2,835 0.86 % 1,488 0.32 %
Over three years to five years 2,534 1.89 % 2,854 1.10 %
Over five years 7,418 0.94 % 9,661 1.24 %
Total Federal Home Loan Bank advances (1) $ 704,084 4.30 % $ 14,020 1.11 %
(1) The weighted average interest rate of long-term FHLB advances as of both December 31, 2022 and December 31, 2021 was 1.11 %.
At December 31, 2022 and 2021, advances from the FHLBB were secured by stock in the FHLBB, residential real estate loans and commercial real estate loans. The collateral value of residential real estate and commercial real estate loans securing these advances was $ 1.5 billion and $ 1.2 billion, respectively, at December 31, 2022, and $ 1.0 billion and $ 888.3 million, respectively, at December 31, 2021. At December 31, 2022 and 2021, the Bank had available and unused borrowing capacity with the FHLBB of approximately $ 2.0 billion and $ 1.8 billion, respectively.
As a member of the FHLBB, the Company is required to hold FHLBB stock. At December 31, 2022 and 2021, the Company had investments in the FHLBB of $ 41.4 million and $ 10.9 million, respectively. At its discretion, the FHLBB may declare dividends on the stock. Included in other noninterest income in the Consolidated Statements of Income are dividends received of $ 0.3 million, $ 0.2 million, and $ 0.4 million during the years ended December 31, 2022, 2021, and 2020, respectively.
148
12. Income Taxes
The following table sets forth information regarding the Company’s tax provision and applicable tax rates for the periods indicated:
For the Year Ended December 31,
2022 2021 2020
(Dollars in thousands)
Combined federal and state income tax provisions $ 56,929 $ 34,047 $ 13,163
Effective income tax rates 22.18 % 18.04 % 36.67 %
The Company’s provision for income taxes was $ 56.9 million, $ 34.0 million and $ 13.2 million for the years ended December 31, 2022, 2021, and 2020, respectively. The Company’s effective tax rate was 22.2 % and was higher than the effective tax rate of 18.0 % for the prior year ending December 31, 2021. The increase in income tax expense during the year ended December 31, 2022 compared to the year ended December 31, 2021, was primarily due to higher income before income tax expense and an increase in the effective tax rate. The increase in the effective tax rate resulted primarily from a partial release of $ 11.3 million during the year ended December 31, 2021 related to a valuation allowance established as of December 31, 2020 against the Company’s charitable contribution carryover deferred tax asset in connection with the Company’s 2020 charitable contribution to the Eastern Bank Foundation compared to a release of $ 0.7 million during the year ended December 31, 2022. Also contributing to the increase in the effective tax rate, was a decrease of the impact on the effective rate related to favorable permanent differences, including investment tax credits and tax-exempt income, resulting from higher income before income tax expense. The increase was partially offset by an increase in tax-exempt income resulting from the Company’s acquisition of Century and the release of uncertain tax positions of $ 2.1 million in the fourth quarter of 2022.
The provision for income taxes is comprised of the following components:
For the Year Ended December 31,
2022 2021 2020
(In thousands)
Current tax expense:
Federal $ 39,453 $ 26,114 $ 23,002
State 11,453 13,246 10,520
Total current tax expense 50,906 39,360 33,522
Deferred tax expense (benefit):
Federal 3,244 ( 7,747 ) ( 13,736 )
State 2,779 2,434 ( 6,623 )
Total deferred tax expense (benefit) 6,023 ( 5,313 ) ( 20,359 )
Total income tax expense $ 56,929 $ 34,047 $ 13,163
A reconciliation of the U.S. federal statutory rate to the Company’s effective income tax rate is detailed below:
For the Year Ended December 31,
2022 2021 2020
(Dollars in thousands)
Income tax expense at statutory rate $ 53,904 21.00 % $ 39,630 21.00 % $ 7,539 21.00 %
Increase (decrease) resulting from:
State income tax, net of federal tax benefit 11,244 4.38 % 12,387 6.56 % 43 0.12 %
Valuation allowance ( 700 ) ( 0.27 ) % ( 11,300 ) ( 5.99 ) % 12,000 33.43 %
Amortization of qualified low-income housing investments 7,503 2.92 % 5,753 3.05 % 4,977 13.86 %
Tax credits ( 7,300 ) ( 2.84 ) % ( 6,539 ) ( 3.46 ) % ( 7,085 ) ( 19.73 ) %
Tax-exempt income ( 10,298 ) ( 4.01 ) % ( 5,665 ) ( 3.00 ) % ( 4,091 ) ( 11.40 ) %
Other, net 2,576 1.00 % ( 219 ) ( 0.12 ) % ( 220 ) ( 0.61 ) %
Actual income tax expense $ 56,929 22.18 % $ 34,047 18.04 % $ 13,163 36.67 %
149
Significant components of the Company’s deferred tax assets and deferred tax liabilities are presented below:
As of December 31,
2022 2021
(In thousands)
Deferred tax assets:
Unrealized loss on available for sale securities $ 254,502 $ 17,370
Allowance for loan losses 43,686 30,335
Cash flow hedges 18,192 —
Leases 17,447 25,389
Charitable contribution limitation carryover 12,273 18,278
Investment losses 7,918 10,680
Accrued expenses 6,294 6,888
Fixed assets 4,287 3,799
Loan basis difference fair value adjustments 4,009 3,949
Employee benefits 354 13,996
PPP loans fee income 58 2,967
Other 2,083 1,783
Total deferred tax assets before valuation allowance 371,103 135,434
Valuation allowance — ( 700 )
Total deferred tax assets 371,103 134,734
Deferred tax liabilities:
Amortization of intangibles 17,565 17,339
Lease obligation 16,383 23,849
Partnerships 2,340 3,324
Trading securities 938 6,482
Cash flow hedges — 2,878
Other 2,229 4,327
Total deferred tax liabilities 39,455 58,199
Net deferred income tax assets $ 331,648 $ 76,535
The Company assesses the realizability of deferred tax assets and whether it is more likely than not that all or a portion of the deferred tax assets will be realized. The Company considers projections of future taxable income during the periods in which deferred tax assets and liabilities are scheduled to reverse. Additionally, in determining the availability of operating loss carrybacks and other tax attributes, both projected future taxable income and tax planning strategies are considered in making this assessment. As of December 31, 2020, the Company had established a valuation allowance of $ 12.0 million related to the $ 91.3 million stock donation and the $ 3.7 million cash contribution to the Eastern Bank Foundation. Based upon the level of available historical taxable income and projections for future taxable income over the periods for which the deferred tax assets are realizable, a release of $ 11.3 million was recorded during the year ended December 31, 2021. As of December 31, 2022, management made a similar determination and, accordingly, recorded a release of $ 0.7 million during the year then ended. As of December 31, 2022, management believes it is more likely than not that the Company will realize the entirety of its net deferred tax assets.
Management performed an evaluation of the Company’s uncertain tax positions as of December 31, 2022 and 2021 and determined that liabilities for unrecognized tax benefits of $ 6.0 million and $ 8.2 million, respectively, was needed related to state tax positions. The decrease was primarily due to a reversal of $ 2.3 million recognized during the year ended December 31, 2022.
The following table presents a reconciliation of the beginning and ending amount of unrecognized tax benefits:
150
For the Years Ended December 31,
2022 2021
(In thousands)
Beginning $ 7,923 $ —
Additions based on tax positions related to the current year — —
Additions for tax positions of prior years — 7,923
Reductions related to settlements with taxing authorities — —
Reductions as a result of a lapse of the applicable statute of limitations ( 2,141 ) —
Ending $ 5,782 $ 7,923
The amount that would reduce the effective tax rate, if recognized, is $ 6.0 million. The reduction in the effective tax rate is inclusive of the federal benefit for unrecognized state tax benefits, and accrued interest and penalties. The entire balance of unrecognized tax benefits, if recognized, would favorably affect the Company’s effective income tax rate. The Company recognizes penalties and accrued interest related to unrecognized tax benefits in tax expense. Accrued penalties and interest amounted to $ 1.5 million and $ 2.0 million at December 31, 2022 and 2021, respectively. The change in accrued penalties and interest for the current year impacted the Consolidated Statements of Income as a component of income tax expense by $ 0.5 million. During the year ended December 31, 2022, $ 2.1 million of unrecognized state tax benefits and $ 0.6 million of interest and penalties reversed upon expiration of the statute of limitations for the tax year to which the reserve was related. Management anticipates that approximately $ 2.3 million of unrecognized state tax benefits and $ 0.7 million of interest and penalties will reverse in 2023 upon expiration of the statute of limitations for the tax year to which the reserve is related.
The Company had no net operating loss carryforwards for federal or state income tax purposes at December 31, 2022 and 2021, respectively.
At December 31, 2022, the Bank’s federal pre-1988 reserve, for which no federal income tax provision has been made, was approximately $ 20.8 million. Under current federal law, these reserves are subject to recapture into taxable income, should the Company make non-dividend distributions, make distributions in excess of earnings and profits retained, as defined, or cease to maintain a banking type charter. A deferred tax liability is not recognized for the base year amount unless it becomes apparent that those temporary differences will reverse into taxable income in the foreseeable future. No deferred tax liability has been established as these two events are not expected to occur in the foreseeable future.
The Company’s primary banking activities are in the states of Massachusetts, New Hampshire and Rhode Island; however, the Company also files additional state corporate income and/or franchise tax returns in states in which the Company has a filing requirement. The methods of filing, and the methods for calculating taxable and apportionable income, vary depending upon the laws of the taxing jurisdiction.
The Company is subject to routine audits of its tax returns by the Internal Revenue Service and various state taxing authorities. The Company is no longer subject to federal and state income tax examinations by tax authorities for years before 2019.
The Company invests in low-income affordable housing and renewable energy projects which provide the Company with tax benefits, including tax credits, generally over a period of approximately 5-15 years. When permissible, the Company accounts for its investments in Low Income Housing Tax Credit (“LIHTC”) projects using the proportional amortization method, under which it amortizes the initial cost of the investment in proportion to the amount of the tax credits and other tax benefits received and recognizes that amortization as a component of income tax expense. The net investment performance in the housing projects is included in other assets. The Company will continue to use the proportional amortization method on any new qualifying LIHTC investments. During the years ended December 31, 2022 and 2021, the Company generated federal tax credits primarily from LIHTC investments of $ 7.3 million and $ 6.5 million, respectively. During the years ended December 31, 2022 and 2021, the Company generated state tax credits from LIHTC investments of less than $ 0.1 million. The Company treats the investment tax credits received as a reduction of federal income taxes for the year in which the credit arises using the flow-through method (i.e., the credit flows directly through the statement of income in the year of purchase). For additional information on these investments, refer to Note 14, “Low Income Housing Tax Credits and Other Tax Credit Investments. ”
151
13. Earnings Per Share ( “ EPS ” )
Basic EPS represents income available to common shareholders divided by the weighted-average number of common shares outstanding during the year. Diluted EPS reflects the potential dilution that could occur if securities or other contracts to issue common shares (such as stock options) were exercised or converted into additional common shares that would then share in the earnings of the Company. Diluted EPS is computed by dividing net income attributable to common shareholders by the weighted-average number of common shares outstanding for the year, plus the effect of potential dilutive common share equivalents computed using the treasury stock method. There were no securities that had a dilutive effect during the year ended December 31, 2020. Shares held by the ESOP that have not been allocated or committed to be allocated to employees in accordance with the terms of the ESOP, referred to as “unallocated ESOP shares,” are not deemed outstanding for earnings per share calculations.
For the Year Ended December 31,
2022 2021 2020
(Dollars in thousands, except per share data)
Net income applicable to common shares $ 199,759 $ 154,665 $ 22,738
Average number of common shares outstanding 179,529,613 186,713,020 186,663,593
Less: Average unallocated ESOP shares ( 14,019,256 ) ( 14,520,684 ) ( 14,851,058 )
Average number of common shares outstanding used to calculate basic earnings per common share 165,510,357 172,192,336 171,812,535
Common stock equivalents - restricted stock awards and units 138,214 59,721 —
Average number of common shares outstanding used to calculate diluted earnings per common share 165,648,571 172,252,057 171,812,535
Earnings per common share
Basic $ 1.21 $ 0.90 $ 0.13
Diluted $ 1.21 $ 0.90 $ 0.13
14. Low Income Housing Tax Credits and Other Tax Credit Investments
The Community Reinvestment Act (“CRA”) encourages banks to meet the credit needs of their communities for housing and other purposes, particularly in neighborhoods with low or moderate income. The Company has primarily invested in separate LIHTC projects, also referred to as qualified affordable housing projects, which provide the Company with tax credits and operating loss tax benefits over a period of 15 years. The return on these investments is generally generated through tax credits and tax losses. In addition to LIHTC projects, the Company invests in new market tax credit projects that qualify for CRA credits and eligible projects that qualify for renewable energy and historic tax credits.
As of December 31, 2022 and 2021, the Company had $ 131.3 million and $ 83.8 million, respectively, in tax credit investments that were included in other assets in the Consolidated Balance Sheets.
When permissible, the Company accounts for its investments in LIHTC projects using the proportional amortization method, under which it amortizes the initial cost of the investment in proportion to the amount of the tax credits and other tax benefits received and recognizes that amortization as a component of income tax expense. The net investment in the housing projects is included in other assets in the Consolidated Balance Sheets. The Company will continue to use the proportional amortization method on any new qualifying LIHTC investments.
The following table presents the Company’s investments in LIHTC projects using the proportional amortization method as of the dates indicated:
As of December 31,
2022 2021
(In thousands)
Current recorded investment included in other assets $ 128,765 $ 81,035
Commitments to fund qualified affordable housing projects included in recorded investment noted above
84,145 48,399
152
The following table presents additional information related to the Company’s investments in LIHTC projects for the periods indicated:
For the Year Ended December 31,
2022 2021 2020
(In thousands)
Tax credits and other tax benefits recognized $ 9,146 $ 6,484 $ 5,033
Amortization expense included in income tax expense
7,503 5,753 4,977
The Company accounts for certain other investments in renewable energy projects using the equity method of accounting. These investments in renewable energy projects are included in other assets on the Consolidated Balance Sheets and totaled $ 2.6 million and $ 2.8 million at December 31, 2022 and 2021, respectively. There were no outstanding commitments related to these investments as of both December 31, 2022 and December 31, 2021.
During the year ended December 31, 2020, in reviewing its tax credit equity investments for impairment, the Company identified an immaterial correction to the investment balances related to prior periods. During the year ended December 31, 2020, the Company wrote off $ 7.6 million of the tax credit equity investment balances as a component of noninterest expense and other assets to reflect the remaining benefits from these investments. Management evaluated the correction in relation to the year ended December 31, 2020, which is when the correction was recorded, as well as the preceding periods in which it originated. Management believes this correction is immaterial to both the previous consolidated quarterly and annual financial statements. During the years ended December 31, 2022 and 2021, the Company performed a similar review and, accordingly, recorded a net recovery of an impairment of $ 0.2 million during the year ended December 31, 2021. Management evaluated the correction in relation to such periods during which the correction was recorded, as well as the preceding periods in which it originated. Management believes the correction is immaterial to the previous consolidated quarterly and annual financial statements. The Company did not record any net recovery or a write-down related to impairment of tax credit equity investment balances during the year ended December 31, 2022.
15. Shareholders’ Equity
Share Repurchases
On November 12, 2021, the Company announced receipt of a notice of non-objection from the Board of Governors of the Federal Reserve System to its previously announced share repurchase program which was approved by the Company’s Board of Directors on October 1, 2021. The program authorized the purchase of up to 9,337,900 shares, or 5 % of the Company’s then-outstanding shares of common stock over a 12-month period. The program was limited to $ 225.0 million through November 30, 2022. The Company completed the repurchase of the total number of shares authorized through this program during the third quarter of 2022.
On September 7, 2022, the Company announced receipt of a notice of non-objection from the Board of Governors of the Federal Reserve System for a new share repurchase program. The program, which authorizes the purchase of up to 8,900,000 shares, or 5 % of the Company’s then-outstanding shares of common stock over a 12-month period, is limited to $ 200.0 million through August 31, 2023.
Repurchases are made at management’s discretion from time to time at prices management considers to be attractive and in the best interests of both the Company and its shareholders, subject to the availability of shares, general market conditions, the trading price of the shares, alternative uses for capital, and the Company’s financial performance. Repurchases may be suspended, terminated or modified by the Company at any time for any reason.
153
Information regarding the shares repurchased under the plans is presented in the following table:
Period Total Number of Shares Repurchased Average Price Paid per Share Total Number of Shares Repurchased as Part of the Share Repurchase Programs Maximum Number of Shares That May Yet Be Purchased Under the Share Repurchase Programs
December 1, 2021 - December 31, 2021 1,135,878 $ 20.42 1,135,878 8,202,022
January 1, 2022 – January 31, 2022
987,526 21.02 2,123,404 7,214,496
February 1, 2022 – February 28, 2022
1,109,697 21.08 3,233,101 6,104,799
March 1, 2022 – March 31, 2022
769,398 21.31 4,002,499 5,335,401
April 1, 2022 - April 30, 2022 1,194,185 20.19 5,196,684 4,141,216
May 1, 2022 - May 31, 2022 1,880,381 18.93 7,077,065 2,260,835
June 1, 2022 - June 30, 2022 1,141,903 18.78 8,218,968 1,118,932
July 1, 2022 - July 31, 2022 909,785 19.02 9,128,753 209,147
August 1, 2022 - August 31, 2022 — — 9,128,753 209,147
September 1, 2022 - September 30, 2022 571,463 20.33 9,700,216 8,537,684
October 1, 2022 - October 31, 2022 1,094,049 20.32 10,794,265 7,443,635
November 1, 2022 - November 30, 2022 453,885 18.91 11,248,150 6,989,750
December 1, 2022 – December 31, 2022 — — 11,248,150 6,989,750
Dividends
Information regarding dividends declared and paid is presented in the following table:
Dividends Declared per Share Dividends Declared Dividends Paid
(In millions, except per share data)
Three Months Ended March 31, 2022 $ 0.10 $ 17.1 $ 16.9
Three Months Ended June 30, 2022 $ 0.10 $ 16.7 $ 16.5
Three Months Ended September 30, 2022 $ 0.10 $ 16.5 $ 16.3
Three Months Ended December 31, 2022 $ 0.10 $ 16.3 $ 16.1
Three Months Ended March 31, 2021 $ 0.06 $ 10.3 $ 10.3
Three Months Ended June 30, 2021 $ 0.08 $ 13.8 $ 13.8
Three Months Ended September 30, 2021 $ 0.08 $ 13.8 $ 13.8
Three Months Ended December 31, 2021 $ 0.08 $ 13.7 $ 13.7
16. Minimum Regulatory Capital Requirements
The Company is subject to various regulatory capital requirements administered by federal banking agencies, including U.S. Basel III. Failure to meet minimum capital requirements can initiate certain mandatory, and possibly additional discretionary, actions by regulators that, if undertaken, could have a direct material effect on the Company’s Consolidated Financial Statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Company must meet specific capital guidelines that involve quantitative measures of the Company’s assets, liabilities, and certain off-balance sheet items as calculated under regulatory accounting practices. The Company’s capital amounts and classification are also subject to qualitative judgements by the regulators about components, risk weightings, and other factors.
Quantitative measures established by the regulators to ensure capital adequacy require the Company to maintain minimum capital amounts and ratios. All banking companies are required to have total regulatory capital of at least 8% of risk-weighted assets, common equity Tier 1 capital of at least 4.5% of risk-weighted assets, core capital (“Tier 1”) of at least 6% of risk-weighted assets, and a minimum Tier 1 leverage ratio of 4% of adjusted average assets.
As of December 31, 2022 and 2021, the Company was categorized as “well-capitalized” based on the regulatory framework for prompt corrective action. To be categorized as well-capitalized, the Company must maintain (1) a minimum total regulatory capital ratio of 10%; (2) a minimum common equity Tier 1 capital ratio of 6.5%; (3) a minimum Tier 1 capital ratio
154
of 8% and (4) a minimum Tier 1 leverage ratio of 5%. Management believes that the Company met all capital adequacy requirements to which it is subject as of December 31, 2022 and 2021. There have been no conditions or events that management believes would cause a change in the Company’s categorization.
The Company’s actual capital amounts and ratios are presented in the following table:
Actual For Capital Adequacy To Be Well-
Capitalized Under Prompt Corrective Action Provisions
Amount Ratio Amount Ratio Amount Ratio
(Dollars in thousands)
As of December 31, 2022
Total regulatory capital (to risk-weighted assets) $ 2,906,742 17.89 % $ 1,299,657 ≥8 % $ 1,624,571 ≥10 %
Common equity Tier 1 capital (to risk-weighted assets) 2,751,694 16.94 731,057 ≥4.5 1,055,971 ≥6.5
Tier 1 capital (to risk-weighted assets) 2,751,694 16.94 974,743 ≥6 1,299,657 ≥8
Tier 1 capital (to average assets) leverage 2,751,694 12.03 915,233 ≥4 1,144,041 ≥5
As of December 31, 2021
Total regulatory capital (to risk-weighted assets) $ 2,939,016 19.77 % $ 1,189,466 >8 % $ 1,486,832 >10 %
Common equity Tier 1 capital (to risk-weighted assets) 2,831,102 19.04 669,075 4.5 966,441 6.5
Tier 1 capital (to risk-weighted assets) 2,831,102 19.04 892,099 6 1,189,466 8
Tier 1 capital (to average assets) leverage 2,831,102 13.96 811,000 4 1,013,750 5
The Company is subject to various capital requirements in connection with seller/servicer agreements that have been entered into with secondary market investors. Failure to maintain minimum capital requirements could result in an inability to originate and service loans for the respective investor and, therefore, could have a direct material effect on the Company’s financial statements. Management believes that the Company met all capital requirements in connection with seller/servicer agreements as of December 31, 2022 and 2021.
155
17. Employee Benefits
Conversion of Defined Benefit Pension Plan and Benefit Equalization Plan to Cash Balance Plan Design
Effective November 1, 2020, each of the Qualified Defined Benefit Pension Plan (“Defined Benefit Plan”) and the Non-Qualified Benefit Equalization Plan, referred to as the BEP, sponsored by the Company were amended to convert the plans from a traditional final average earnings plan design to a cash balance plan design. Benefits earned under the final average earnings plan design were frozen at October 31, 2020. Starting November 1, 2020, future benefits are earned under the cash balance plan design. Under the cash balance plan design, hypothetical account balances are established for each participant and pension benefits are generally stated as the lump sum amount in that hypothetical account. Contribution credits equal to a percentage of a participant’s annual compensation (if the participant works at least 1,000 hours during the year) and interest credits equal to the greater of the 30 -Year Treasury rate for September preceding the current plan year or 3.5 % are added to a participant’s account each year. For employees hired prior to November 1, 2020, annual contribution credits generally increase as the participant remains employed with the Company. Employees hired on and after November 1, 2020 receive annual contribution credits equal to 5 % of annual compensation, with no future increases. Notwithstanding the preceding sentence, since a cash balance plan is a defined benefit plan, the annual retirement benefit payable at normal retirement (age 65 ) is an annuity, which is the actuarial equivalent of the participant’s account balance under the cash balance plan design, plus their frozen benefit under the final average earnings plan design. However, under the Defined Benefit Plan, participants may elect, with the consent of their spouses if they are married, to have the benefits distributed as a lump sum rather than an annuity. The lump sum is equal to the sum of the actuarial equivalent of their frozen benefit under the final average earnings plan design, plus their cash balance account. Under the BEP, benefits are generally only payable as a lump sum, which is equal to the sum of the actuarial equivalent of their frozen benefit under the final average earnings plan design, plus their cash balance account.
Pension Plans
The Company provides pension benefits for its employees using a noncontributory, qualified defined benefit plan, through membership in the Savings Banks Employees Retirement Association (“SBERA”). The Company’s employees become eligible after attaining age 21 and completing one year of service. Under the final average earnings plan design, benefits became fully vested after three years of eligible service for individuals employed on or before October 31, 1989. For individuals employed subsequent to October 31, 1989 and who were already in the Defined Benefit Plan as of November 1, 2020, benefits became fully vested after five years of eligible service. Under the new cash balance plan design and for employees who were not already in the Defined Benefit Plan as of November 1, 2020, benefits become fully vested after three years of eligible service. The Company’s annual contribution to the plan is based upon standards established by the Pension Protection Act. The contribution is based on an actuarial method intended to provide not only for benefits attributable to service to date, but also for those expected to be earned in the future. SBERA offers a common and collective trust as the underlying investment structure for pension plans participating in the association. The target allocation mix for the common and collective trust portfolio calls for an equity-based investment deployment range of 49 % to 63 % of total common and collective trust portfolio assets. The remainder of the common and collective trust’s portfolio is allocated to fixed income securities with a target range of 28 % to 42 % and other investments, including global asset allocation and hedge funds, from 3 % to 15 %. The Trustees of SBERA, through the Association’s Investment Committee, select investment managers for the common and collective trust portfolio. A professional investment advisory firm is retained by the Investment Committee to provide allocation analysis, performance measurement and to assist with manager searches. The overall investment objective is to diversify investments across a spectrum of investment types to limit risks from large market swings. The Defined Benefit Plan has a plan year end of October 31.
In connection with the Company’s acquisition of Century during the year ended December 31, 2021, the Company acquired Century’s Qualified Defined Benefit Pension Plan. At the time of the acquisition, the plan was frozen to new participants, which had occurred in 2006, and all participants in the plan were fully vested. Additionally, all Century employees retained following the acquisition were eligible to join the Company’s Defined Benefit Plan to the extent that eligibility requirements were satisfied based upon such employees’ prior service with Century.
The Company has an unfunded Defined Benefit Supplemental Executive Retirement Plan (“DB SERP”) that provides certain retired officers with defined pension benefits in excess of qualified plan limits imposed by U.S. federal tax law. The DB SERP has a plan year end of December 31. In connection with the Company’s acquisition of Century, the Company acquired Century’s Supplemental Executive Insurance/Retirement Plan (the “Supplemental Plan”). Upon completion of the acquisition, the Supplemental Plan was merged for accounting purposes only into the Company’s DB SERP, but it continues to be administered according to its terms. Further, the plan document of the Century Supplemental Plan contained change in control provisions which became effective upon the Company’s acquisition of Century. Accordingly, all participants of the Century Supplemental Plan were deemed to be fully vested upon the closing of the acquisition.
156
The Company has an unfunded Benefit Equalization Plan (“BEP”) to provide retirement benefits to certain employees whose retirement benefits under the Defined Benefit Plan are limited per the Internal Revenue Code. The BEP has a plan year end of October 31. In connection with the Company’s acquisition of Century, any Century employee retained following the acquisition and whose retirement benefits under the Defined Benefit Plan are limited per the Internal Revenue Code were added to the BEP. Additionally, such Century employees were credited for prior service with Century for purposes of determining vesting and eligibility pursuant to the BEP.
The Company also has an unfunded Outside Directors’ Retainer Continuance Plan (“ODRCP”) that provides pension benefits to outside directors who retire from service. The ODRCP has a plan year end of December 31. Effective December 31, 2020, the Company closed the ODRCP to new participants and froze benefit accruals for active participants.
Obligations and Funded Status
The funded status and amounts recognized in the Company’s Consolidated Financial Statements for the Defined Benefit Plan, the DB SERP, the BEP and the ODRCP are set forth in the following table:
As of and for the Year Ended December 31,
2022 2021 2020
(In thousands)
Change in benefit obligation:
Benefit obligation at beginning of the year $ 501,507 $ 361,147 $ 396,769
Service cost 31,382 31,660 25,970
Interest cost 10,582 5,694 9,657
Amendments — ( 1,106 ) ( 133,439 )
Actuarial (gain) loss ( 133,282 ) ( 1,697 ) 78,095
Acquisitions — 125,854 —
Benefits paid ( 47,659 ) ( 20,045 ) ( 15,905 )
Benefit obligation at end of the year $ 362,530 $ 501,507 $ 361,147
Change in plan assets:
Fair value of plan assets at beginning of year $ 546,056 $ 449,643 $ 378,879
Actual return on plan assets ( 91,474 ) 50,879 48,895
Acquisitions — 63,468 —
Employer contribution 12,443 2,111 37,773
Benefits paid ( 47,659 ) ( 20,045 ) ( 15,904 )
Fair value of plan assets at end of year 419,366 546,056 449,643
Overfunded status $ 56,836 $ 44,549 $ 88,496
Reconciliation of funding status:
Past service credit $ 108,909 $ 120,792 $ 131,482
Unrecognized net loss ( 99,002 ) ( 128,402 ) ( 161,045 )
Prepaid benefit cost 46,929 52,159 118,059
Overfunded status $ 56,836 $ 44,549 $ 88,496
Accumulated benefit obligation $ 362,530 $ 501,507 $ 361,147
Amounts recognized in accumulated other comprehensive income (“AOCI”), net of tax:
Unrecognized past service credit $ 78,295 $ 86,837 $ 94,522
Unrecognized net loss ( 71,172 ) ( 92,308 ) ( 115,775 )
Net amount $ 7,123 $ ( 5,471 ) $ ( 21,253 )
In accordance with the Pension Protection Act, the Company was not required to make any contributions to the Defined Benefit Plan for the plan year beginning November 1, 2021. However, the Company made a discretionary contribution to the Defined Benefit Plan of $ 7.2 million during the year ended December 31, 2022. Similarly, in accordance with the Pension
157
Protection Act, the Company was not required to make any contributions to the Defined Benefit Plan for the plan year beginning November 1, 2020. Accordingly, during the year ended December 31, 2021, there were no contributions to the Defined Benefit Plan. The Company expects to make no contribution during the plan year beginning November 1, 2022.
The net actuarial gain of $ 133.3 million during the year ended December 31, 2022 was primarily attributable to an increase in the discount rate assumptions used for determining the benefit obligation which was partially offset by lower returns on plan assets than initially expected. The net actuarial gain of $ 1.7 million during the year ended December 31, 2021 was primarily attributable to higher returns on plan assets than initially expected and an increase in the discount rate assumptions which were partially offset by changes in demographic assumptions and in the participant mortality rate assumption. The net actuarial loss of $ 78.1 million during the year ended December 31, 2020 was primarily attributable to a decrease in the discount rate assumptions used for determining the benefit obligation in that year from the corresponding prior year.
Actuarial Assumptions
The assumptions used in determining the benefit obligations at December 31, 2022 and 2021 were as follows:
DB Plan BEP DB SERP ODRCP
As of December 31, As of December 31, As of December 31, As of December 31,
2022 2021 2022 2021 2022 2021 2022 2021
Discount rate 5.18 % 2.65 % 5.07 % 2.32 % 5.18 % 2.68 % 5.13 % 2.32 %
Rate of increase in compensation levels 4.50 % 4.50 % 4.50 % 4.50 % — % — % — % — %
Interest rate credit for determining projected cash balance 3.55 % 3.50 % 3.55 % 3.50 % — % — % — % — %
The assumptions used in determining the net periodic benefit cost for the years ended December 31, 2022, 2021, and 2020 were as follows:
DB Plan
For the Year Ended December 31,
2022 2021 2020
Discount rate - benefit cost 2.65 % 2.26 % 3.16 %
Rate of compensation increase 4.50 % 5.25 % 5.25 %
Expected rate of return on plan assets 7.00 % 7.50 % 7.50 %
Interest rate credit for determining projected cash balance 3.50 % 3.50 % 3.50 %
BEP
For the Year Ended December 31,
2022 2021 2020
Discount rate - benefit cost 2.32 % 1.77 % 3.15 %
Rate of compensation increase 4.50 % 5.25 % 5.25 %
Interest rate credit for determining projected cash balance 3.50 % 3.50 % 3.50 %
DB SERP
For the Year Ended December 31,
2022 2021 2020
Discount rate - benefit cost 2.68 % 1.63 % 2.72 %
ODRCP
For the Year Ended December 31,
2022 2021 2020
Discount rate - benefit cost 2.32 % 1.81 % 2.86 %
Rate of compensation increase — % — % 3.00 %
In general, the Company has selected its assumptions with respect to the expected long-term rate of return based on prevailing yields on high quality fixed income investments increased by a premium for equity return expectations.
158
To determine the discount rate used in calculating the benefit obligation and the benefit cost for all of its defined benefit plans, the Company uses the spot rate approach whereby the individual spot rates on the FTSE above-median yield curve are applied to each corresponding year’s projected cash flow used to measure the respective plan’s service cost and interest cost.
Plan Assets
The Company owns a percentage of the SBERA defined benefit common collective trust. Based upon this ownership percentage, plan assets managed by SBERA on behalf of the Company amounted to $ 419.4 million and $ 546.1 million at December 31, 2022 and 2021, respectively. Investments held by the common collective trust include Level 1, 2 and 3 assets such as: collective funds, equity securities, mutual funds, hedge funds and short-term investments. The Fair Value Measurements and Disclosures Topic of the FASB ASC stipulates that an asset’s fair value measurement level within the fair value hierarchy is based on the lowest level of any input that is significant to the fair value measurement. As such, the Company classifies its interest in the common collective trust as a Level 3 asset.
The table below presents a reconciliation of the Company’s interest in the SBERA common collective trust during the years indicated:
For the Year Ended December 31,
2022 2021
(In thousands)
Balance at beginning of year $ 546,056 $ 449,643
Net realized and unrealized gains and (losses) ( 91,474 ) 50,878
Contributions 7,222 —
Benefits paid ( 42,438 ) ( 17,934 )
Acquisition — 63,469
Balance at end of year $ 419,366 $ 546,056
Components of Net Periodic Benefit Cost
The components of net pension expense for the plans for the periods indicated are as follows:
For the Year Ended December 31,
2022 2021 2020
(In thousands)
Components of net periodic benefit cost:
Service cost $ 31,382 $ 31,660 $ 25,970
Interest cost 10,582 5,694 9,657
Expected return on plan assets ( 35,486 ) ( 33,333 ) ( 29,610 )
Past service credit ( 11,882 ) ( 11,796 ) ( 1,931 )
Recognized net actuarial loss 11,032 13,400 10,787
Settlements (1) 12,045 — —
Net periodic benefit cost $ 17,673 $ 5,625 $ 14,873
Service costs for the Defined Benefit Plan, the BEP, and the DB SERP are recognized within salaries and employee benefits in the consolidated statement of income. Service costs for the ODRCP are recognized within professional services in the consolidated statement of income. The remaining components of net periodic benefit cost are recognized in other noninterest expense in the consolidated statement of income.
Pension Settlement
As a practical expedient, ASC 715, “Compensation–Retirement Benefits,” permits employers to not apply pension plan settlement accounting and to treat settlement transactions as normal benefit payments if the cost of all settlements in the year is less than or equal to the sum of the service cost and interest cost components of net periodic benefit cost. The Company has elected this practical expedient.
During the year ended December 31, 2022, lump sum payments from the Defined Benefit Plan exceeded the sum of the service cost and interest cost components (the “threshold”) of the Defined Benefit Plan’s net periodic pension cost. ASC 715-20, “Compensation-Retirement Benefits - Defined Benefit Plans,” requires that upon determining it is probable that such
159
threshold will be met, an entity shall immediately recognize in earnings a pro rata portion of the aggregate unamortized gain or loss (e.g., “non-cash settlement charge”). In accordance with the applicable accounting guidance, the Company elected to apply a practical expedient to remeasure the plan assets and obligations as of the nearest month-end date upon the triggering of the previously mentioned threshold. Accordingly, the Company performed a remeasurement as of October 31, 2022 and, subsequently, as of December 31, 2022. The Company determined, with assistance from its actuaries, the amount of the resulting non-cash settlement charge to be a loss of $ 12.0 million which was recorded in other noninterest expense in the consolidated statement of income .
Benefits expected to be paid
The following table summarizes estimated benefits to be paid from the Defined Benefit Plan and BEP for the plan years beginning on November 1, and the DB SERP and ODRCP for the plan years beginning January 1:
Year (In thousands)
2023 $ 45,367
2024 34,286
2025 37,454
2026 38,296
2027 37,915
In aggregate for 2028-2032 202,187
Employee Tax Deferred Incentive Plan
The Company has an employee tax deferred incentive plan, otherwise known as a 401(k) plan, under which the Company makes voluntary contributions within certain limitations. All employees who meet specified age and length of service requirements are eligible to participate in the 401(k) plan. The amount contributed by the Company is included in salaries and employee benefits expense. The amounts contributed to the plan for the years ended December 31, 2022, 2021, and 2020, were $ 5.0 million, $ 4.6 million and $ 4.4 million, respectively.
Employee Stock Ownership Plan
As part of the IPO completed on October 14, 2020, the Company established a tax-qualified Employee Stock Ownership Plan to provide eligible employees the opportunity to own Company shares. The ESOP borrowed $ 149.4 million from the Company to purchase 14,940,652 common shares during the IPO and in the open market. The loan is payable in annual installments over 30 years at an interest rate equal to the Prime rate as published in the The Wall Street Journal . As the loan is repaid to the Company, shares are released and allocated proportionally to eligible participants on the basis of each participant’s proportional share of compensation relative to the compensation of all participants. The unallocated ESOP shares are pledged as collateral on the loan.
The Company accounts for its ESOP in accordance with FASB ASC 718-40, " Compensation – Stock Compensation" . Under this guidance, unreleased shares are deducted from shareholders’ equity as unearned ESOP shares in the accompanying Consolidated Balance Sheets. The Company recognizes compensation expense equal to the fair value of the ESOP shares during the periods in which they are committed to be released. To the extent that the fair value of the Company’s ESOP shares differs from the cost of such shares, the difference will be credited or debited to equity. As the loan is internally leveraged, the loan receivable from the ESOP to the Company is not reported as an asset nor is the debt of the ESOP shown as a liability in the Company’s Consolidated Balance Sheets. Dividends on unallocated shares are used to pay the ESOP debt.
Total compensation expense recognized in connection with the ESOP was $ 9.9 million for the year ended December 31, 2022, compared to $ 9.4 million and $ 2.4 million recognized during the years ended December 31, 2021 and 2020, respectively. The ESOP made a loan payment during the year ended December 31, 2022 of $ 7.9 million, of which $ 3.2 million was allocated to the principal portion of the payment and $ 4.7 million was allocated to the interest portion of the payment. The ESOP made a loan payment during the year ended December 31, 2021 of $ 7.9 million, of which $ 3.0 million was allocated to the principal portion of the payment and $ 4.9 million was allocated to the interest portion of the payment. The ESOP made an upfront principal payment of $ 1.0 million on the loan during year ended year ended December 31, 2020 which resulted in the release and allocation of 63,690 shares and compensation expense of $ 0.9 million. The Company recorded additional compensation expense of $ 1.5 million related to the accrual of the loan payment during the year ended December 31, 2020.
The number of shares committed to be released per year is 501,426 through 2049 and 231,124 in the year 2050.
160
The following table presents share information held by the ESOP:
As of December 31,
2022 2021
(Dollars in thousands)
Allocated shares 1,046,850 565,134
Shares committed to be released 104,464 104,464
Unallocated shares (suspense shares) 13,769,628 14,271,054
Total shares 14,920,942 14,940,652
Fair value of unallocated shares $ 237,526 $ 287,847
Defined Contribution Supplemental Executive Retirement Plan
The Company’s DC SERP, a defined contribution supplemental executive retirement plan, allows certain senior officers to earn benefits calculated as a percentage of their compensation. The participant benefits are adjusted based upon a deemed investment performance of measurement funds selected by the participant. These measurement funds are for tracking purposes and are used only to track the performance of a mutual fund, market index, savings instrument, or other designated investment or portfolio of investments. The Company recorded expense related to the DC SERP of $ 0.4 million, $ 0.9 million and $ 0.9 million in the years ended December 31, 2022, 2021, and 2020, respectively. The total amount due to participants under this plan was included in other liabilities on the Company’s balance sheets and amounted to $ 17.3 million and $ 33.4 million at December 31, 2022 and 2021, respectively. Effective December 31, 2021, the Company closed the DC SERP to new participants and froze benefit accruals for active participants.
Deferred Compensation Plans
The Company sponsors three plans which allow for elective compensation deferrals by directors, former trustees, and certain senior-level employees. Each plan allows its participants to designate deemed investments for deferred amounts from certain options which include diversified choices, such as exchange traded funds and mutual funds. Portfolios with various risk profiles are available to participants with the approval of the Compensation Committee of the Board of Directors. The Company purchases and sells investments which track the deemed investment choices, so that it has available funds to meet its payment liabilities. Deferred amounts, adjusted for deemed investment performance, are paid at the time of a participant designated date or event, such as separation from service, death, or disability. The total amounts due to participants under the three plans were included in other liabilities on the Company’s Consolidated Balance Sheets and amounted to $ 25.4 million and $ 31.5 million at December 31, 2022 and 2021, respectively.
Rabbi Trust Variable Interest Entity
The Company established rabbi trusts to meet its obligations under certain executive non-qualified retirement benefits and deferred compensation plans and to mitigate the expense volatility of the aforementioned retirement plans. The rabbi trusts are considered a VIEs as the equity investment at risk is insufficient to permit the trusts to finance their activities without additional subordinated financial support from the Company. The Company is considered the primary beneficiary of the rabbi trusts as it has the power to direct the activities of the rabbi trusts that significantly affect the rabbi trusts’ economic performance and it has the obligation to absorb losses of the rabbi trusts that could potentially be significant to the rabbi trusts by virtue of its contingent call options on the rabbi trusts’ assets in the event of the Company’s bankruptcy. As the primary beneficiary of these VIEs, the Company consolidates the rabbi trust investments. In general, the rabbi trust investments and any earnings received thereon are accumulated, reinvested and used exclusively for trust purposes. These rabbi trust investments consist primarily of cash and cash equivalents, U.S. government agency obligations, equity securities, mutual funds and other exchange-traded funds, and are recorded at fair value in other assets in the Company’s Consolidated Balance Sheets. Changes in fair value are recorded in noninterest income.
161
Assets held in rabbi trust accounts by plan type, at fair value, were as follows:
As of December 31,
2022 2021
(In thousands)
DB SERP $ 17,209 $ 20,810
BEP 11,734 13,202
ODRCP 3,670 4,316
DC SERP 17,764 34,002
Deferred compensation plans 25,909 32,042
Total rabbi trust assets $ 76,286 $ 104,372
The following tables present the book value, net unrealized gain or loss, and market value of assets held in rabbi trust accounts by asset type:
As of December 31, 2022 As of December 31, 2021
Book Value Unrealized
Gain/(Loss) Fair Value Book Value Unrealized
Gain Fair Value
Asset Type (In thousands)
Cash and cash equivalents $ 5,575 $ — $ 5,575 $ 4,494 $ — $ 4,494
Equities (1) 60,056 3,626 63,682 67,401 24,295 91,696
Fixed income 7,799 ( 770 ) 7,029 8,126 56 8,182
Total assets $ 73,430 $ 2,856 $ 76,286 $ 80,021 $ 24,351 $ 104,372
(1) Equities include mutual funds and other exchange-traded funds.
The Company had equity securities held in rabbi trust accounts of $ 63.7 million and $ 91.7 million as of December 31, 2022 and 2021, respectively. Included in the equity securities presented in the tables above are exchange-traded mutual funds which had a net asset value of $ 38.9 million and $ 58.1 million as of December 31, 2022 and 2021, respectively.
Share-Based Compensation Plan
On November 29, 2021, the shareholders of the Company approved the Eastern Bankshares, Inc. 2021 Equity Incentive Plan (the “2021 Plan”). The 2021 Plan provides for the issuance of up to 26,146,141 shares of common stock pursuant to grants of restricted stock, restricted stock units (“RSUs”), non-qualified stock options and incentive stock options, any or all of which can be granted with performance-based vesting conditions. Under the 2021 Plan, 7,470,326 shares may be issued as restricted stock or RSUs, including those issued as performance shares and performance share units (“PSUs”), and 18,675,815 shares may be issued upon the exercise of stock options. These shares may be awarded from the Company’s authorized but unissued shares. However, the 2021 Plan permits the grant of additional awards of restricted stock or RSUs above the aforementioned limit, provided that, for each additional share of restricted stock or RSU awarded in excess of such limit, the pool of shares available to be issued upon the exercise of stock options will be reduced by three shares. Pursuant to the terms of the 2021 Plan, each of the Company’s non-employee directors were automatically granted awards of restricted stock on November 30, 2021. Such restricted stock awards vest pro-rata on an annual basis over a five-year period. The maximum term for stock options is ten years .
On March 1, 2022, the Company granted to all of the Company’s executive officers and certain other employees a total of 978,364 RSUs, which vest pro-rata on an annual basis over a period of three or five years , and a total of 533,676 PSUs, for which vesting is contingent upon the Compensation Committee of the Board of Director’s certification, after the conclusion of a three-year period, that the Company has attained a threshold level of certain performance criteria over such period. On May 17, 2022, the Company granted a total of 31,559 shares of restricted stock to the Company’s non-employee directors which vest after approximately one year from the date of grant. As of December 31, 2022 and 2021, there were 5,302,256 shares and 6,787,270 shares that remained available for issuance as restricted stock or RSU awards, respectively, and 18,675,815 shares that remain available for issuance upon the exercise of stock options at both dates. As of both December 31, 2022 and 2021, no stock options had been awarded under the 2021 Plan.
162
The following table summarizes the Company’s restricted stock award activity for the periods indicated:
For the Years Ended December 31,
2022 2021
Restricted Stock Awards Number of Shares Weighted-Average Grant Price Per Share Number of Shares Weighted-Average Grant Price Per Share
Non-vested restricted stock at beginning of year 683,056 $ 20.13 — $ —
Granted 31,559 19.17 683,056 20.13
Vested ( 136,609 ) 20.13 — —
Forfeited ( 52,546 ) 20.08 — —
Non-vested restricted stock at end of year 525,460 $ 20.08 683,056 $ 20.13
The following table summarizes the Company’s restricted stock unit activity for the periods indicated:
For the Years Ended December 31,
2022 2021
Restricted Stock Units Number of Shares Weighted-Average Grant Price Per Share Number of Shares Weighted-Average Grant Price Per Share
Non-vested restricted stock at beginning of year — $ — — $ —
Granted 978,364 21.08 — —
Forfeited ( 6,039 ) 21.08 — —
Non-vested restricted stock at end of year 972,325 $ 21.08 — $ —
The following table summarizes the Company’s performance stock unit activity for the periods indicated:
For the Years Ended December 31,
2022 2021
Performance Stock Units Number of Shares Weighted-Average Grant Price Per Share Number of Shares Weighted-Average Grant Price Per Share
Non-vested restricted stock at beginning of year — $ — — $ —
Granted 533,676 21.12 — —
Non-vested restricted stock at end of year 533,676 $ 21.12 — $ —
As of December 31, 2022, no RSU or PSU awards had vested. As of December 31, 2021, no awards had vested.
For the year ended December 31, 2022, share-based compensation expense under the 2021 Plan and the related tax benefit totaled $ 10.5 million and less than $ 3.0 million, respectively. For the year ended December 31, 2021, share-based compensation expense under the 2021 Plan and the related tax benefit totaled $ 0.2 million and less than $ 0.1 million, respectively.
As of December 31, 2022 and 2021, there was $ 34.6 million and $ 13.5 million, respectively, of total unrecognized compensation expense related to non-vested restricted stock granted and issued under the 2021 Plan. As of December 31, 2022, this cost is expected to be recognized over a weighted average remaining period of approximately 3.3 years. As of December 31, 2021, this cost was expected to be recognized over a weighted average remaining period of approximately 4.9 years.
163
18. Commitments and Contingencies
Financial Instruments with Off-Balance Sheet Risk
In order to meet the financing needs of its customers and to reduce its own exposure to fluctuations in interest rates, the Company is party to financial instruments with off-balance sheet risk in the normal course of business. These financial instruments include commitments to extend credit, standby letters of credit, and forward commitments to sell loans, all of which involve, to varying degrees, elements of credit and interest rate risk in excess of the amount recognized in the Consolidated Balance Sheets. The contract or notional amounts of those instruments reflect the extent of involvement the Company has in each particular class of financial instruments.
Substantially all of the Company’s commitments to extend credit, which normally have fixed expiration dates or termination clauses, are contingent upon customers maintaining specific credit standards at the time of loan funding. Standby letters of credit are conditional commitments issued by the Company to guarantee the performance of a customer to a third party. In the event the customer does not perform in accordance with the terms of agreement with the third party, the Company would be required to fund the commitment. The maximum potential amount of future payments the Company could be required to make is represented by the contractual amount of the commitment. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers. For forward loan sale commitments, the contract or notional amount does not represent exposure to credit loss. The Company does not sell loans with recourse.
The following table summarizes the above financial instruments as of the dates indicated:
As of December 31,
2022 2021
(In Thousands)
Commitments to extend credit $ 5,680,438 $ 5,175,521
Standby letters of credit 65,154 65,602
Forward commitments to sell loans 10,008 24,440
Other Contingencies
The Company has been named a defendant in various legal proceedings arising in the normal course of business. Set out below are descriptions of significant legal matters involving the Company and its subsidiaries. In the opinion of management, and taking into account the advice of legal counsel, the ultimate resolution of these proceedings will not have a material effect on the Company’s Consolidated Financial Statements.
In the second quarter of 2021, the Company entered into a preliminary settlement of two purported class action matters concerning overdraft and nonsufficient funds fees. The matters were filed in the Massachusetts Superior Court in November 2019 and April 2021, respectively, and were consolidated into one matter for final settlement purposes. The matters were settled during the first quarter of 2022 and the total settlement expense, including related costs, was $ 3.3 million. The Company incurred no costs in 2022 related to these matters as the total settlement expense had been accrued in 2021 when management determined the loss contingency to be both probable and estimable. The Company’s regulators conducted inquiries and reviewed data related to one of these class action matters and, in February 2022, made an additional request for data and notified management that they may require additional restitution for certain matters associated with the nonsufficient funds fees matter. Based on this discussion, management believed that a loss contingency for this restitution was probable but was not able to determine a reasonable estimate for the loss. However, later during the first quarter of 2022, the Company was informed by its regulators that no additional remediation on this issue would be required. As a result, as of December 31, 2022, management no longer believes that a loss contingency for restitution associated with this issue is probable.
As a member of the Federal Reserve System, the Bank is required to maintain certain reserves of vault cash and/or deposits with the Federal Reserve Bank of Boston. However, in response to the COVID-19 pandemic, the Federal Reserve temporarily eliminated reserve requirements and therefore there was no minimum reserve requirement as of December 31, 2022 and 2021.
19. Derivative Financial Instruments
The Company uses derivative financial instruments to manage its interest rate risk resulting from the differences in the amount, timing, and duration of known or expected cash receipts and known or expected cash payments. Additionally, the Company enters into interest rate derivatives and foreign exchange contracts to accommodate the business requirements of its customers (“customer-related positions”) and risk participation agreements entered into as financial guarantees of performance on customer-related interest rate swap derivatives. The Company also enters into residential mortgage loan
164
commitments to fund mortgage loans at specified rates and times in the future and enters into forward sale commitments to sell such residential mortgage loans at specified prices and times in the future, both of which are considered derivative instruments. Derivative instruments are carried at fair value in the Company’s Consolidated Financial Statements. The accounting for changes in the fair value of a derivative instrument is dependent upon whether or not the instrument qualifies as a hedge for accounting purposes, and further, by the type of hedging relationship.
By using derivatives, the Company is exposed to credit risk to the extent that counterparties to the derivative contracts do not perform as required. Should a counterparty fail to perform under the terms of a derivative contract, the Company’s credit exposure on interest rate swaps is limited to the net positive fair value and accrued interest of all swaps with each counterparty plus any initial margin collateral posted. The Company seeks to minimize counterparty credit risk through credit approvals, limits, monitoring procedures, and obtaining collateral, where appropriate. As such, management believes the risk of incurring credit losses on derivative contracts with those counterparties is remote. The Company’s discounting methodology and interest calculation of cash margin uses the Secured Overnight Financing Rate, or SOFR, for U.S. dollar cleared interest rate swaps.
Interest Rate Positions
An interest rate swap is an agreement whereby one party agrees to pay a floating rate of interest on a notional principal amount in exchange for receiving a fixed rate of interest on the same notional amount, for a predetermined period of time, from a second party. The amounts relating to the notional principal amount are not actually exchanged. The Company has entered into interest rate swaps in which it pays floating and receives fixed interest in order to manage its interest rate risk exposure to the variability in interest cash flows on certain floating-rate loans. Such interest rate swaps include those which effectively convert the floating rate one-month LIBOR, SOFR or overnight indexed swap rate, or prime rate interest payments received on the loans to a fixed rate and consequently reduce the Company’s exposure to variability in short-term interest rates. For interest rate swaps that are accounted for as cash flow hedges, changes in fair value are included in other comprehensive income and reclassified into net income in the same period or periods during which the hedged forecasted transaction affects net income. The following table reflects the Company’s derivative positions as of December 31, 2022 for interest rate swaps which qualify as cash flow hedges for accounting purposes:
Weighted Average Rate
Notional
Amount Weighted Average
Maturity Current
Rate Paid Receive Fixed
Swap Rate Fair Value (1)
(In thousands) (In Years) (In thousands)
Interest rate swaps on loans $ 2,400,000 4.57 4.07 % 3.02 % $ ( 2,401 )
Total $ 2,400,000 $ ( 2,401 )
(1) The fair value included a net accrued interest payable balance of $ 1.5 million as of December 31, 2022. In addition, the fair value includes netting adjustments which represent the amounts recorded to convert derivative assets and liabilities cleared through the CME from a gross basis to a net basis in accordance with applicable accounting guidance.
As of December 31, 2021, the Company did not have any active interest rate swaps which qualified as cash flow hedges for accounting purposes.
The maximum amount of time over which the Company is currently hedging its exposure to the variability in future cash flows of forecasted transactions related to the receipt of variable interest on existing financial instruments is five years .
The Company expects approximately $ 42.0 million will be reclassified into interest income, as a reduction of such income, from other comprehensive income related to the Company’s active cash flow hedges in the next 12 months as of December 31, 2022. The reclassification is due to anticipated net payments on the swaps based upon the forward curve as of December 31, 2022.
Due to the phase-out, and eventual discontinuation, of the LIBOR, central clearinghouses have begun to transition to alternative rates for valuation purposes. As of October 16, 2020, the Company changed its valuation methodology to reflect changes made by the Chicago Mercantile Exchange (“CME”), through which the Company clears derivative financial instruments that are eligible for clearing. The changes from the CME changed the discounting methodology and interest calculation of cash margin from Overnight Index Swap to SOFR for U.S. dollar cleared interest rate swaps. The Company believes that its improvements to its valuation methodology will result in valuations for cleared interest rate swaps that better reflect prices obtainable in the markets in which the Company transacts. The changes in valuation methodology are applied prospectively as a change in accounting estimate and are immaterial to the Company’s Consolidated Financial Statements.
The Company discontinues cash flow hedge accounting if it is probable that the forecasted hedged transactions will not occur in the initially identified time period. At such time, the associated gains and losses deferred in accumulated other
165
comprehensive income (“AOCI”) are reclassified immediately into earnings and any subsequent changes in the fair value of such derivatives are recognized directly in earnings.
The following table presents the pre-tax impact of terminated cash flow hedges on AOCI for the periods indicated:
Year Ended December 31,
2022 2021 2020
(In thousands)
Unrealized gains on terminated hedges included in AOCI — January 1 $ 10,239 $ 41,473 $ —
Unrealized gains on terminated hedges arising during the period — — 57,362
Reclassification adjustments for amortization of unrealized (gains) into net interest income ( 10,193 ) ( 31,234 ) ( 15,889 )
Unrealized gains on terminated hedges included in AOCI — December 31 $ 46 $ 10,239 $ 41,473
The balance of terminated cash flow hedges in AOCI will be amortized into earnings through January 2023. The Company expects less than $ 0.1 million to be reclassified into interest income from other comprehensive income related to the Company’s terminated cash flow hedges in the next 12 months as of December 31, 2022.
Customer-Related Positions
Interest rate swaps offered to commercial customers do not qualify as hedges for accounting purposes. These swaps allow the Company to retain variable rate commercial loans while allowing the commercial customer to synthetically fix the loan rate by entering into a variable-to-fixed rate interest rate swap. The Company believes that its exposure to commercial customer derivatives is limited to non-performance by either the customer or the dealer because these contracts are simultaneously matched at inception with an offsetting transaction.
Risk participation agreements are entered into as financial guarantees of performance on interest rate swap derivatives. The purchased (asset) or sold (liability) guarantee allow the Company to participate-out (fee paid) or participate-in (fee received) the risk associated with certain derivative positions executed with the borrower by the lead bank in a customer-related interest rate swap derivative.
Foreign exchange contracts consist of those offered to commercial customers and those entered into to hedge the Company’s foreign currency risk associated with a foreign-currency loan. Neither qualifies as a hedge for accounting purposes. These commercial customer derivatives are offset with matching derivatives with correspondent-bank counterparties in order to minimize foreign exchange rate risk to the Company. Exposure with respect to these derivatives is largely limited to non-performance by either the customer or the other counterparty. Neither the Company nor the correspondent-bank counterparty are required to post collateral but each has established foreign-currency transaction limits to manage the exposure risk. The Company requires its customers to post collateral to minimize risk exposure.
The following tables present the Company’s customer-related derivative positions as of the dates indicated below for those derivatives not designated as hedging:
As of December 31, 2022
Number of Positions Total Notional
(Dollars in thousands)
Interest rate swaps 382 $ 2,404,003
Risk participation agreements 63 241,029
Foreign exchange contracts:
Matched commercial customer book 32 7,877
Foreign currency loan 5 13,948
As of December 31, 2021
Number of Positions Total Notional
(Dollars in thousands)
Interest rate swaps 494 $ 3,009,150
Risk participation agreements 64 238,772
Foreign exchange contracts:
Matched commercial customer book 72 7,922
Foreign currency loan 6 10,830
166
The level of interest rate swaps, risk participation agreements and foreign currency exchange contracts at the end of each period noted above was commensurate with the activity throughout those periods.
The table below presents the fair value of the Company’s derivative financial instruments, as well as their classification on the Consolidated Balance Sheets for the periods indicated:
Asset Derivatives Liability Derivatives
Balance Sheet
Location Fair Value at December 31,
2022 Fair Value at December 31,
2021 Balance Sheet
Location Fair Value at December 31,
2022 Fair Value at December 31,
2021
(In thousands)
Derivatives designated as hedging instruments
Interest rate swaps Other assets $ 16 $ — Other liabilities $ 2,417 $ —
Derivatives not designated as hedging instruments
Customer-related positions:
Interest rate swaps Other assets $ 23,567 $ 64,338 Other liabilities $ 78,577 $ 17,880
Risk participation agreements Other assets 78 315 Other liabilities 130 580
Foreign currency exchange contracts — matched customer book Other assets 198 61 Other liabilities 205 46
Foreign currency exchange contracts — foreign currency loan Other assets 2 — Other liabilities 93 87
$ 23,845 $ 64,714 $ 79,005 $ 18,593
Total $ 23,861 $ 64,714 $ 81,422 $ 18,593
167
There were no derivatives designated as hedging instruments at December 31, 2021.
The table below presents the net effect of the Company’s derivative financial instruments on the Consolidated Statements of Income as well as the effect of the Company’s derivative financial instruments included in other comprehensive income (“OCI”) as follows:
For the Year Ended December 31,
2022 2021 2020
(In thousands)
Derivatives designated as hedges:
Gain in OCI on derivatives $ ( 69,010 ) $ — $ 46,871
Gain reclassified from OCI into interest income (effective portion)
$ 9,580 $ 31,234 $ 27,131
Gain recognized in income on derivatives (ineffective portion and amount excluded from effectiveness test)
Interest income $ — $ — $ —
Other income — — —
Total $ — $ — $ —
Derivatives not designated as hedges:
Customer-related positions:
Gain (loss) recognized in interest rate swap income $ 4,324 $ 4,962 $ ( 3,812 )
Gain (loss) recognized in interest rate swap income for risk participation agreements 213 243 ( 384 )
Gain (loss) recognized in other income for foreign currency exchange contracts:
Matched commercial customer book ( 22 ) 1 ( 28 )
Foreign currency loan ( 4 ) ( 27 ) 143
Total gain (loss) for derivatives not designated as hedges $ 4,511 $ 5,179 $ ( 4,081 )
The Company has agreements with its customer-related interest rate swap derivative counterparties that contain a provision whereby if the Company defaults on any of its indebtedness, including default where repayment of the indebtedness has not been accelerated by the lender, then the Company could also be declared in default on its derivative obligations.
The Company also has agreements with certain of its customer-related interest rate swap derivative correspondent-bank counterparties that contain a provision whereby if the Company fails to maintain its status as a well-capitalized institution, then the counterparty could terminate the derivative positions and the Company would be required to settle its obligations under the agreements.
The Company’s exposure related to its customer-related interest rate swap derivative consists of exposure on cleared derivative transactions and exposure on non-cleared derivative transactions.
Cleared derivative transactions are with CME and exposure is settled to market daily, with additional credit exposure related to initial-margin collateral pledged to CME at trade execution. At December 31, 2022, the Company had no exposure to CME for settled variation margin in excess of the customer-related and non-customer-related interest rate swap termination values. At December 31, 2021, the Company had exposure to CME for settled variation margin in excess of the customer-related and non-customer-related interest rate swap termination values of $ 0.4 million. In addition, at December 31, 2022 and 2021, the Company had posted initial-margin collateral in the form of U.S. Treasury notes amounting to $ 84.1 million and $ 48.9 million, respectively, to CME for these derivatives. The U.S. Treasury notes were considered restricted assets and were included in available for sale securities on the Company’s Consolidated Balance Sheets.
At December 31, 2022, there were no interest rate swap derivatives with credit-risk contingent features in a net liability position. At December 31, 2021, the fair value of interest rate swap derivatives with credit-risk related contingent features that were in a net liability position, which includes accrued interest but excludes any adjustment for non-performance risk, totaled $ 13.7 million. The Company has minimum collateral posting thresholds with its customer-related interest rate swap derivative correspondent-bank counterparties to the extent that the Company has a liability position with the correspondent-bank counterparties. At December 31, 2022 and 2021, the Company had posted collateral in the form of cash amounting to $ 1.0 million and $ 21.3 million, respectively, which was considered to be a restricted asset and was included in other short-term investments within the Company’s Consolidated Balance Sheets. If the Company had breached any of these provisions at
168
December 31, 2022 or 2021, it would have been required to settle its obligations under the agreements at the termination value. In addition, the Company had cross-default provisions with its commercial customer loan agreements which provide cross-collateralization with the customer loan collateral.
Mortgage Banking Derivatives
The Company enters into residential mortgage loan commitments in connection with its consumer mortgage banking activities to fund mortgage loans at specified rates and times in the future. In addition, the Company enters into forward sale commitments to sell such residential mortgage loans at specified prices and times in the future. These commitments are short-term in nature and generally expire in 30 to 60 days. The residential mortgage loan commitments that relate to the origination of mortgage loans that will be held for sale and the related forward sale commitments are considered derivative instruments under ASC Topic 815, “Derivatives and Hedging” and are reported at fair value. Changes in fair value are reported in earnings and included in other non-interest income on the Consolidated Statements of Income. As of December 31, 2022 and December 31, 2021, the Company had an outstanding notional balance of residential mortgage loan origination commitments of $ 8.3 million and $ 31.9 million, respectively, and forward sale commitments of $ 10.0 million and $ 24.4 million, respectively. During the years ended December 31, 2022, 2021 and 2020, the Company recorded net (losses)/gains related to the change in fair value of commitments to originate and sell mortgage loans of $( 0.2 ) million, $( 0.7 ) million and $ 0.9 million, respectively. The aggregate fair value of the Company’s mortgage banking derivative asset and liability as of December 31, 2022 was $ 0.1 million and $ 0.1 million, respectively. The aggregate fair value of the Company’s mortgage banking derivative asset and liability as of December 31, 2021 was $ 0.3 million and $ 0.1 million, respectively. Mortgage banking derivative assets and liabilities are included in other assets and other liabilities, respectively, on the Consolidated Balance Sheets. Residential mortgages sold are generally sold with servicing rights released. Mortgage banking derivatives do not qualify as hedges for accounting purposes.
20. Balance Sheet Offsetting
Certain financial instruments, including derivatives, may be eligible for offset in the Consolidated Balance Sheets and/or subject to master netting arrangements or similar agreements. The Company’s derivative transactions with upstream financial institution counterparties are generally executed under International Swaps and Derivative Association master agreements which include “right of set-off” provisions. In such cases there is generally a legally enforceable right to offset recognized amounts. However, the Company does not offset fair value amounts recognized for derivative instruments. The Company nets the amount recognized for the right to reclaim cash collateral against the obligation to return cash collateral arising from derivative instruments executed with the same counterparty under a master netting arrangement. Collateral legally required to be maintained at dealer banks by the Company is monitored and adjusted as necessary. As of December 31, 2022 and 2021, it was determined that no additional collateral would have to be posted to immediately settle these instruments.
169
The following tables present the Company’s asset and liability positions that were eligible for offset and the potential effect of netting arrangements on its financial position, as of the dates indicated:
As of December 31, 2022
Gross
Amounts
Recognized Gross
Amounts
Offset in the
Statement of
Financial
Position Net
Amounts
Presented in
the Statement
of Financial
Position Gross Amounts Not Offset
in the Statement of
Financial Position Net
Amount
Financial
Instruments Collateral
Pledged
(Received)
(In thousands)
Derivative Assets
Interest rate swaps designated as cash flow hedges $ 16 $ — $ 16 $ — $ — $ 16
Customer-related positions:
Interest rate swaps 23,567 — 23,567 381 ( 14,430 ) 8,756
Risk participation agreements 78 — 78 — — 78
Foreign currency exchange contracts – matched customer book 198 — 198 — — 198
Foreign currency exchange contracts – foreign currency loan 2 — 2 — — 2
$ 23,861 $ — $ 23,861 $ 381 $ ( 14,430 ) $ 9,050
Derivative Liabilities
Interest rate swaps designated as cash flow hedges $ 2,417 $ — $ 2,417 $ — $ 2,417 $ —
Customer-related positions:
Interest rate swaps 78,577 — 78,577 381 — 78,196
Risk participation agreements 130 — 130 — — 130
Foreign currency exchange contracts – matched customer book 205 — 205 — — 205
Foreign currency exchange contracts – foreign currency loan 93 — 93 — — 93
$ 81,422 $ — $ 81,422 $ 381 $ 2,417 $ 78,624
170
As of December 31, 2021
Gross
Amounts
Recognized Gross
Amounts
Offset in the
Statement of
Financial
Position Net
Amounts
Presented in
the Statement
of Financial
Position Gross Amounts Not Offset
in the Statement of
Financial Position Net
Amount
Financial
Instruments Collateral
Pledged
(Received)
(In thousands)
Derivative Assets
Customer-related positions:
Interest rate swaps $ 64,338 $ — $ 64,338 $ 1,440 $ — $ 62,898
Risk participation agreements 315 — 315 — — 315
Foreign currency exchange contracts – matched customer book 61 — 61 — — 61
Foreign currency exchange contracts – foreign currency loan — — — — — —
$ 64,714 $ — $ 64,714 $ 1,440 $ — $ 63,274
Derivative Liabilities
Customer-related positions:
Interest rate swaps $ 17,880 $ — $ 17,880 $ 1,440 $ 16,440 $ —
Risk participation agreements 580 — 580 — — 580
Foreign currency exchange contracts – matched customer book 46 — 46 — — 46
Foreign currency exchange contracts – foreign currency loan 87 — 87 — — 87
$ 18,593 $ — $ 18,593 $ 1,440 $ 16,440 $ 713
21. Fair Value of Assets and Liabilities
The Company uses fair value measurements to record adjustments to certain assets and liabilities and to determine fair value disclosures. The fair value of a financial instrument is 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. Fair value is best determined based upon quoted market prices. However, in many instances, there are no quoted market prices for the Company’s various financial instruments. In cases where quoted market prices are not available, fair values are based on estimates using present value or other valuation techniques. Those techniques are significantly affected by the assumptions used, including the discount rate and estimates of future cash flows. Accordingly, the fair value estimates may not be realized in an immediate settlement of the instrument.
Fair value is a market-based measure considered from the perspective of a market participant rather than an entity-specific measure. Therefore, even when market assumptions are not readily available, the Company’s own assumptions are set to reflect those that the Company believes market participants would use in pricing the asset or liability at the measurement date. The Company uses prices and inputs that are current as of the measurement date, including during periods of market dislocation. In periods of market dislocation, the observability of prices and inputs may be reduced for many instruments. This condition could cause an instrument to be reclassified from Level 1 to Level 2 or from Level 2 to Level 3.
Fair value estimates are made at a specific point in time, based on relevant market information and information about the financial instrument. These estimates do not reflect any premium or discount that could result from offering for sale at one time the Company’s entire holdings of a particular financial instrument. Because no active market exists for a portion of the Company’s financial instruments, fair value estimates are based on judgements regarding future expected loss experience, current economic conditions, risk characteristics of various financial instruments, and other factors. These estimates are subjective in nature and involve uncertainties and matters of significant judgement, and therefore cannot be determined with precision. Changes in assumptions could significantly affect these estimates.
171
The following methods and assumptions were used by the Company in estimating fair value disclosures:
Cash and Cash Equivalents
For these financial instruments, which have original maturities of 90 days or less, their carrying amounts reported in the Consolidated Balance Sheets approximate fair value.
Securities
Securities consisted of U.S. Treasury securities, U.S. Agency bonds (including SBA pooled securities), U.S. government-sponsored residential and commercial mortgage-backed securities, state and municipal bonds, and other debt securities. AFS securities are recorded at fair value.
The Company’s U.S. Treasury securities are traded on active markets and therefore these securities were classified as Level 1.
The fair value of U.S. Agency bonds, including Small Business Administration pooled securities, were evaluated using relevant trade data, benchmark quotes and spreads obtained from publicly available trade data, and generated on a price, yield or spread basis as determined by the observed market data. Therefore, these securities were categorized as Level 2 given the use of observable inputs.
The fair value of U.S. government-sponsored residential and commercial mortgage-backed securities were estimated using either a matrix or benchmarks. The inputs used include benchmark yields, reported trades, broker/dealer quotes, and issuer spreads. Therefore, these securities were categorized as Level 2 given the use of observable inputs.
The fair value of state and municipal bonds were estimated using a valuation matrix with inputs including observable bond interest rate tables, recent transactions, and yield relationships. Therefore, these securities were categorized as Level 2 given the use of observable inputs.
The fair value of other debt securities were estimated using a valuation matrix with inputs including observable bond interest rate tables, recent transactions, and yield relationships. Therefore, these securities were categorized as Level 2 given the use of observable inputs.
Fair value was based on the value of one unit without regard to any premium or discount that may result from concentrations of ownership of a financial instrument, possible tax ramifications, or estimated transaction costs. The estimated fair value of the Company’s securities available for sale, by type, is disclosed in Note 4, “Securities.”
Loans Held for Sale
Fair value of loans held for sale, whose carrying amounts approximate fair value, was estimated using the anticipated market price based upon pricing indications provided by investor banks. These assets were classified as Level 2 given the use of observable inputs.
Loans
The fair value of commercial construction, commercial and industrial lines of credit, and certain other consumer loans was estimated by discounting the contractual cash flows using interest rates currently being offered for loans with similar terms to borrowers of similar credit quality.
For commercial, commercial real estate, residential real estate, automobile, and consumer home equity loans, fair value was estimated by discounting contractual cash flows adjusted for prepayment estimates using interest rates currently being offered for loans with similar terms to borrowers of similar credit quality.
The fair value of PPP loans, which are fully guaranteed by the SBA, approximates the carrying amount.
Loans are classified as Level 3 since the valuation methodology utilizes significant unobservable inputs. Loans that are deemed to be collateral-dependent, as described in Note 2, “Summary of Significant Accounting Policies” were recorded at the fair value of the underlying collateral.
FHLB Stock
The fair value of FHLB stock approximates the carrying amount based on the redemption provisions of the FHLB. These assets were classified as Level 2.
172
Rabbi Trust Investments
Rabbi trust investments consisted primarily of cash and cash equivalents, U.S. government agency obligations, equity securities, mutual funds and other exchange-traded funds, and were recorded at fair value and included in other assets. The purpose of these rabbi trust investments is to fund certain executive non-qualified retirement benefits and deferred compensation.
The fair value of other U.S. government agency obligations were estimated using either a matrix or benchmarks. The inputs used include benchmark yields, reported trades, broker/dealer quotes, and issuer spreads. These securities were categorized as Level 2 given the use of observable inputs. The equity securities, mutual funds and other exchange-traded funds were valued based on quoted prices from the market. The equities, mutual funds and exchange-traded funds traded in an active market were categorized as Level 1 as they were valued based upon quoted prices from the market. Mutual funds at net asset value amounted to $ 38.9 million and $ 58.1 million at December 31, 2022 and 2021, respectively. There were no redemption restrictions on these mutual funds at the end of any period presented.
Bank-Owned Life Insurance
The fair value of bank-owned life insurance was based upon quotations received from bank-owned life insurance dealers. These assets were classified as Level 2 given the use of observable inputs.
Deposits
The fair value of deposits with no stated maturity, such as noninterest-bearing demand deposits, savings and interest checking accounts, and money market accounts, was equal to their carrying amount. The fair value of time deposits was based on the discounted value of contractual cash flows using current market interest rates. Deposits were classified as Level 2 given the use of observable market inputs.
The fair value estimates of deposits do not include the benefit that results from the low-cost funding provided by the deposit liabilities compared to the cost of borrowing funds in the wholesale market (core deposit intangibles).
FHLB Advances
The fair value of FHLB advances was based on the discounted value of contractual cash flows. The discount rates used are representative of approximate rates currently offered on instruments with similar remaining maturities. FHLB advances were classified as Level 2.
Escrow Deposits of Borrowers
The fair value of escrow deposits of borrowers, which have no stated maturity, approximates the carrying amount. Escrow deposits of borrowers were classified as Level 2.
Interest Rate Swap Collateral Funds
The fair value of interest rate swap collateral funds approximates the carrying amount. Interest rate swap collateral funds were classified as Level 2.
Interest Rate Swaps
The fair value of interest rate swaps was determined using discounted cash flow analysis on the expected cash flows of the interest rate swaps. This analysis reflects the contractual terms of the interest rate swaps, including the period of maturity, and uses observable market-based inputs, including interest rate curves and implied volatility. In addition, for customer-related interest rate swaps, the analysis reflects a credit valuation adjustment to reflect the Company’s own non-performance risk and the respective counterparty’s non-performance risk in the fair value measurements. The majority of inputs used to value the Company’s interest rate swaps fall within Level 2 of the fair value hierarchy, but the credit valuation adjustments associated with the interest rate swaps utilize Level 3 inputs, such as estimates of current credit spreads to evaluate the likelihood of default by the Company and its counterparties. However, at December 31, 2022 and 2021, the impact of the Level 3 inputs on the overall valuation of the interest rate swaps was deemed insignificant to the overall valuation. As a result, the interest rate swaps were categorized as Level 2 within the fair value hierarchy.
173
Risk Participations
The fair value of risk participations was determined based upon the total expected exposure of the derivative which considers the present value of cash flows discounted using market-based inputs and were therefore categorized as Level 2 within the fair value hierarchy. The fair value also included a credit valuation adjustment which evaluates the credit risk of its counterparties by considering factors such as the likelihood of default by the counterparties, its net exposures, the remaining contractual life, as well as the amount of collateral securing the position. The change in value of derivative assets and liabilities attributable to credit risk was not significant during the reported periods.
Foreign Currency Forward Contracts
The fair values of foreign currency forward contracts were based upon the remaining expiration period of the contracts and bid quotations received from foreign exchange contract dealers and were categorized as Level 2 within the fair value hierarchy.
Mortgage Derivatives
The fair value of mortgage derivatives was determined based upon current market prices for similar assets in the secondary market and therefore are classified as Level 2 within the fair value hierarchy.
174
Fair Value of Assets and Liabilities Measured on a Recurring Basis
The following tables present the balances of assets and liabilities measured at fair value on a recurring basis as of December 31, 2022 and 2021:
Fair Value Measurements at Reporting Date Using
Balance as of December 31, 2022 Quoted Prices in
Active Markets
for Identical
Assets (Level 1) Significant
Other
Observable
Inputs (Level 2) Significant
Unobservable
Inputs (Level 3)
Description
(In thousands)
Assets
Securities available for sale
Government-sponsored residential mortgage-backed securities $ 4,111,908 $ — $ 4,111,908 $ —
Government-sponsored commercial mortgage-backed securities 1,348,954 — 1,348,954 —
U.S. Agency bonds 952,482 — 952,482 —
U.S. Treasury securities 93,057 93,057 — —
State and municipal bonds and obligations 183,092 — 183,092 —
Other debt securities 1,285 — 1,285 —
Rabbi trust investments 76,286 69,257 7,029 —
Loans held for sale 4,543 — 4,543 —
Interest rate swap contracts
Cash flow hedges - interest rate positions 16 — 16 —
Customer-related positions 23,567 — 23,567 —
Risk participation agreements 78 — 78 —
Foreign currency forward contracts
Matched customer book 198 — 198 —
Foreign currency loan 2 — 2 —
Mortgage derivatives 62 — 62 —
Total $ 6,795,530 $ 162,314 $ 6,633,216 $ —
Liabilities
Interest rate swap contracts
Cash flow hedges - interest rate positions $ 2,417 $ — $ 2,417 $ —
Customer-related positions 78,577 — 78,577 —
Risk participation agreements 130 — 130 —
Foreign currency forward contracts
Matched customer book 205 — 205 —
Foreign currency loan 93 — 93 —
Mortgage derivatives 58 — 58 —
Total $ 81,480 $ — $ 81,480 $ —
175
Fair Value Measurements at Reporting Date Using
Description Balance as of December 31, 2021 Quoted Prices in
Active Markets
for Identical
Assets (Level 1) Significant
Other
Observable
Inputs (Level 2) Significant
Unobservable
Inputs (Level 3)
(In thousands)
Assets
Securities available for sale
Government-sponsored residential mortgage-backed securities $ 5,524,708 $ — $ 5,524,708 $ —
Government-sponsored commercial mortgage-backed securities 1,408,868 — 1,408,868 —
U.S. Agency bonds 1,175,014 — 1,175,014 —
U.S. Treasury securities 88,605 88,605 — —
State and municipal bonds and obligations 280,329 — 280,329 —
Small Business Administration pooled securities 32,103 — 32,103 —
Other debt securities 1,597 — 1,597
Rabbi trust investments 104,372 96,190 8,182 —
Loans held for sale 1,206 — 1,206 —
Interest rate swap contracts
Customer-related positions 64,338 — 64,338 —
Risk participation agreements 315 — 315 —
Foreign currency forward contracts
Matched customer book 61 — 61 —
Foreign currency loan — — — —
Mortgage derivatives 256 — 256 —
Total $ 8,681,772 $ 184,795 $ 8,496,977 $ —
Liabilities
Interest rate swap contracts
Customer-related positions $ 17,880 $ — $ 17,880 $ —
Risk participation agreements 580 — 580 —
Foreign currency forward contracts
Matched customer book 46 — 46 —
Foreign currency loan 87 — 87 —
Mortgage derivatives 16 — 16 —
Total $ 18,609 $ — $ 18,609 $ —
There were no transfers to or from Level 1, 2 and 3 during the years ended December 31, 2022 and 2021.
The Company held no assets or liabilities measured at fair value on a recurring basis using significant unobservable inputs (Level 3) as of December 31, 2022 or December 31, 2021.
176
Fair Value of Assets and Liabilities Measured on a Nonrecurring Basis
The Company may also be required, from time to time, to measure certain other assets on a nonrecurring basis in accordance with generally accepted accounting principles. The following tables summarize the fair value of assets and liabilities measured at fair value on a nonrecurring basis, as of December 31, 2022 and 2021.
Fair Value Measurements at Reporting Date Using
Description Balance as of December 31, 2022 Quoted Prices
in Active
Markets for
Identical Assets
(Level 1) Significant
Other
Observable
Inputs (Level 2) Significant
Unobservable
Inputs (Level 3)
(In thousands)
Assets
Individually assessed collateral-dependent loans whose fair value is based upon appraisals $ 16,432 $ — $ — $ 16,432
Fair Value Measurements at Reporting Date Using
Description Balance as of December 31, 2021 Quoted Prices
in Active
Markets for
Identical Assets
(Level 1) Significant
Other
Observable
Inputs (Level 2) Significant
Unobservable
Inputs (Level 3)
(In thousands)
Assets
Collateral-dependent impaired loans whose fair value is based upon appraisals
$ 12,068 $ — $ — $ 12,068
For the valuation of the collateral-dependent loans, the Company relies primarily on third-party valuation information from certified appraisers and values are generally based upon recent appraisals of the underlying collateral, brokers’ opinions based upon recent sales of comparable properties, estimated equipment auction or liquidation values, income capitalization, or a combination of income capitalization and comparable sales. Depending on the type of underlying collateral, valuations may be adjusted by management for qualitative factors such as economic factors and estimated liquidation expenses. The range of these possible adjustments may vary. Refer to Note 2, “Summary of Significant Accounting Policies” and Note 5, “Loans and Allowance for Credit Losses” for further discussion regarding the Company’s adoption of ASU 2016-13 and the effect of that adoption on the management’s process for estimating the allowance for loan losses.
Loans for which a reserve was established based upon expected cash flows discounted at the loan’s effective interest rate are not deemed to be measured at fair value.
177
Disclosures about Fair Value of Financial Instruments
The estimated fair values and related carrying amounts for assets and liabilities for which fair value is only disclosed are shown below as of the dates indicated:
Fair Value Measurements at Reporting Date Using
Carrying Value as of December 31, 2022 Fair Value as of December 31, 2022 Quoted Prices
in Active
Markets for
Identical Assets
(Level 1) Significant
Other
Observable
Inputs (Level 2) Significant
Unobservable
Inputs (Level 3)
(In thousands)
Assets
Held to maturity securities:
Government-sponsored residential mortgage-backed securities $ 276,493 $ 246,343 $ — $ 246,343 $ —
Government-sponsored commercial mortgage-backed securities 200,154 176,883 — 176,883 —
Loans, net of allowance for loan losses 13,420,317 13,149,096 — — 13,149,096
FHLB stock 41,363 41,363 — 41,363 —
Bank-owned life insurance 160,790 160,790 — 160,790 —
Liabilities
Deposits $ 18,974,359 $ 18,960,407 $ — $ 18,960,407 $ —
FHLB advances 704,084 702,954 — 702,954 —
Escrow deposits of borrowers 22,314 22,314 — 22,314 —
Interest rate swap collateral funds 14,430 14,430 — 14,430 —
Fair Value Measurements at Reporting Date Using
Carrying Value as of December 31, 2021 Fair Value as of December 31, 2021 Quoted Prices
in Active
Markets for
Identical Assets
(Level 1) Significant
Other
Observable
Inputs (Level 2) Significant
Unobservable
Inputs (Level 3)
(In thousands)
Assets
Loans, net of allowance for loan losses $ 12,157,281 $ 12,282,323 $ — $ — $ 12,282,323
FHLB stock 10,904 10,904 — 10,904 —
Bank-owned life insurance 157,091 157,091 — 157,091 —
Liabilities
Deposits $ 19,628,311 $ 19,626,376 $ — $ 19,626,376 $ —
FHLB advances 14,020 13,558 — 13,558 —
Escrow deposits of borrowers 20,258 20,258 — 20,258 —
This summary excludes certain financial assets and liabilities for which the carrying value approximates fair value. For financial assets, these may include cash and due from banks, federal funds sold and short-term investments. For financial liabilities, these may include federal funds purchased. These instruments would all be considered to be classified as Level 1 within the fair value hierarchy. Also excluded from the summary are financial instruments measured at fair value on a recurring and nonrecurring basis, as previously described.
22. Revenue from Contracts with Customers
Revenue from contracts with customers within the scope of ASC 606, Revenue from Contracts with Customers (Topic 606) (“ASC 606”) is recognized when control of goods or services is transferred to the customer, in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods and services. The Company considers the terms of the contract and all relevant facts and circumstances when applying this guidance. The Company measures revenue and timing of recognition by applying the following five steps:
1. Identify the contract(s) with the customers.
178
2. Identify the performance obligations.
3. Determine the transaction price.
4. Allocate the transaction price to the performance obligations.
5. Recognize revenue when (or as) the entity satisfies a performance obligation.
The Company accounts for a contract when it has approval and commitment from both parties, the rights of the parties are identified, payment terms are identified, the contract has commercial substance and collectability of consideration is probable.
Performance obligations
The Company’s performance obligations are generally satisfied either at a point in time or over time, as services are rendered. Unsatisfied performance obligations at the report date are not material to the Company’s Consolidated Financial Statements.
A portion of the Company's noninterest income is derived from contracts with customers within the scope of ASC 606. The Company has disaggregated such revenues by type of service, as presented in the table below. These categories reflect how the nature, amount, timing, and uncertainty of revenue and cash flows are affected by economic factors.
For the Year Ended December 31,
2022 2021 2020
(In thousands)
Insurance commissions $ 99,232 $ 94,704 $ 94,495
Service charges on deposit accounts 30,392 24,271 21,560
Trust and investment advisory fees 23,593 24,588 21,102
Debit card processing fees 12,644 12,118 10,277
Other non-interest income 10,722 8,515 7,311
Total noninterest income in-scope of ASC 606 176,583 164,196 154,745
Total noninterest (loss) income out-of-scope of ASC 606 ( 422 ) 28,959 23,628
Total noninterest income $ 176,161 $ 193,155 $ 178,373
Additional information related to each of the revenue streams is further noted below.
Insurance Commissions
The Company acts as an agent in offering property, casualty, and life and health insurance to both commercial and consumer customers though Eastern Insurance Group. The Company earns a fixed commission rate on the sales of these products and services. The Company may also earn additional commissions from the insurers based upon meeting certain criteria, such as premium levels, growth rates, new business volume and loss experience. The Company recognizes commission revenues when earned based upon the effective date of the policy or when services are rendered. Certain revenues are deferred to reflect delivery of services over the contract period.
Commissions are earned on the contract effective date and generally are based upon a percentage of premiums for insurance coverage. Commission rates depend upon a large number of factors, including the type of risk being placed, the particular underwriting enterprise’s demand, the expected loss experience of the particular risk coverage, and historical benchmarks surrounding the level of effort necessary for the Company to place and service the insurance contract. The vast majority of the Company’s services and revenues are associated with the placement of an insurance contract. Insurance commissions earned but not yet received amounted to $ 15.1 million and $ 15.6 million as of December 31, 2022, and 2021, respectively, and were included in other assets on the Consolidated Balance Sheets.
179
The Company also earns profit-sharing revenues, also referred to as contingency revenue, from the insurers with whom the Company places business. These profit-sharing revenues are performance bonuses from the insurers based upon certain performance metrics such as floors on written premiums, loss rates, and growth rates. These amounts are in excess of the commission revenues discussed above, and not all business placed with underwriting enterprises is eligible for contingent revenues. Contingent revenues are variable and generally based upon the Company’s expectation of the ultimate profit-sharing revenue amounts to be earned and can vary from period to period. The Company’s contracts are generally calendar year contracts whereby revenues from underwriting enterprises are received in the calendar year following placement, generally the first and second quarters, after verification of the performance indicators outlined in the contracts. Accordingly, during each reporting period, management must make its best estimate of the amounts that have been earned using historical averages and other factors to project revenues. The Company bases its estimates each period on a contract-by-contract basis. As estimates may change significantly from period to period, the Company does not recognize this revenue until it has concluded that, based on all the facts and information available, it is probable that a significant revenue reversal will not occur in future periods.
Deposit Service Charges
The Company offers various deposit account products to its customers governed by specific deposit agreements applicable to either personal customers or business customers. These agreements identify the general conditions and obligations of both parties and include standard information regarding deposit account-related fees.
Deposit account services include providing access to deposit accounts as well as access to the various deposit transactional services of the Company. These transactional services are primarily those that are identified in the standard fee schedule, and include, but are not limited to, services such as overdraft protection, wire transfer, and check collection. The Company may charge monthly fixed service fees associated with the customer having access to the deposit account as well as separate fixed fees associated with and at the time specific transactions are entered into by the customer. As such, the Company considers that its performance obligations are fulfilled when customers are provided deposit account access or when the requested deposit transaction is completed.
Cash management services are a subset of the deposit service charges revenue stream. These services include automated clearing house, or ACH, transaction processing, positive pay, lockbox, and remote deposit services. These services are also governed by separate agreements entered into by the customer. The fee arrangement for these services is structured as a fixed fee per transaction which may be offset by earnings credits. An earnings credit is a discount that a customer receives based upon the investable balance in the applicable covered deposit account(s) for a given month. Earnings credits are only good for the given month. That is, if cash management fees for a given month are less than the month’s earnings credit, the remainder of the credit does not carry over to the following month. Cash management fees are recognized as revenue in the month that the services are provided. Cash management fees earned but not yet received amounted to $ 2.1 million and $ 1.8 million as of December 31, 2022 and 2021 respectively, and were included in other assets.
Trust and Investment Advisory Fees
The Company offers investment management and trust services to individuals, institutions, small businesses and charitable institutions. Each investment management product is governed by its own contract along with a separate identifiable fee schedule unique to that product. The Company also offers additional services, such as estate settlement, financial planning, tax services, and other special services quoted at the customer’s request.
The asset management and/or custody fees are primarily based upon a percentage of the monthly valuation of the principal assets in the customer’s account. Customers are also charged a base fee which is prorated over a twelve-month period. Fees for additional or special services are generally fixed in nature and are charged as services are rendered. All revenue is recognized in correlation to the monthly management fee determinations or as transactional services are provided.
Debit Card Processing Fees
The Company provides debit cards to its customers which are authorized and settled through various card payment networks, and in exchange, the Company earns revenue as determined by each payment network’s interchange program. Regardless of the network that is utilized to authorize and settle the payment, the merchant that provides the product or service to the debit card holder is ultimately responsible for the interchange payment to the Company. Debit card processing fees are recognized as card transactions are settled within each network. Debit card processing fees earned but not yet received amounted to $ 0.3 million as of both December 31, 2022 and 2021 and were included in other assets.
Other Noninterest Income
The Company earns various types of other noninterest income that have been aggregated into one general revenue stream in the table noted above. Noninterest income includes, but is not limited to, the following types of revenue with customers: safe deposit rent, ATM surcharge fees and customer checkbook fees. Individually, these sources of noninterest income are not material.
180
23. Other Comprehensive Income
The following tables present a reconciliation of the changes in the components of other comprehensive income (loss) for the dates indicated including the amount of income tax benefit (expense) allocated to each component of other comprehensive (loss) income:
For the Year Ended December 31, 2022
Pre Tax
Amount Tax Benefit (Expense) After Tax
Amount
(In thousands)
Unrealized losses on securities available for sale:
Change in fair value of securities available for sale $ ( 1,061,859 ) $ 238,005 $ ( 823,854 )
Less: reclassification adjustment for losses included in net income ( 3,157 ) 873 ( 2,284 )
Net change in fair value of securities available for sale ( 1,058,702 ) 237,132 ( 821,570 )
Unrealized losses on cash flow hedges:
Change in fair value of cash flow hedges (1)
( 69,010 ) 18,377 ( 50,633 )
Less: net cash flow hedge gains reclassified into interest income (1)
9,580 ( 2,693 ) 6,887
Net change in fair value of cash flow hedges ( 78,590 ) 21,070 ( 57,520 )
Defined benefit pension plans:
Change in actuarial net loss 6,323 ( 1,777 ) 4,546
Less: amortization of actuarial net loss ( 11,032 ) 3,101 ( 7,931 )
Less: Defined Benefit Plan settlement loss ( 12,045 ) 3,386 ( 8,659 )
Less: net accretion of prior service credit 11,882 ( 3,340 ) 8,542
Net change in other comprehensive income for defined benefit pension plans 17,518 ( 4,924 ) 12,594
Total other comprehensive loss $ ( 1,119,774 ) $ 253,278 $ ( 866,496 )
For the Year Ended December 31, 2021
Pre Tax
Amount Tax Benefit (Expense) After Tax
Amount
(In thousands)
Unrealized (losses) gains on securities available for sale:
Change in fair value of securities available for sale $ ( 133,466 ) $ 30,117 $ ( 103,349 )
Less: reclassification adjustment for gains included in net income 1,166 ( 257 ) 909
Net change in fair value of securities available for sale ( 134,632 ) 30,374 ( 104,258 )
Unrealized gains on cash flow hedges:
Change in fair value of cash flow hedges (1)
— — —
Less: net cash flow hedge gains reclassified into interest income (1)
31,234 ( 8,780 ) 22,454
Net change in fair value of cash flow hedges ( 31,234 ) 8,780 ( 22,454 )
Defined benefit pension plans:
Change in actuarial net gain 19,243 ( 5,409 ) 13,834
Less: amortization of actuarial net loss ( 13,400 ) 3,767 ( 9,633 )
Plan amendment - Century acquisition lump sum distribution option 1,106 ( 311 ) 795
Less: net accretion of prior service credit 11,796 ( 3,316 ) 8,480
Net change in other comprehensive income for defined benefit pension plans 21,953 ( 6,171 ) 15,782
Total other comprehensive loss $ ( 143,913 ) $ 32,983 $ ( 110,930 )
181
For the Year Ended December 31, 2020
Pre Tax
Amount Tax (Expense)
Benefit After Tax
Amount
(Dollars in thousands)
Unrealized gains on securities available for sale:
Change in fair value of securities available for sale $ 30,926 $ ( 6,828 ) $ 24,098
Less: reclassification adjustment for gains included in net income 288 ( 64 ) 224
Net change in fair value of securities available for sale 30,638 ( 6,764 ) 23,874
Unrealized gains (losses) on cash flow hedges:
Change in fair value of cash flow hedges (1)
46,871 ( 13,175 ) 33,696
Less: net cash flow hedge gains reclassified into interest income (1)
27,131 ( 7,626 ) 19,505
Net change in fair value of cash flow hedges 19,740 ( 5,549 ) 14,191
Defined benefit pension plans:
Change in actuarial net gain ( 58,811 ) 16,532 ( 42,279 )
Less: amortization of actuarial net loss ( 10,787 ) 3,033 ( 7,754 )
Plan amendment - prior service credit 133,439 ( 37,510 ) 95,929
Less: net accretion of prior service credit 1,931 ( 543 ) 1,388
Net change in other comprehensive income for defined benefit pension plans 83,484 ( 23,468 ) 60,016
Total other comprehensive income $ 133,862 $ ( 35,781 ) $ 98,081
(1) Includes amortization of $ 7.3 million, $ 22.5 million, and $ 11.4 million for the years ended December 31, 2022, 2021, and 2020, respectively, of the remaining balance of realized but unrecognized gains, net of tax, from the termination of interest rate swaps. The total realized gain of $ 41.2 million, net of tax, will be recognized in earnings through January 2023. The balance of this gain had amortized to less than $ 0.1 million, $ 7.4 million, and $ 29.8 million, net of tax, at December 31, 2022, December 31, 2021, and December 31, 2020, respectively.
182
The following table illustrates the changes in the balances of each component of accumulated other comprehensive income (loss), net of tax:
Unrealized
(Losses) and
Gains on
Available for
Sale Securities Unrealized
(Losses) and Gains on
Cash Flow
Hedges Defined Benefit
Pension Plans Total
(In thousands)
Beginning balance: January 1, 2020 $ 21,798 $ 15,624 $ ( 81,269 ) $ ( 43,847 )
Other comprehensive income before reclassifications 24,098 33,696 53,650 111,444
Less: Amounts reclassified from accumulated other comprehensive income 224 19,505 ( 6,366 ) 13,363
Net current-period other comprehensive income 23,874 14,191 60,016 98,081
Ending balance: December 31, 2020 $ 45,672 $ 29,815 $ ( 21,253 ) $ 54,234
Other comprehensive (loss) income before reclassifications ( 103,349 ) — 14,629 ( 88,720 )
Less: Amounts reclassified from accumulated other comprehensive income 909 22,454 ( 1,153 ) 22,210
Net current-period other comprehensive (loss) income ( 104,258 ) ( 22,454 ) 15,782 ( 110,930 )
Ending balance: December 31, 2021 $ ( 58,586 ) $ 7,361 $ ( 5,471 ) $ ( 56,696 )
Other comprehensive (loss) income before reclassifications ( 823,854 ) ( 50,633 ) 4,546 ( 869,941 )
Less: Amounts reclassified from accumulated other comprehensive income ( 2,284 ) 6,887 ( 8,048 ) ( 3,445 )
Net current-period other comprehensive (loss) income ( 821,570 ) ( 57,520 ) 12,594 ( 866,496 )
Ending balance: December 31, 2022 $ ( 880,156 ) $ ( 50,159 ) $ 7,123 $ ( 923,192 )
183
The following table illustrates the significant amounts reclassified out of each component of accumulated other comprehensive (loss)/income, net of tax:
Year Ended December 31,
Details about Accumulated Other Comprehensive (Loss)/Income Components 2022 2021 2020 Affected Line Item in the Statement Where Net Income is Presented
(In thousands)
Unrealized (losses) and gains on available-for-sale securities $ ( 3,157 ) $ 1,166 $ 288 (Losses) gains on sales of securities available for sale, net
( 3,157 ) 1,166 288 Total before tax
873 ( 257 ) ( 64 ) Tax benefit or (expense)
$ ( 2,284 ) $ 909 $ 224 Net of tax
Unrealized gains on cash flow hedges $ 9,580 $ 31,234 $ 27,131 Interest income
9,580 31,234 27,131 Total before tax
( 2,693 ) ( 8,780 ) ( 7,626 ) Tax expense
$ 6,887 $ 22,454 $ 19,505 Net of tax
Amortization of defined benefit pension items $ ( 23,077 ) $ ( 13,400 ) $ ( 10,787 ) Net periodic pension cost - see Note 17
Accretion of prior service credit 11,882 11,796 1,931 Net periodic pension cost - see Note 17
( 11,195 ) ( 1,604 ) ( 8,856 ) Total before tax
3,147 451 2,490 Tax benefit
$ ( 8,048 ) $ ( 1,153 ) $ ( 6,366 ) Net of tax
Total reclassifications for the period $ ( 3,445 ) $ 22,210 $ 13,363
24. Segment Reporting
The Company’s primary reportable segment is its banking business, which offers a range of commercial, retail, wealth management and banking services, and consists primarily of attracting deposits from the general public and investing those deposits, together with borrowings and funds generated from operations, to originate loans in a variety of sectors and to invest in securities. Revenue from the banking business reportable segment consists primarily of interest earned on loans and investment securities. In addition to its banking business reportable segment, the Company has an insurance agency business reportable segment, which consists of insurance-related activities, acting as an independent agent in offering commercial, personal and employee benefits insurance products to individual and commercial clients. Revenue from the insurance agency business consists primarily of commissions on sales of insurance products and services.
184
Results of operations and selected financial information by segment and reconciliation to the Consolidated Financial Statements as of and for the years ended December 31, 2022, 2021, and 2020 were as follows:
As of and for the Year Ended December 31, 2022
Banking
Business Insurance
Agency
Business Other /
Eliminations Total
(In thousands)
Net interest income $ 568,054 $ — $ — $ 568,054
Provision for allowance for loan losses 17,925 — — 17,925
Net interest income after provision for loan losses 550,129 — — 550,129
Noninterest income 78,002 98,814 ( 655 ) 176,161
Noninterest expense 390,880 83,208 ( 4,486 ) 469,602
Income before income tax expense 237,251 15,606 3,831 256,688
Income tax expense 52,521 4,408 — 56,929
Net income $ 184,730 $ 11,198 $ 3,831 $ 199,759
Total assets $ 22,498,175 $ 215,190 $ ( 66,507 ) $ 22,646,858
Total liabilities $ 20,192,632 $ 48,943 $ ( 66,507 ) $ 20,175,068
As of and for the Year Ended December 31, 2021
Banking
Business Insurance
Agency
Business Other /
Eliminations Total
(In thousands)
Net interest income $ 429,827 $ — $ — $ 429,827
Release of allowance for loan losses ( 9,686 ) — — ( 9,686 )
Net interest income after provision for loan losses 439,513 — — 439,513
Noninterest income 96,376 97,168 ( 389 ) 193,155
Noninterest expense 365,410 82,780 ( 4,234 ) 443,956
Income before income tax expense 170,479 14,388 3,845 188,712
Income tax expense 29,994 4,053 — 34,047
Net income $ 140,485 $ 10,335 $ 3,845 $ 154,665
Total assets $ 23,376,521 $ 204,768 $ ( 69,161 ) $ 23,512,128
Total liabilities $ 20,125,218 $ 49,719 $ ( 69,161 ) $ 20,105,776
As of and for the Year Ended December 31, 2020
Banking
Business Insurance
Agency
Business Other /
Eliminations Total
(In thousands)
Net interest income $ 401,251 $ — $ — $ 401,251
Provision for allowance for loan losses 38,800 — — 38,800
Net interest income after provision for loan losses 362,451 — — 362,451
Noninterest income 82,334 96,739 ( 700 ) 178,373
Noninterest expense 431,705 77,806 ( 4,588 ) 504,923
Income before income tax expense 13,080 18,933 3,888 35,901
Income tax expense 7,870 5,293 — 13,163
Net income $ 5,210 $ 13,640 $ 3,888 $ 22,738
Total assets $ 15,831,175 $ 200,216 $ ( 67,201 ) $ 15,964,190
Total liabilities $ 12,547,838 $ 55,501 $ ( 67,201 ) $ 12,536,138
185
25. Parent Company Financial Statements
Condensed financial information relative to Eastern Bankshares Inc.'s (“the parent company”) balance sheets at December 31, 2022 and 2021 and the related statements of income and cash flows for the years ended December 31, 2022, 2021 and 2020 are presented below. The statement of shareholders’ equity is not presented below as the parent company’s shareholders’ equity is that of the consolidated Company.
BALANCE SHEETS
As of December 31,
2022 2021
(In thousands)
Assets
Cash and cash equivalents (1)
$ 126,441 $ 134,671
Goodwill and other intangibles, net 744 744
Deferred income taxes, net 13,182 17,974
Investment in subsidiaries 2,327,521 3,250,133
Other assets 4,557 3,080
Total assets $ 2,472,445 $ 3,406,602
Liabilities and shareholders’ equity
Other liabilities $ 655 $ 250
Total liabilities 655 250
Shareholders’ equity 2,471,790 3,406,352
Total liabilities and shareholders’ equity $ 2,472,445 $ 3,406,602
(1) Includes $ 125.0 million and $ 133.5 that is eliminated in consolidation as of December 31, 2022 and 2021, respectively.
STATEMENTS OF INCOME
For the Year Ended December 31,
2022 2021 2020
(In thousands)
Income
Interest income $ 15 $ — $ —
Total income 15 — —
Expenses
Professional services 899 7,393 1,485
Charitable contributions — — 91,287
Other 3,070 222 151
Total expenses 3,969 7,615 92,923
Loss before income taxes and equity in undistributed income of subsidiaries ( 3,954 ) ( 7,615 ) ( 92,923 )
Income tax expense (benefit) 269 ( 11,344 ) ( 13,933 )
(Loss) income before equity in undistributed income of subsidiaries ( 4,223 ) 3,729 ( 78,990 )
Equity in undistributed income of subsidiaries 203,982 150,936 101,728
Net income $ 199,759 $ 154,665 $ 22,738
186
STATEMENTS OF CASH FLOWS
For the Year Ended December 31,
2022 2021 2020
(In thousands)
Cash flows provided by operating activities
Net income $ 199,759 $ 154,665 $ 22,738
Adjustments to reconcile net income to cash provided by operating activities
Equity in undistributed income of subsidiaries ( 203,982 ) ( 150,936 ) ( 101,728 )
Issuance of common shares donated to the Eastern Bank Foundation — — 91,287
Share-based compensation 10,507 — —
ESOP expense 9,923 9,408 2,351
Change in:
Deferred income taxes, net 4,792 ( 7,157 ) ( 10,817 )
Other, net ( 937 ) ( 388 ) ( 350 )
Net cash provided by operating activities 20,062 5,592 3,481
Cash flows provided by (used in) investing activities
Investment in Eastern Bank — — ( 882,096 )
Cash paid for acquisition, net of cash acquired — ( 640,890 ) —
Return of investments in subsidiary 240,000 140,000 —
Contributions to other equity investments ( 788 ) — —
Net cash provided by (used in) investing activities 239,212 ( 500,890 ) ( 882,096 )
Cash flows (used in) provided by financing activities
Proceeds from issuance of common shares — — 1,792,878
Purchase of shares by ESOP — — ( 149,407 )
Payments for deferred offering costs — — ( 28,552 )
Payment of subordinated debentures assumed in business combination (1)
— ( 36,277 ) —
Payments for shares repurchased under share repurchase plans ( 201,618 ) ( 23,224 ) —
Dividends declared and paid to common shareholders ( 65,886 ) ( 51,564 ) —
Net cash (used in) provided by financing activities ( 267,504 ) ( 111,065 ) 1,614,919
Net (decrease) increase in cash and cash equivalents ( 8,230 ) ( 606,363 ) 736,304
Cash and cash equivalents at beginning of year 134,671 741,034 4,730
Cash and cash equivalents at end of year $ 126,441 $ 134,671 $ 741,034
(1) The Company deposited funds into escrow prior to the Century acquisition date to pay the balance of subordinated debentures assumed in the Century acquisition which was considered to be defeasance of the debt. Accordingly, Century recorded a payable to the Company in the amount of the escrow deposit and the Company recorded a receivable from Century in the same amount. The payable was reclassified to other assets upon acquisition and is reflected as such balance in the summary of net assets acquired included in Note 3 to the Consolidated Financial Statements. Subsequent to the closing of the acquisition and prior to December 31, 2021, the amounts placed in escrow were disbursed to the holders of the subordinated debentures resulting in a full pay-off of the outstanding balance of the debt.
26. Related Parties
The Company has, and expects to have in the future, related party transactions in the ordinary course of business. The transactions include, but are not limited to, lending activities and deposit services with directors and executive officers of the Company and their affiliates. Based on the Company’s assessment, such transactions are consistent with prudent banking practices and are within applicable banking regulations. During the years ended December 31, 2022, 2021 and 2020, no such transactions involved amounts in excess of 5% of the Company’s total shareholders’ equity.
ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE
None.
187
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.