7 unchanged sentences
generally accepted accounting principles.
−Removed: 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, 2023, 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 February 26, 2024 expressed an unqualified opinion thereon.
+Added: 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, 2024, 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 27, 2025 expressed an unqualified opinion thereon.
Basis for Opinion
9 unchanged sentences
We believe that our audits provide a reasonable basis for our opinion.
−Removed: Critical Audit Matter
+Added: Critical Audit Matters
The critical audit matters communicated below are matters arising from the current period audit of the financial statements that were communicated or required to be communicated to the audit committee and that:
5 unchanged sentences
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.
−Removed: 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.
+Added: 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 losses, 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.
−Removed: 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.
−Removed: 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.
−Removed: We tested management’s quantitative model including evaluating the model validation procedures performed over conceptual soundness of model methodology, and with the assistance of EY Specialists, we assessed model governance policies and procedures, as well as the conceptual soundness of the Company’s qualitative factor framework utilized in determining the overall allowance for loan losses.
+Added: Additionally, the Company estimates an allowance for loan losses on an individual basis for loans that do not share similar risk characteristics, based on discounted cash flows or fair value of collateral.
+Added: Auditing the Company’s allowance for loan losses was complex due to the quantitative modeling used, the subjective judgment involved to evaluate management’s assessment of qualitative factors in determining adjustments to the quantitative model output, and the subjective judgment involved to evaluate management’s individual allowance assessments.
+Added: 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, and individual allowance assessments.
+Added: We tested management’s quantitative model including, among other procedures, evaluating the model validation procedures performed over conceptual soundness of model methodology, and with the assistance EY Specialists, we tested management’s quantitative model including an evaluation of the model validation procedures performed over conceptual soundness of model methodology, assessed model governance policies and procedures, and assessed 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.
−Removed: 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.
+Added: We evaluated whether qualitative adjustments were reasonable based on changes in key model data, market conditions, the credit quality and composition of the loan portfolio, and the economic forecast.
We tested whether management’s final qualitative factor weighting was consistent with the external and internal evidence obtained.
−Removed: Further, we performed an independent test over the existence of potential new or contrary information relating to risks impacting the qualitative adjustments to validate that management’s considerations were appropriate.
+Added: We performed an independent test over the existence of potential 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.
−Removed: Goodwill Impairment Assessment of the Company's Reporting Business Reporting Unit
−Removed: Description of the matter The Company’s Goodwill related to the banking business reporting unit totaled $566.2 million as of December 31, 2023.
−Removed: As of December 31, 2023, management determined that goodwill of the banking business reporting unit was not impaired.
−Removed: As described in Note 2 and Note 7 to the consolidated financial statements, the Company evaluates goodwill for impairment at least annually, as of September 30, or more often if warranted, using a quantitative impairment approach.
−Removed: The quantitative impairment test compares the book value of equity for each reporting unit to the fair value of each reporting unit.
−Removed: If the book value exceeds the fair value, an impairment is charged to net income.
−Removed: Specifically, the Company’s annual assessment performed as of September 30, 2023 included a comparison of the banking business’ book value to the implied fair value using an average of the income and market approaches.
−Removed: The Company performed a qualitative assessment as of December 31, 2023 to update their goodwill impairment assessment of the banking business.
−Removed: Auditing the Company’s goodwill impairment assessment of the banking business unit was complex due to the significant estimation involved in determining the fair value of the business unit.
−Removed: In particular, the fair value was sensitive to certain assumptions used by management to develop the projected financial information used in the income approach, including the terminal forecasted net interest income assumption.
−Removed: 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 goodwill impairment evaluation process, which included, among others, controls over the appropriateness of the methodology, management’s evaluation and oversight of external specialists, and management’s identification and review of significant assumptions utilized in the quantitative impairment test.
−Removed: With the assistance of EY Specialists we tested management’s quantitative impairment assessment including evaluating the impairment methodology, performing a sensitivity analysis to identify significant assumptions, independently testing a selection of significant assumptions used in the model, and independently testing the completeness and accuracy of the Company’s fair value determination utilized in the goodwill impairment test.
−Removed: Additionally, for both the annual impairment test as of September 30, 2023 and the qualitative impairment assessment performed as of December 31, 2023, we have compared the significant assumptions used by management to recent financial performance, the company's peer group and economic trends.
+Added: To test the allowance on loans individually assessed for impairment among other procedures, on a sample basis we assessed credit risk-rating assignments, evaluated the fair value of collateral, and involved EY specialists to evaluate assumptions and fair value of certain collateral.
+Added: Fair Value of Acquired Loans and Core Deposit Intangible Recognized as Part of the Cambridge Bancorp, Inc.
+Added: Description of the Matter As described in Note 3 to the consolidated financial statements, the Company acquired Cambridge Bancorp, Inc.
+Added: (Cambridge) on July 12, 2024.
+Added: The transaction has been accounted for as a business combination and accordingly, the assets acquired and liabilities assumed from Cambridge were recorded at fair value as of the merger date.
+Added: The fair value of loans acquired from Cambridge was approximately $3.65 billion as of July 12, 2024.
+Added: As disclosed by the Company, the fair value of acquired loans 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.
+Added: Additionally, the Company recognized a core deposit intangible asset of approximately $115 million as of July 12, 2024.
+Added: The fair value of the core deposit intangible asset was determined based on projected cash flows, discounted at a rate commensurate with market participants.
+Added: Auditing the Company’s estimates of the fair value of acquired loans and core deposit intangible asset was complex due to the judgment required by management in determining the discount rates and prepayment rates used in the discounted cash flow methodology for the fair value of acquired loans and the discount rate, projected deposit attrition rates, deposit account servicing costs, and the cost of alternate funding sources assumptions for the fair value of the core deposit intangible asset.
+Added: This required a high degree of auditor judgment and effort in performing procedures and evaluating audit evidence obtained related to the judgments made by management, and required the use of professionals with specialized skill and knowledge.
+Added: 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 process for estimating the acquired loans and core deposit intangible asset fair values, including management’s controls over completeness and accuracy of key inputs and assumptions used in the discounted cash flow methodology, including loan and deposit data.
+Added: To test the estimated fair value of acquired loans, our audit procedures included, among others, involving EY specialists to assist us in testing management’s methodology and significant assumptions used in measuring the fair value of the acquired loan portfolio.
+Added: We involved our specialists to test, on a sample basis, the determination and application of discount rates and prepayment rates by comparing management’s selected assumptions to independently developed ranges based on third party market data.
+Added: We tested, on a sample basis, completeness and accuracy of the underlying loan data provided by management that was used in the fair value calculation.
+Added: On a sample basis, we performed independent comparative calculations of the fair value adjustment to the acquired loans.
+Added: To test the estimated fair value of the core deposit intangible asset, our audit procedures included, among others, involving EY specialists to assist us in testing management’s methodology and significant assumptions used in measuring the fair value of the core deposit intangible.
+Added: We involved our specialists to test the determination and application of discount rate, projected deposit attrition rates, deposit account servicing costs, and cost of alternate funding sources assumptions by comparing management’s selected assumptions to independently developed ranges based on third party market data.
+Added: Additionally, we tested completeness and accuracy of the underlying deposit data provided by management that was used in the fair value calculation.
+Added: Lastly, we performed an independent comparative calculation of the core deposit intangible asset fair value.
/s/ Ernst & Young LLP
15 unchanged sentences
Loans held for sale 372 1,124
−Removed: Commercial and industrial 3,034,068 3,150,946
−Removed: Commercial real estate 5,457,349 5,155,323
−Removed: Commercial construction 386,999 336,276
−Removed: Business banking 1,085,763 1,090,492
−Removed: Residential real estate 2,565,485 2,460,849
−Removed: Consumer home equity 1,208,231 1,187,547
−Removed: Other consumer 235,533 194,098
Total loans 18,079,084 13,973,428
Allowance for loan losses ( 228,952 ) ( 148,993 )
−Removed: Unamortized premiums, net of unearned discounts and deferred fees, net of costs ( 25,068 ) ( 13,003 )
+Added: Unearned discounts and deferred fees, net ( 300,730 ) ( 25,068 )
Net loans 17,549,402 13,799,367
6 unchanged sentences
Other assets 667,473 536,267
−Removed: Assets of discontinued operations — 128,219
Total assets $ 25,557,880 $ 21,133,278
7 unchanged sentences
Borrowed funds:
−Removed: Short-term Federal Home Loan Bank advances 95 691,297
Escrow deposits of borrowers 27,721 21,978
Interest rate swap collateral funds 48,590 8,500
−Removed: Long-term Federal Home Loan Bank advances 17,643 12,787
+Added: Federal Home Loan Bank advances 17,589 17,738
Total borrowed funds 93,900 48,216
Other liabilities 560,394 513,990
−Removed: Liabilities of discontinued operations — 34,930
Total liabilities 21,945,913 18,158,423
17 unchanged sentences
Interest and fees on loans $ 808,041 $ 652,095 $ 476,041
−Removed: Taxable interest and dividends on available for sale securities 101,233 118,690 58,312
−Removed: Non-taxable interest and dividends on available for sale securities 5,736 7,179 7,376
+Added: Taxable interest and dividends on securities 90,582 101,233 118,690
+Added: Non-taxable interest and dividends on securities 5,766 5,736 7,179
Interest on federal funds sold and other short-term investments 42,377 37,395 3,271
5 unchanged sentences
Net interest income 607,597 550,409 568,054
−Removed: Provision for (release of) allowance for loan losses 20,052 17,925 ( 9,686 )
−Removed: Net interest income after provision for (release of) allowance for loan losses 530,357 550,129 439,513
−Removed: Noninterest (loss) income:
−Removed: Service charges on deposit accounts 28,631 30,392 24,271
+Added: Provision for allowance for loan losses 67,380 20,052 17,925
+Added: Net interest income after provision for allowance for loan losses 540,217 530,357 550,129
+Added: Noninterest income (loss):
Trust and investment advisory fees 46,126 24,264 23,593
+Added: Service charges on deposit accounts 32,004 28,631 30,392
Debit card processing fees 14,177 13,469 12,644
3 unchanged sentences
(Losses) gains on sales of mortgage loans held for sale, net ( 920 ) ( 507 ) 248
−Removed: (Losses) gains on sales of securities available for sale, net ( 333,170 ) ( 3,157 ) 1,166
+Added: Losses on sales of securities available for sale, net ( 16,798 ) ( 333,170 ) ( 3,157 )
Other 36,834 21,457 17,783
−Removed: Total noninterest (loss) income ( 237,753 ) 76,750 97,437
+Added: Total noninterest income (loss) 123,917 ( 237,753 ) 76,750
Noninterest expense:
4 unchanged sentences
Marketing 7,824 7,592 9,294
−Removed: Loan expenses 4,466 6,384 9,114
FDIC insurance 13,866 21,874 6,250
−Removed: Amortization of core deposit intangible asset 1,804 1,198 219
+Added: Amortization of other intangible assets 14,569 1,804 1,198
Other 27,793 25,610 32,622
Total noninterest expense 508,368 418,602 388,649
−Removed: (Loss) income from continuing operations before income tax expense ( 125,998 ) 238,230 175,995
−Removed: Income tax (benefit) expense ( 63,309 ) 51,719 30,464
−Removed: Net (loss) income from continuing operations $ ( 62,689 ) $ 186,511 $ 145,531
+Added: Income (loss) from continuing operations before income tax expense 155,766 ( 125,998 ) 238,230
+Added: Income tax expense (benefit) 36,205 ( 63,309 ) 51,719
+Added: Net income (loss) from continuing operations $ 119,561 $ ( 62,689 ) $ 186,511
Net income from discontinued operations — 294,866 13,248
1 unchanged sentence
Basic earnings per share
−Removed: Basic (loss) earnings per share from continuing operations $ ( 0.39 ) $ 1.13 $ 0.85
+Added: Basic earnings (loss) per share from continuing operations $ 0.66 $ ( 0.39 ) $ 1.13
Basic earnings per share from discontinued operations — 1.82 0.08
1 unchanged sentence
Diluted earnings per share:
−Removed: Diluted (loss) earnings per share from continuing operations $ ( 0.39 ) $ 1.13 $ 0.85
+Added: Diluted earnings (loss) per share from continuing operations $ 0.66 $ ( 0.39 ) $ 1.13
Diluted earnings per share from discontinued operations — 1.82 0.08
23 unchanged sentences
Balance at December 31, 2021 186,305,332 $ 1,863 $ 1,835,241 $ 1,768,653 $ ( 56,696 ) $ ( 142,709 ) $ 3,406,352
+Added: Cumulative effect accounting adjustment (1)
+Added: — — — ( 20,098 ) — ( 20,098 )
Dividends to common shareholders (2)
+Added: — — — ( 66,539 ) — — ( 66,539 )
Repurchased common stock ( 10,112,272 ) ( 101 ) ( 201,517 ) — — — ( 201,618 )
Issuance of restricted stock awards 31,559 1 ( 1 ) — — — —
+Added: Unvested restricted stock awards forfeited and subsequently cancelled ( 52,546 ) ( 1 ) 1 — — —
+Added: Share-based compensation — — 10,507 — — — 10,507
Net income — — — 199,759 — — 199,759
5 unchanged sentences
Dividends to common shareholders (2)
−Removed: Repurchased common stock ( 10,112,272 ) ( 101 ) ( 201,517 ) — — — ( 201,618 )
+Added: — — — ( 67,020 ) — — ( 67,020 )
Issuance of restricted stock awards 47,820 1 ( 1 ) — — — —
−Removed: Unvested restricted stock awards forfeited and subsequently cancelled ( 52,546 ) ( 1 ) 1 —
+Added: Issuance of common stock under share-based compensation arrangements (4)
+Added: 207,100 4 ( 1,400 ) ( 1,396 )
Share-based compensation — — 16,513 — — — 16,513
Net income — — — 232,177 — — 232,177
−Removed: Other comprehensive loss, net of tax — — — — ( 866,496 ) — ( 866,496 )
+Added: Other comprehensive income, net of tax — — — — 314,840 — 314,840
ESOP shares committed to be released — — 2,188 — — 4,941 7,129
Balance at December 31, 2023 176,426,993 1,767 1,666,441 2,047,754 ( 608,352 ) ( 132,755 ) 2,974,855
−Removed: Cumulative effect accounting adjustment (2)
−Removed: — — — 822 — — 822
Dividends to common shareholders (2)
+Added: — — — ( 82,812 ) — — ( 82,812 )
+Added: Repurchased common stock ( 1,744,824 ) ( 17 ) ( 27,666 ) — — — ( 27,683 )
Issuance of restricted stock awards 56,352 1 ( 1 ) — — — —
+Added: Restricted stock awards cancelled (5)
+Added: ( 18,513 ) ( 3 ) ( 235 ) — — — ( 238 )
Issuance of common stock under share-based compensation arrangements (4)
4 unchanged sentences
ESOP shares committed to be released — — 2,443 — — 4,913 7,356
+Added: Merger consideration:
+Added: Common stock issued for acquisition 38,769,562 388 576,116 — — — 576,504
+Added: Stock issuance costs — — ( 941 ) — — — ( 941 )
+Added: Cambridge Bancorp restricted share awards converted to restricted share awards of the Company upon merger close (6)
+Added: 118,693 1 1,052 — — — 1,053
+Added: Pre-merger service credit for restricted share units (7)
+Added: — — 3,030 — — — 3,030
Balance at December 31, 2024 213,909,472 $ 2,141 $ 2,237,494 $ 2,084,503 $ ( 584,329 ) $ ( 127,842 ) $ 3,611,967
1 unchanged sentence
Refer to Note 5, “Loans and Allowance for Credit Losses” for additional discussion.
+Added: (2) The Company declared cumulative cash dividends of $ 0.45 , $ 0.41 , and $ 0.40 per share of common stock during the years ended December 31, 2024, 2023, and 2022, respectively.
(3) Represents gross transition adjustment amount of $ 1.1 million, net of taxes of $ 0.3 million, to reflect the cumulative impact on retained earnings pursuant to the Company’s adoption of Accounting Standards Update 2022-02.
Refer to Note 5, “Loans and Allowance for Credit Losses” for additional discussion.
−Removed: (3) Represents shares issued, net of employee tax withheld, during the year ended December 31, 2023 upon the vesting of restricted stock units.
+Added: (4) Represents shares issued, net of employee tax withheld, upon the vesting of restricted stock units.
Refer to Note 16, “Share-Based Compensation” for additional discussion.
+Added: (5) Includes 15,487 restricted stock award shares cancelled upon vesting for employee payroll tax withholding and 3,026 restricted stock award shares cancelled upon forfeiture.
+Added: Shares withheld relate to awards issued by Cambridge Bancorp to its employees which were converted to awards of the Company upon completion of the Company' merger with Cambridge Bancorp effective July 12, 2024 ( “ the merger ” ).
+Added: Refer to Note 3, “Mergers and Acquisitions” within the Notes to the Unaudited Consolidated Financial Statements included in Part II, Item 8 in this Annual Report on Form 10-K for additional discussion.
+Added: (6) The Company issued 118,693 restricted stock award shares with a fair value of $ 1.1 million as part of the purchase consideration for the merger.
+Added: Refer to Note 3, “Mergers and Acquisitions” for additional discussion.
+Added: (7) Represents credit for service for former employees of Cambridge Bancorp retained following the merger related to restricted share unit awards converted to Company restricted share units at the merger date of July 12, 2024.
+Added: Refer to Note 3, “Mergers and Acquisitions” for additional discussion.
The accompanying notes are an integral part of these Consolidated Financial Statements.
4 unchanged sentences
Operating activities
−Removed: Net (loss) income from continuing operations $ ( 62,689 ) $ 186,511 $ 145,531
+Added: Net income (loss) from continuing operations $ 119,561 $ ( 62,689 ) $ 186,511
Net income from discontinued operations — 294,866 13,248
1 unchanged sentence
Adjustments to reconcile net income to net cash provided by operating activities
−Removed: Provision for (release of) allowance for loan losses 20,052 17,925 ( 9,686 )
+Added: Provision for allowance for loan losses 67,380 20,052 17,925
Depreciation and amortization 27,030 12,295 11,985
−Removed: Amortization (accretion) of of deferred loan fees and premiums, net 6,445 ( 1,441 ) ( 27,991 )
−Removed: Deferred income tax (benefit) expense ( 18,267 ) 5,262 ( 5,663 )
−Removed: Amortization of investment security premiums and discounts, net 6,281 18,274 16,713
+Added: (Accretion) amortization of deferred loan fees and premiums, net ( 13,557 ) 6,445 ( 1,441 )
+Added: Deferred income tax expense (benefit) 36,059 ( 18,267 ) 5,262
+Added: Amortization of investment security premiums and discounts 4,539 6,281 18,274
Right-of-use asset amortization 11,277 11,348 11,432
1 unchanged sentence
Increase in cash surrender value of bank-owned life insurance ( 4,326 ) ( 3,912 ) ( 3,699 )
−Removed: Loss (gain) on life insurance benefits — 663 ( 1,813 )
−Removed: Loss (gain) on sales of securities available for sale, net 333,170 3,157 ( 1,166 )
−Removed: (Gain) loss on sales of bank premises and equipment, net — ( 1,412 ) 4,715
−Removed: Loss on lease termination/modification, net 395 593 2,582
+Added: Loss on life insurance benefits — — 663
+Added: Loss on sales of securities available for sale, net 16,798 333,170 3,157
+Added: Net loss (gain) on bank premises and equipment 2,871 — ( 1,412 )
+Added: Net loss on lease right-of-use assets 4,685 395 593
Accretion of gains from terminated interest rate swaps — ( 46 ) ( 10,193 )
Employee Stock Ownership Plan expense 7,356 7,129 9,923
−Removed: Loss on sales of commercial loans 2,738 — —
+Added: Realized loss on sales of commercial loans (1)
Proceeds from sale of commercial loan transferred to held for sale — 22,126 —
+Added: Gain on sale of other equity investment ( 9,291 ) — —
Other ( 32 ) 25 17
Loans held for sale 784 3,403 ( 3,354 )
−Removed: Prepaid pension expense 4,260 4,338 1,130
+Added: Prepaid pension (benefit) expense ( 10 ) 4,260 4,338
Other assets ( 61,851 ) ( 14,394 ) 5,431
14 unchanged sentences
Distributions from other equity investments 387 362 1,170
+Added: Proceeds from sale of other equity investment 9,958 — —
Proceeds from life insurance policies — — 20,446
−Removed: Net (increase) decrease in outstanding loans, excluding loan purchases and sales ( 586,584 ) ( 926,255 ) 380,807
+Added: Net cash acquired in business combination 24,879 — —
+Added: Net increase in outstanding loans, excluding loan purchases and sales ( 209,088 ) ( 586,584 ) ( 926,255 )
Proceeds from sales of commercial loans held for investment — 189,296 —
Purchases of loans — ( 31,980 ) ( 380,234 )
−Removed: Acquisitions, net of cash and cash equivalents acquired — — ( 9,085 )
Purchased banking premises and equipment ( 13,539 ) ( 8,140 ) ( 8,627 )
Proceeds from sale of bank premises and equipment 15,116 — 17,313
−Removed: Proceeds from sale of other real estate owned — — 125
Net cash provided by (used in) investing activities - continuing operations 1,059,397 1,911,760 ( 1,063,255 )
2 unchanged sentences
Financing activities
−Removed: Net (decrease) increase in demand, savings, interest checking, and money market investment deposit accounts ( 2,462,797 ) ( 1,751,953 ) 1,155,868
−Removed: Net increase (decrease) in time deposits 1,084,655 1,098,001 ( 58,144 )
+Added: Net decrease in demand, savings, interest checking, and money market investment deposit accounts ( 386,830 ) ( 2,462,797 ) ( 1,751,953 )
+Added: Net increase in time deposits 208,515 1,084,655 1,098,001
Net (decrease) increase in borrowed funds (2)
−Removed: Repayment of acquired subordinated debentures (1)
( 739,949 ) ( 692,612 ) 706,550
Payments for repurchases of common stock ( 27,683 ) — ( 201,618 )
+Added: Stock issuance costs ( 941 ) — —
Dividends declared and paid to common shareholders ( 82,541 ) ( 66,671 ) ( 65,886 )
−Removed: Net cash (used in) provided by financing activities - continuing operations ( 2,137,425 ) ( 214,906 ) 989,239
+Added: Net cash used in financing activities - continuing operations ( 1,029,429 ) ( 2,137,425 ) ( 214,906 )
Net cash used in financing activities - discontinued operations — ( 961 ) ( 668 )
−Removed: Net cash (used in) provided by financing activities ( 2,138,386 ) ( 215,574 ) 988,976
+Added: Net cash used in financing activities ( 1,029,429 ) ( 2,138,386 ) ( 215,574 )
Net increase (decrease) in cash, cash equivalents, and restricted cash 313,804 523,571 ( 1,062,287 )
7 unchanged sentences
Net increase in capital commitments relating to low income housing tax credit projects $ 8,963 $ 102,001 $ 55,233
−Removed: Maturity of acquired securities sold under agreements to repurchase (2)
−Removed: Net decrease in operating lease right of use assets and operating lease liabilities relating to lease remeasurements 3,881 14,836 —
−Removed: (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 a defeasance of the debt.
−Removed: 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.
−Removed: The payable was reclassified to other assets upon acquisition and is reflected as such balance in the summary of net assets acquired.
−Removed: 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.
−Removed: (2) Includes non-cash item representing maturity of acquired securities sold under agreements to repurchase which were converted to deposits upon maturity.
+Added: Net increase (decrease) in operating lease right of use assets and operating lease liabilities relating to lease remeasurements 5,492 ( 3,881 ) ( 14,836 )
+Added: (1) Excludes the mark-to-market adjustment related to one commercial and industrial loan transferred to held for sale during the year ended December 31, 2023 which is included in the change in loans held for sale.
+Added: (2) Includes the repayment of FHLB advances assumed in connection with the Company’s merger with Cambridge Bancorp.
The accompanying notes are an integral part of these Consolidated Financial Statements.
11 unchanged sentences
On October 31, 2023, the Company completed its sale of its insurance agency business to Gallagher.
−Removed: Substantially all of the historical results of our previously reported insurance agency business segment have been reflected as discontinued operations in our Consolidated Financial Statements for all periods presented herein, including, as of December 31, 2022 and 2021, the assets and liabilities associated with the discontinued operations being classified as assets and liabilities of discontinued operations in our Consolided Balance Sheets.
Refer to Note 23, “Discontinued Operations” for further discussion regarding discontinued operations.
1 unchanged sentence
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”).
−Removed: The Company and the activities of the Bank and its subsidiaries are also subject to various Massachusetts, New Hampshire and Rhode Island business and banking regulations and, with regard to Eastern Insurance Group and through October 31, 2023, applicable insurance regulations.
+Added: 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 trust-related regulations.
Basis of Presentation
2 unchanged sentences
All intercompany accounts and transactions have been eliminated in consolidation.
−Removed: Certain previously reported amounts have been reclassified to conform to the current year’s presentation which includes:
−Removed: • certain loan servicing-related costs have been reclassified from professional services to loan expense;
−Removed: • operational losses have been reclassified to other non-interest expense.
−Removed: As a result of the decision to sell substantially all of the assets and transfer certain liabilities of Eastern Insurance Group, the Company reclassified certain amounts previously reported including:
−Removed: • certain assets and liabilities previously reported in the insurance agency business were reclassified to assets and liabilities of discontinued operations, respectively, on the Consolidated Balance Sheets;
−Removed: • certain components of noninterest income and noninterest expense, including the associated income tax effects, previously reported in the insurance agency business were reclassified to net income from discontinued operations on the Consolidated Statements of Income;
−Removed: • certain operating, investing, and financing cash flows previously reported on their applicable lines within the Consolidated Statements of Cash Flows were reclassified to cash flows used in/provided by operating activities of, investment activities of and financing activities of discontinued operations, respectively.
+Added: Certain previously reported amounts have been reclassified to conform to the current year’s presentation.
Summary of Significant Accounting Policies
2 unchanged sentences
Actual results could differ from those estimates based on changing conditions, including economic conditions and future events.
−Removed: 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 the core deposit intangible.
+Added: 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 intangible assets.
Cash and Cash Equivalents
3 unchanged sentences
Equity securities are measured at fair value with changes in the fair value recognized through net income.
−Removed: 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.
+Added: Debt securities that are bought and held principally for the purpose of resale in the near term are classified as trading securities
+Added: 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.
19 unchanged sentences
Gains and losses on sales of securities are recognized at the time of sale on the specific-identification basis.
−Removed: 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.
−Removed: Consideration was given to the length of time and the extent to which the fair value was less than cost, current
−Removed: 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.
−Removed: 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.
−Removed: 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.
15 unchanged sentences
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.
−Removed: 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.
+Added: 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 and unamortized premiums and unearned discounts 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.
3 unchanged sentences
Loans Individually Assessed for Impairment
−Removed: ASU 2016-13 indicates that a loan should be measured for impairment individually if that loan shares no similar risk characteristics with other loans.
−Removed: For the Company, loans which have been identified as those to be individually assessed for
−Removed: impairment under CECL include loans that do not share similar risk characteristics with other loans in the corresponding reserve segment.
+Added: ASC 326 indicates that a loan should be measured for impairment individually if that loan shares no similar risk characteristics with other loans.
+Added: For the Company, loans which have been identified as those to be individually assessed for 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:
2 unchanged sentences
• Loans with a risk rating of 12 under the Company’s risk rating scale, substandard (well-defined weakness) or worse;
−Removed: • Loans to borrowers actively involved in bankruptcy proceeds;
+Added: • Loans to borrowers actively involved in bankruptcy proceedings;
• Loans that have been partially charged-off.
1 unchanged sentence
Management considers a loan to be collateral-dependent when foreclosure of the underlying collateral is probable.
−Removed: 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.
+Added: In addition, in accordance with ASC 326, 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.
Modifications of Loans to Borrowers Experiencing Financial Difficulty
7 unchanged sentences
Accordingly, upon adoption, commercial loan TDRs existing at that time which were measured using a discounted cash flow methodology and all residential real estate and consumer home equity loan TDRs were transitioned to the applicable segment of loans collectively evaluated for impairment based upon their risk characteristics.
−Removed: Commercial loan TDRs determined to be collateral dependent continue to be assessed for impairment on an individual basis.
+Added: Those commercial loans that were determined to be TDRs under previously effective accounting guidance, and which were determined to be collateral dependent, continue to be assessed for impairment on an individual basis.
Prior to the Company’s adoption of ASU 2022-02, in cases where a borrower was experiencing financial difficulties and the Company made certain concessionary modifications to contractual terms, the loan was classified as a TDR.
7 unchanged sentences
In such an instance, any shortfall between the value of the collateral and the book value of the loan was determined by measuring the recorded investment in the loan against the fair value of the collateral less costs to sell.
−Removed: Refer to Note 4, “Loans and Allowance for Credit Losses” for additional information regarding the Company’s measurement of the allowance for loan losses as of December 31, 2023 and information regarding the Company’s TDR loans as of December 31, 2022 and for the year then ended.
+Added: Refer to Note 5, “Loans and Allowance for Credit Losses” for additional information regarding the Company’s measurement of the allowance for loan losses as of December 31, 2024 and 2023 and information regarding the Company’s TDR loans for the year ended December 31, 2022.
Purchased Credit-Deteriorated Loans
5 unchanged sentences
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.
−Removed: 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).
+Added: 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., modification due to financial difficulty, charge-offs, bankruptcy).
Allowance for Credit Losses
−Removed: 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.
−Removed: 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.
−Removed: Such factors included trends in economic conditions, loan growth, credit underwriting policy exceptions, regulatory and audit findings, and peer comparisons, among others.
−Removed: 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.
12 unchanged sentences
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.
−Removed: 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.
+Added: For the 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.
21 unchanged sentences
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.
−Removed: Refer to Note 4, “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, 2023 and 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).
+Added: 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, 2024 and 2023 and comparative loan modification information for which ASC 310, “Receivables” was applied (i.e., prior to the Company’s adoption of ASU 2022-02) for the year ended December 31, 2022.
Mortgage Banking Activities
8 unchanged sentences
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.
−Removed: 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.
+Added: 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
+Added: equipment auction or liquidation values, income capitalization, or a combination of income capitalization and comparable sales.
As of December 31, 2024 and 2023, the Company held no OREO.
9 unchanged sentences
Banking premises and equipment held for sale are carried at the lower of cost or estimated fair value, less estimated costs to sell.
−Removed: Goodwill and Core Deposit Intangible
+Added: Goodwill and Other Intangible Assets
Acquisitions of businesses are accounted for using the acquisition method of accounting.
2 unchanged sentences
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.
−Removed: The Company evaluates goodwill for impairment at least annually, as of September 30, or more often if warranted, using a quantitative impairment approach.
+Added: The Company evaluates goodwill for impairment at least annually, as of November 30, or more often if warranted, using a quantitative impairment approach.
+Added: Previously, the Company’s annual evaluation of its goodwill for impairment was performed on September 30 of each year.
+Added: Refer to Note 8, “Goodwill and Other Intangible Assets” for additional discussion of the change in impairment assessment date.
The quantitative impairment test compares the book value to the fair value of each reporting unit.
1 unchanged sentence
Management has identified one reporting unit for purposes of testing goodwill for impairment which is referred to as “the banking business.”
−Removed: The Company’s other intangible asset, which is a core deposit intangible, a definite-lived intangible asset, is stated at cost less accumulated amortization.
−Removed: The Company evaluates its core deposit intangible asset for impairment whenever events or changes in circumstances indicate that the carrying value of the asset may not be fully recovered.
+Added: Other intangible assets, all of which are definite-lived, are stated at cost less accumulated amortization.
+Added: 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.
−Removed: The Company amortizes its core deposit intangible over its estimated useful life.
−Removed: The original estimated useful life of the core deposit identifiable intangible asset was ten years .
−Removed: The Company reassesses the useful life of its core deposit intangible asset at least annually, or more frequently based on specific events or changes in circumstances.
+Added: The Company amortizes other intangible assets over their respective estimated useful lives.
+Added: The estimated useful lives of core deposit identifiable intangible assets fall within a range of five to seven years and the estimated useful lives of the customer list and trade name intangible assets from the Cambridge Bancorp (“Cambridge”) merger are eleven and five years , respectively.
+Added: 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
7 unchanged sentences
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.
−Removed: 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.
+Added: Contribution credits equal to a percentage of
+Added: 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.
3 unchanged sentences
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.
−Removed: Under the Company’s non-Qualified Benefit Equalization Plan (“BEP”), which is described further below, benefits are generally only payable as a lump sum, which is equal to the sum of the actuarial equivalent of their frozen benefit
−Removed: under the final average earnings plan design, plus their cash balance account.
+Added: Under the Company’s non-Qualified Benefit Equalization Plan (“BEP”), which is described further below, 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.
The Company’s annual contribution to the plan is based upon standards established by the Pension Protection Act.
9 unchanged sentences
Effective December 31, 2020, the Company closed the ODRCP to new participants and froze benefit accruals for active participants.
−Removed: Plan assets are invested in various investment funds and held at fair value which generally represents observable market prices.
+Added: In connection with the Company’s merger with Cambridge, the Company acquired Cambridge’s post-retirement health care plan.
+Added: Benefits for the postretirement health care plan are based on years of service.
+Added: Expenses for the postretirement health care plan are recognized over the employee's service life utilizing the projected unit credit actuarial cost method.
+Added: Effective November 7, 2019, the postretirement health care plan was frozen for employees hired after that date.
+Added: The frozen health care plan is not accruing and is only in payout status.
+Added: Defined Benefit 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.
−Removed: The actuarial cost method used to compute the pension liabilities and related expense is the projected unit credit method.
+Added: The actuarial cost method used to compute the pension liabilities and related expense is the traditional 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).
4 unchanged sentences
The amortization of actuarial gains and losses for the DB SERP and ODRCP is 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.
−Removed: 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.
+Added: The amortization of actuarial gains and losses for the Defined Benefit Plan 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.
2 unchanged sentences
The Company has an employee tax deferred incentive plan (“401(k) plan”) under which the Company makes voluntary contributions within certain limitations.
−Removed: All employees who meet specified age and length of service requirements are eligible to participate in the 401(k) plan.
+Added: All employees who meet specified age and length of service requirements are
+Added: eligible to participate in the 401(k) plan.
The amount contributed by the Company is included in salaries and employee benefits expense.
4 unchanged sentences
Effective December 31, 2021, the Company closed the DC SERP to new participants and froze benefit accruals for active participants.
+Added: The total amount due to participants under this plan is included in other liabilities on the Company’s Consolidated Balance Sheets.
Deferred Compensation
−Removed: The Company sponsors three plans which allow for elective compensation deferrals by directors, former trustees, and certain senior-level employees.
+Added: The Company sponsors four 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.
1 unchanged sentence
The Company purchases and sells investments which track the deemed investment choices, so that it has available funds to meet its payment liabilities.
−Removed: 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.
+Added: 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.
22 unchanged sentences
The primary beneficiary analysis is a qualitative analysis based on power and economics.
−Removed: 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.
+Added: 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
+Added: 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.
7 unchanged sentences
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.
−Removed: Changes in fair value are
−Removed: recorded in noninterest income in the Consolidated Statements of Income.
+Added: 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.
20 unchanged sentences
Other tax credit investment projects are accounted for using either the cost method or equity method.
−Removed: Advertising Costs
−Removed: All advertising costs are expensed in the period in which they are incurred.
−Removed: Advertising costs were not significant for any period presented.
Trust Operations
7 unchanged sentences
Derivative instruments are carried at fair value in the Company’s Consolidated Financial Statements.
−Removed: The accounting for changes in the fair value of a derivative instrument is determined by whether it has been designated and qualifies
−Removed: as part of a hedging relationship, and further, by the type of hedging relationship.
+Added: 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:
29 unchanged sentences
The Company makes the decision on whether to renew an option to extend a lease by considering various factors.
−Removed: The Company will recognize an adjustment to its ROU asset and lease liability when lease agreements are
−Removed: amended and executed.
+Added: 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.
6 unchanged sentences
GAAP states that the accounting for share repurchases shall conform to state law where applicable.
−Removed: The Company’s most recent authorized program expired during the third quarter of 2023.
Earnings Per Share
7 unchanged sentences
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.
−Removed: The Company has determined that its CODM is its Chair and Chief Executive Officer.
+Added: The Company has determined that its CODM is its Executive Chair.
The Company has one reportable segment:
2 unchanged sentences
Relevant standards that were recently issued but not yet adopted as of December 31, 2024:
−Removed: In March 2023, the FASB issued ASU 2023-02, Investments–Equity Method and Joint Ventures (Topic 323):
−Removed: Accounting for Investments in Tax Credit Structures Using the Proportional Amortization Method (“ASU 2023-02”).
−Removed: This update permits reporting entities to elect to account for their tax equity investments, regardless of the tax credit program from which the income tax credits are received, using the proportional amortization method if the following conditions are met:
−Removed: It is probable that the income tax credits allocable to the tax equity investor will be available.
−Removed: The tax equity investor does not have the ability to exercise significant influence over the operating and financial policies of the underlying project.
−Removed: Substantially all of the projected benefits are from income tax credits and other income tax benefits.
−Removed: Projected benefits include income tax credits, other income tax benefits, and other non-income-tax-related benefits.
−Removed: The projected benefits are determined on a discounted basis, using a discount rate that is consistent with the cash flow assumptions used by the tax equity investor in making its decision to invest in the project.
−Removed: The tax equity investor’s projected yield based solely on the cash flows from the income tax credits and other income tax benefits is positive.
−Removed: The tax equity investor is a limited liability investor in the limited liability entity for both legal and tax purposes, and the tax equity investor’s liability is limited to its capital investment.
−Removed: Under existing accounting standards, the proportional amortization method is allowable only for equity investments in low-income-housing tax credit structures.
−Removed: Under the proportional amortization method, an entity amortizes the initial cost of the investment in proportion to the income tax credits and other income tax benefits received and recognizes the net amortization and income tax credits and other income tax benefits in the income statement as a component of income tax expense (benefit).
−Removed: Updates made by ASU 2023-02 allow a reporting entity to make an accounting policy election to apply the proportional amortization method on a tax-credit-program-by-tax-credit-program basis.
−Removed: The Company had previously made an accounting
−Removed: policy election to account for its investments in low-income-housing tax credit investments using the proportional amortization method.
−Removed: This election was made upon the Company’s adoption of ASU 2014-01, Investments–Equity Method and Joint Ventures (Topic 323):
−Removed: Accounting for Investments in Qualified Affordable Housing Projects , which introduced the option to apply proportional amortization to low-income-housing tax credit investments .
−Removed: For public business entities, the amendments in ASU 2023-02 are effective for fiscal years beginning after December 15, 2023, including interim periods within those fiscal years.
−Removed: Early adoption is permitted for all entities in an interim period.
−Removed: The Company adopted this standard on January 1, 2024 using the modified retrospective method.
−Removed: The adoption of this standard did not have a material impact on the Company’s Consolidated Financial Statements.
In October 2023, the FASB issued ASU 2023-06, Disclosure Improvements–Codification Amendments in Response to the SEC’s Disclosure Update and Simplification Initiative (“ASU 2023-06”) .
The amendments in this update modify the disclosure or presentation requirements for a variety of topics in the codification.
−Removed: Certain amendments represent clarifications to or technical corrections of the current requirements.
+Added: Certain amendments represent
+Added: clarifications to or technical corrections of the current requirements.
The following is a summary of the topics included in the update and which pertain to the Company:
13 unchanged sentences
The Company expects the adoption of this standard will not have a material impact on its Consolidated Financial Statements.
−Removed: In November 2023, the FASB issued ASU 2023-07, Segment Reporting (Topic 280):
−Removed: Improvements to Reportable Segment Disclosures .
−Removed: The amendments in this update are intended to improve reportable segment disclosure requirements, primarily through enhanced disclosures about significant segment expenses.
−Removed: The amendments in this update:
−Removed: Require that a public entity disclose, on an annual and interim basis, significant segment expenses that are regularly provided to the CODM and included within each reported measure of segment profit or loss (collectively referred to as the “significant expense principle”).
−Removed: Require that a public entity disclose, on an annual and interim basis, an amount for other segment items by reportable segment and a description of its composition.
−Removed: The other segment items category is the difference between segment revenue less the segment expenses disclosed under the significant expense principle and each reported measure of segment profit or loss.
−Removed: Require that a public entity provide all annual disclosures about a reportable segment’s profit or loss and assets currently required by ASC 280, Segment Reporting in interim periods.
−Removed: Clarify that if the CODM uses more than one measure of a segment’s profit or loss in assessing segment performance and deciding how to allocate resources, a public entity may report one or more of those additional measures of segment profit.
−Removed: However, at least one of the reported segment profit or loss measures (or the single reported measure, if only one is disclosed) should be the measure that is most consistent with the measurement principles used in measuring the corresponding amounts in the public entity’s consolidated financial statements.
−Removed: In other words, in addition to the measure that is most consistent with the measurement principles under U.S.
−Removed: GAAP, a public entity is not precluded from reporting additional measures of a segment’s profit or loss that are used by the CODM in assessing segment performance and deciding how to allocate resources.
−Removed: Require that a public entity disclose the title and position of the CODM and an explanation of how the CODM uses the reported measure(s) of segment profit or loss in assessing segment performance and deciding how to allocate resources.
−Removed: Require that a public entity that has a single reportable segment provide all the disclosures required by the amendments in this update and all existing segment disclosures in Topic 280.
−Removed: For public business entities, the amendments in ASU 2023-07 are effective for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024.
−Removed: Early adoption is permitted and adoption is required to be done on a retrospective basis.
−Removed: The Company expects the adoption of this standard will not have a material impact on its Consolidated Financial Statements.
In December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740):
12 unchanged sentences
Adoption should be done on a prospective basis and retrospective application is permitted.
+Added: In November 2024, the FASB issued ASU 2024-03, Income Statement–Reporting Comprehensive Income–Expense Disaggregation Disclosures (Subtopic 220-40).
+Added: The amendments in this update require disclosure, in the notes to the financial statements, of specified information about certain costs and expenses.
+Added: The amendments require that at each interim and annual reporting period an entity:
+Added: Disclose the amounts of (a) purchases of inventory, (b) employee compensation, (c) depreciation, (d) intangible asset amortization, and (e) depreciation, depletion, and amortization recognized as part of oil and gas-producing activities (or other amounts of depletion expense) included in each relevant expense caption.
+Added: A relevant expense caption is an expense caption presented on the face of the income statement within continuing operations that contains any of the expense categories listed in (a)–(e).
+Added: Include certain amounts that are already required to be disclosed under current GAAP in the same disclosure as the other disaggregation requirements.
+Added: Disclose a qualitative description of the amounts remaining in relevant expense captions that are not separately disaggregated quantitatively.
+Added: Disclose the total amount of selling expenses and, in annual reporting periods, an entity’s definition of selling expenses.
+Added: For public business entities, the amendments in ASU 2024-03 are effective for annual periods beginning after December 15, 2026 and interim periods beginning after December 15, 2027.
+Added: Early adoption is permitted.
+Added: The amendments in this update are to be applied either (1) prospectively to financial statements issued for reporting periods after the effective date of this update or (2) retrospectively to any or all prior periods presented in the financial statements.
Relevant standards that were adopted during the year ended December 31, 2024:
−Removed: In October 2021, the FASB issued ASU 2021-08, Business Combinations (Topic 805):
−Removed: Accounting for Contract Assets and Contract Liabilities from Contracts with Customers (“ASU 2021-08”).
−Removed: 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.
−Removed: 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.
−Removed: ASU 2021-08 improves comparability of recognition and measurement of revenue contracts with customers both before and after a business combination.
−Removed: For public business entities, the amendments in this update were effective for fiscal years beginning after December 15, 2022.
−Removed: For all other entities, the amendments are effective for fiscal years beginning after December 15, 2023.
−Removed: 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.
−Removed: The adoption of this standard on January 1, 2023 did not have a material impact on the Company’s Consolidated Financial Statements.
−Removed: In March 2022, the FASB issued ASU 2022-02, Financial Instruments–Credit Losses (Topic 326):
−Removed: Troubled Debt Restructurings and Vintage Disclosures (“ASU 2022-02”).
−Removed: 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.
−Removed: This update supersedes the existing accounting guidance for TDRs in ASC 310-40 in its entirety and requires entities to evaluate all 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.
−Removed: 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.
−Removed: 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.
−Removed: This 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.
−Removed: For public business entities, the amendments in this update were effective for fiscal years beginning after December 15, 2022, including interim periods within those fiscal years.
−Removed: Entities may elect to apply the updated guidance on TDR recognition and measurement by using a modified retrospective transition method.
−Removed: The amendments on TDR disclosures and vintage disclosures should be adopted prospectively.
−Removed: On January 1, 2023, the Company adopted this standard by using the modified retrospective transition method, except with regard to amendments on TDR and vintage disclosures which were adopted prospectively.
−Removed: Accordingly, the Company recorded a cumulative-effect adjustment to retained earnings as of January 1, 2023.
+Added: In March 2023, the FASB issued ASU 2023-02, Investments–Equity Method and Joint Ventures (Topic 323):
+Added: Accounting for Investments in Tax Credit Structures Using the Proportional Amortization Method (“ASU 2023-02”).
+Added: This update permits reporting entities to elect to account for their tax equity investments, regardless of the tax credit program from which the income tax credits are received, using the proportional amortization method if the following conditions are met:
+Added: It is probable that the income tax credits allocable to the tax equity investor will be available.
+Added: The tax equity investor does not have the ability to exercise significant influence over the operating and financial policies of the underlying project.
+Added: Substantially all of the projected benefits are from income tax credits and other income tax benefits.
+Added: Projected benefits include income tax credits, other income tax benefits, and other non-income-tax-related benefits.
+Added: The projected benefits are determined on a discounted basis, using a discount rate that is consistent with the cash flow assumptions used by the tax equity investor in making its decision to invest in the project.
+Added: The tax equity investor’s projected yield based solely on the cash flows from the income tax credits and other income tax benefits is positive.
+Added: The tax equity investor is a limited liability investor in the limited liability entity for both legal and tax purposes, and the tax equity investor’s liability is limited to its capital investment.
+Added: Under previously effective accounting standards, the proportional amortization method was allowable only for equity investments in low-income-housing tax credit structures.
+Added: Under the proportional amortization method, an entity amortizes the initial cost of the investment in proportion to the income tax credits and other income tax benefits received and recognizes the net amortization and income tax credits and other income tax benefits in the income statement as a component of income tax expense (benefit).
+Added: Updates made by ASU 2023-02 allow a reporting entity to make an accounting policy election to apply the proportional amortization method on a tax-credit-program-by-tax-credit-program basis.
+Added: The Company had previously made an accounting policy election to account for its investments in low-income-housing tax credit investments using the proportional amortization method.
+Added: This election was made upon the Company’s adoption of ASU 2014-01, Investments–Equity Method and Joint Ventures (Topic 323):
+Added: Accounting for Investments in Qualified Affordable Housing Projects , which introduced the option to apply proportional amortization to low-income-housing tax credit investments .
+Added: The Company adopted this standard on January 1, 2024 and such adoption did not have a material impact on its Consolidated Financial Statements.
+Added: In November 2023, the FASB issued ASU 2023-07, Segment Reporting (Topic 280):
+Added: Improvements to Reportable Segment Disclosures .
+Added: The amendments in this update are intended to improve reportable segment disclosure requirements, primarily through enhanced disclosures about significant segment expenses.
+Added: The amendments in this update:
+Added: Require that a public entity disclose, on an annual and interim basis, significant segment expenses that are regularly provided to the chief operating decision-maker (“CODM”) and included within each reported measure of segment profit or loss (collectively referred to as the “significant expense principle”).
+Added: Require that a public entity disclose, on an annual and interim basis, an amount for other segment items by reportable segment and a description of its composition.
+Added: The other segment items category is the difference between segment revenue less the segment expenses disclosed under the significant expense principle and each reported measure of segment profit or loss.
+Added: Require that a public entity provide all annual disclosures about a reportable segment’s profit or loss and assets currently required by ASC 280, Segment Reporting in interim periods.
+Added: Clarify that if the CODM uses more than one measure of a segment’s profit or loss in assessing segment performance and deciding how to allocate resources, a public entity may report one or more of those additional measures of segment profit.
+Added: However, at least one of the reported segment profit or loss measures (or the single reported measure, if only one is disclosed) should be the measure that is most consistent with the measurement principles used in measuring the corresponding amounts in the public entity’s consolidated financial statements.
+Added: In other words, in addition to the measure that is most consistent with the measurement principles under U.S.
+Added: GAAP, a public entity is
+Added: not precluded from reporting additional measures of a segment’s profit or loss that are used by the CODM in assessing segment performance and deciding how to allocate resources.
+Added: Require that a public entity disclose the title and position of the CODM and an explanation of how the CODM uses the reported measure(s) of segment profit or loss in assessing segment performance and deciding how to allocate resources.
+Added: Require that a public entity that has a single reportable segment provide all the disclosures required by the amendments in this update and all existing segment disclosures in Topic 280.
The adoption of this standard did not have a material impact on the Company’s Consolidated Financial Statements.
+Added: Mergers and Acquisitions
+Added: Cambridge Bancorp, Inc.
+Added: On July 12, 2024, the Company completed its merger with Cambridge.
+Added: In accordance with the merger agreement, each share of Cambridge common stock was exchanged for 4.956 shares of Company common stock.
+Added: The transaction qualified as a tax-free reorganization for federal income tax purposes and provided Cambridge shareholders with a tax-free exchange of their shares of Cambridge common stock for Company common stock as the consideration they received in the merger.
+Added: In connection with the merger, Citadel MS 2023, Inc.
+Added: (“Merger Sub”), a wholly-owned subsidiary of the Company, merged with and into Cambridge, with Cambridge continuing as the surviving entity.
+Added: Immediately after the merger, Cambridge merged with and into the Company, with the Company continuing as the surviving entity.
+Added: Immediately following, Cambridge Trust, a wholly owned subsidiary of Cambridge, merged with and into Eastern Bank, with Eastern Bank continuing as the surviving entity.
+Added: The Company issued 38.9 million shares of its common stock in the merger.
+Added: Based upon the closing price of Company common stock on July 12, 2024 of $ 14.87 per share, the transaction is valued at $ 580.6 million, which includes cash paid in-lieu of fractional shares and recognition of restricted stock units (“RSU”) and performance share units (“PSU”) service accruals for service accrued by Cambridge personnel prior to the merger.
+Added: In addition to increasing its loan and deposit base, the merger enabled the Company to expand its wealth management customer base and service offerings, which includes comprehensive investment management, as well as trust administration, estate settlement, and financial planning services.
+Added: The merger was accounted for under the acquisition method of accounting in accordance with ASC Topic 805, Business Combinations .
+Added: Under this method of accounting, the respective assets acquired and liabilities assumed were recorded at their estimated fair values.
+Added: The excess of consideration paid over the estimated fair value of the net assets acquired totaled $ 357.3 million and was recorded as goodwill.
+Added: The results of Cambridge’s operations were included in the Company’s consolidated financial statements subsequent to the merger date.
+Added: The calculation of goodwill is 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 becomes available, including the filing of the 2024 tax return for Cambridge.
+Added: As the Company finalizes its analysis of these assets and liabilities, there may be adjustments to the recorded carrying values.
+Added: The following table summarizes the estimated fair values of the assets acquired and the liabilities assumed at the date of merger from Cambridge:
+Added: Net Assets Acquired at Fair Value
+Added: (In thousands)
+Added: Cash and due from banks $ 20,008
+Added: Short-term investments 4,877
+Added: Investment securities 883,021
+Added: Loans 3,650,600
+Added: Allowance for loan losses ( 55,830 )
+Added: FHLB stock 27,255
+Added: Premises and equipment 23,417
+Added: Bank owned life insurance 35,676
+Added: Goodwill 357,322
+Added: Intangible assets 141,200
+Added: Deferred income taxes, net 107,989
+Added: Other assets 134,608
+Added: Total assets acquired 5,330,143
+Added: FHLB advances (2)
+Added: Escrow deposits of borrowers 3,633
+Added: Other liabilities 90,200
+Added: Total liabilities assumed 4,749,550
+Added: Purchase price $ 580,593
+Added: (1) Includes certificates of deposit, at fair value, of $ 418.7 million .
+Added: (2) The FHLB advances assumed were overnight borrowings which matured immediately following the completion of the merger and therefore were not adjusted to fair value.
+Added: Fair Value Measurement of Assets Assumed and Liabilities Assumed
+Added: The methods used to determine the fair value of the assets acquired and liabilities assumed in the Cambridge merger were as follows:
+Added: Investment Securities
+Added: The estimated fair values of the available for sale debt securities and held-to-maturity debt securities, primarily comprised of U.S.
+Added: Government Sponsored Enterprises mortgage-backed securities, U.S.
+Added: Government Sponsored Enterprises obligations, corporate debt securities, municipal securities, and U.S.
+Added: Treasury securities carried on Cambridge’s balance sheet, was confirmed using actual sales quotations from sales of the securities, as the Company sold all of the acquired securities immediately following the closing of the merger.
+Added: Based upon management’s determination, a fair value adjustment of $ 158.9 million, reflecting a net discount, was recorded on acquired securities and reflects the net unrealized loss position of such securities at the date of merger.
+Added: Securities acquired that were classified on Cambridge’s balance sheet as held-to-maturity were reclassified as available for sale upon the completion of the merger and prior to sale by the Company, reflecting management’s intent with respect to such securities.
+Added: Immediately following the completion of the merger, investment securities acquired through its merger with Cambridge paid down or were sold in their entirety.
+Added: No gain or loss was recognized upon sale as such securities had been recorded by the Company based upon the quoted sale prices in determination of the purchase accounting fair value adjustment.
+Added: Loans acquired in the Cambridge merger were recorded at fair value, and there was no carryover of the allowance for loan losses.
+Added: The fair value of the loans acquired from Cambridge 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
+Added: of future credit losses and prepayments, and then applying a market-based discount rate to those cash flows.
+Added: Management retained a third-party valuation specialist to assist with the determination of fair values of loans acquired, the results of which were reviewed by management.
+Added: The resulting total fair value mark was estimated to be a discount of $ 277.0 million.
+Added: Acquired loans were reviewed to determine if any had experienced a more-than-insignificant deterioration in credit quality since origination.
+Added: Loans meeting established criteria to indicate more-than-insignificant deterioration were identified as purchased credit deteriorated (“PCD”) loans, and an allowance for loan losses was calculated using management’s best estimate of projected losses over the remaining life of the loan in accordance with current expected credit loss (“CECL”) methodology.
+Added: In connection with the Cambridge merger, the Company recorded an allowance for loan losses on PCD loans of approximately $ 55.8 million, which was added to the amortized cost of loans.
+Added: The following is a reconciliation of the difference between the purchase price and par value of PCD loans acquired in the merger:
+Added: As of July 12, 2024
+Added: (In thousands)
+Added: Gross amortized cost basis at July 12, 2024 $ 356,148
+Added: Allowance for loan losses on PCD loans ( 55,830 )
+Added: Interest and liquidity discount ( 26,019 )
+Added: Purchase price of PCD loans (at fair value) $ 274,299
+Added: For loans acquired without evidence of more-than-insignificant deterioration in credit quality since origination, also referred to as non-PCD loans, the Company estimated an allowance for loan losses based on the Company's methodology for determining the allowance under CECL.
+Added: The resulting allowance on non-PCD loans was $ 40.9 million, which was recorded through a charge to provision for loan losses on the date of merger.
+Added: Premises and Equipment
+Added: The Company acquired 18 branches in the merger as of the date of closing, five of which were owned premises.
+Added: In addition, the Company acquired two corporate properties in the merger with Cambridge.
+Added: The fair value of properties acquired was derived by valuations prepared by an independent third party utilizing a combination of the income approach and the sales comparison approach to value the property as improved.
+Added: As part of the merger the Company added 23 lease obligations.
+Added: The Company recorded a $ 25.5 million right-of-use asset and a $ 32.0 million lease liability for these lease obligations.
+Added: Lease assets and liabilities were measured using a methodology to estimate the future rental payments over the remaining lease term with discounting using the Company’s incremental borrowing rate.
+Added: The lease term was determined for individual leases based on the Company’s assessment of the probability of exercising renewal options.
+Added: The net effect of any off-market terms in a lease was also discounted and applied to the balance of the lease asset.
+Added: Core Deposit Intangible
+Added: 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.
+Added: 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.
+Added: The projected cash flows were developed using projected deposit attrition rates.
+Added: Management retained a third-party valuation specialist to assist with the determination of projected cash flows, the results of which were reviewed by management.
+Added: The core deposit intangible totaled $ 115.0 million and is being amortized on a cash-flow weighted basis over its estimated useful life of 7 years.
+Added: Cambridge Trust Wealth Management Customer List and Trade Name Intangibles
+Added: The fair value of the Cambridge Trust wealth management customer list intangible (“customer list intangible”) and trade name intangible (“trade name intangible”) were determined based upon discounted cash flow analyses using discount rates commensurate with market participants.
+Added: The projected cash flows for the customer list intangible were developed using current revenue grown at a constant rate, and projected customer attrition rates were used to allocate those revenues to existing customers.
+Added: Adjustments were made to the projected cash flows to account for sales and marketing expenses as well as contributory asset charges associated with the customer list.
+Added: The discounted cash flows for the trade name intangible were developed using current revenue grown at a constant rate, multiplied by a royalty rate determined based on market observations.
+Added: Management retained a third-party valuation specialist to assist with the determination of the projected cash flows, the results of which were reviewed by management.
+Added: The estimated fair value of the customer list and trade name intangibles amounted to $ 25.0 million and $ 1.2 million, respectively, and are being amortized on a cash-flow weighted basis over their estimated useful lives of 11 years and 5 years, respectively.
+Added: The calculation of goodwill is subject to change for up to one year after the date of merger as additional information relative to the closing date estimates and uncertainties become available.
+Added: As the Company finalizes its review of the acquired assets and liabilities, certain adjustments to the recorded carrying values may be required.
+Added: The goodwill will be evaluated annually for impairment.
+Added: The goodwill is no t deductible for tax purposes.
+Added: Bank Owned Life Insurance (“BOLI”)
+Added: Cambridge’s BOLI cash surrender value was $ 35.7 million with no fair value adjustment.
+Added: Certificates of Deposit
+Added: The fair value adjustment for certificates of deposit represents a discount from the value of the contractual repayments of fixed-maturity deposits using prevailing market interest rates for similar-term time deposits.
+Added: The certificate of deposit discount, which was estimated to be $ 1.6 million, is being amortized into income on a level yield amortization method over the contractual life of the deposits.
+Added: Escrow Deposits of Borrowers
+Added: Cambridge’s escrow deposits of borrowers was $ 3.6 million with no fair value adjustment.
+Added: Merger-Related Expenses
+Added: The Company recorded merger and acquisition expenses of $ 36.7 million and $ 5.5 million during the years ended December 31, 2024 and 2023, respectively, related to the Cambridge merger.
+Added: These merger and acquisition expenses were included in the following line items of the Consolidated Statements of Income:
+Added: For the Years Ended December 31,
+Added: (In thousands)
+Added: Salaries and employee benefits $ 14,719 $ 5
+Added: Office occupancy and equipment 4,583 2
+Added: Data processing 4,919 1,357
+Added: Professional services 7,320 4,080
+Added: Marketing 70 —
+Added: Other noninterest expense 5,053 51
+Added: $ 36,664 $ 5,495
+Added: The following table presents certain unaudited pro forma information for the years ended December 31, 2024 and 2023.
+Added: This unaudited estimated pro forma financial information was calculated as if the merger had occurred as of January 1, 2023.
+Added: This unaudited pro forma information combines the historical results of Cambridge with the Company’s consolidated historical results and includes certain adjustments reflecting the estimated impact of certain fair value adjustments for the respective periods.
+Added: The pro forma information is not indicative of what would have occurred had the merger occurred as of the beginning of the year prior to the merger.
+Added: 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.
+Added: As a result, actual amounts would have differed from the unaudited pro forma information presented.
+Added: Unaudited Pro Forma Financial Information for the Years Ended December 31,
+Added: (In thousands)
+Added: Net interest income $ 681,467 $ 722,380
+Added: Net income (loss) 126,158 ( 4,342 )
+Added: Financial results of Cambridge from the date of merger through December 31, 2024 are not presented as management considers the determination of such amounts to be impracticable.
Available for Sale Securities
23 unchanged sentences
State and municipal bonds and obligations 197,704 172 ( 6,532 ) — 191,344
−Removed: Other debt securities 1,299 — ( 14 ) — 1,285
$ 5,161,904 $ 172 $ ( 754,555 ) $ — $ 4,407,521
The Company did no t record a provision for credit losses on any AFS securities during either the year ended December 31, 2024 or 2023.
−Removed: Accrued interest receivable on AFS securities totaled $ 9.2 million and $ 12.9 million as of December 31, 2023 and December 31, 2022, respectively, and is included within other assets on the Consolidated Balance Sheets.
+Added: Accrued interest receivable on AFS securities totaled $ 8.9 million and $ 9.2 million as of December 31, 2024 and 2023, 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 either the year ended December 31, 2024 or 2023.
7 unchanged sentences
Gross realized losses from sales of AFS securities ( 16,798 ) ( 333,170 ) ( 4,932 )
−Removed: Net (losses) gains from sales of AFS securities $ ( 333,170 ) $ ( 3,157 ) $ 1,166
+Added: Net losses from sales of AFS securities $ ( 16,798 ) $ ( 333,170 ) $ ( 3,157 )
Information pertaining to AFS securities with gross unrealized losses as of December 31, 2024 and 2023, for which the Company did not recognize a provision for credit losses under CECL, aggregated by investment category and length of time that individual securities have been in a continuous loss position, is as follows:
18 unchanged sentences
State and municipal bonds and obligations 196 233 22,894 6,299 135,279 6,532 158,173
−Removed: Other debt securities 2 — — 14 1,285 14 1,285
736 $ 269 $ 27,821 $ 754,286 $ 4,346,529 $ 754,555 $ 4,374,350
−Removed: 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.
+Added: As of December 31, 2024, the Company did 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 either December 31, 2024 or 2023.
8 unchanged sentences
The decline in market value of these securities is attributable to changes in interest rates and not credit quality.
−Removed: • Other debt securities – As of December 31, 2022, there were two securities included in this portfolio in an unrealized loss position which consisted of two foreign debt securities.
−Removed: Both securities were performing in accordance with the terms of their respective contractual agreements.
−Removed: The decline in market value of these securities was attributable to changes in interest rates and not credit quality.
Held to Maturity Securities
19 unchanged sentences
The Company did no t record a provision for estimated credit losses on any HTM securities during either the year ended December 31, 2024 or 2023.
−Removed: The accrued interest receivable on HTM securities totaled $ 0.9 million and $ 1.0 million as of December 31, 2023 and 2022, respectively, and is included within other assets on the Consolidated Balance Sheets.
+Added: As of both December 31, 2024 and 2023, the accrued interest receivable on HTM securities totaled $ 0.9 million, 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 either the year ended December 31, 2024 or 2023.
28 unchanged sentences
State and municipal bonds and obligations 213 209 30,131 29,393 44,047 43,260 123,313 118,482 197,704 191,344
−Removed: Other debt securities 1,299 1,285 — — — — — — 1,299 1,285
Total available for sale securities 213 209 651,654 603,469 446,531 391,693 4,063,506 3,412,150 5,161,904 4,407,521
11 unchanged sentences
As of December 31, 2024 and 2023, securities with a carrying value of $ 687.9 million and $ 615.7 million, respectively, were pledged to secure public deposits and for other purposes required by law.
−Removed: As of December 31, 2023 and 2022, deposits with associated pledged collateral included cash accounts from the Company’s wealth management division (“Eastern Wealth Management”) and municipal deposit accounts.
−Removed: In March 2023 the Federal Reserve created the Bank Term Funding Program (the “Program”) in order to support American businesses and households.
−Removed: The Program helps make available additional funding to eligible depository institutions in order to help assure banks have the ability to meet the needs of their depositors.
−Removed: The Program offers loans up to one year in
−Removed: length to banks in return for any collateral eligible for purchase by the Federal Reserve Banks in open market operations, such as U.S.
−Removed: Treasuries, U.S.
−Removed: agency securities, and U.S.
−Removed: agency mortgage-backed securities.
−Removed: As of December 31, 2023, securities with a carrying value of $ 2.4 billion were pledged as collateral through the Program.
−Removed: In addition, the Company pledged securities with a carrying value of $ 168.8 million to the Federal Reserve Discount Window (the “Discount Window”) as of December 31, 2023.
−Removed: No securities were pledged to the Program or the Discount Window as of December 31, 2022.
+Added: As of December 31, 2024 and 2023, deposits with associated pledged collateral included cash accounts from the Company’s wealth management division (“Cambridge Trust Wealth Management”), which was formerly operated under the name “Eastern Wealth Management,” and municipal deposit accounts.
+Added: As of December 31, 2024, securities with a carrying value of $ 1.0 billion were pledged as collateral to the FHLBB.
+Added: No securities were pledged to the FHLBB as collateral as of December 31, 2023.
+Added: In March 2023 the Federal Reserve created the Bank Term Funding Program (the “Program”) that offered eligible depository institutions loans up to one year in length in return for any collateral eligible for purchase by the Federal Reserve Banks in open market operations, such as U.S.
+Added: As of December 31, 2023, securities with a carrying value of $ 2.4
+Added: billion were pledged as collateral through the Program.
+Added: On January 24, 2024, the Federal Reserve Board announced the Program would cease making new loans as scheduled on March 11, 2024.
+Added: Accordingly, no securities were pledged as collateral under the Program as of December 31, 2024.
+Added: Separately, as of December 31, 2024 and 2023, the Company pledged securities with a carrying value of $ 794.8 million and $ 168.8 million, respectively, to the Federal Reserve Discount Window (the “Discount Window”).
Loans and Allowance for Credit Losses
9 unchanged sentences
Other consumer 271,422 235,533
−Removed: Gross loans before unamortized premiums, unearned discounts and deferred fees and costs 13,973,428 13,575,531
+Added: Gross loans before unearned discounts and deferred fees, net 18,079,084 13,973,428
Allowance for loan losses (1) ( 228,952 ) ( 148,993 )
−Removed: Unamortized premiums, net of unearned discounts and deferred fees, net of costs ( 25,068 ) ( 13,003 )
−Removed: Loans after the allowance for loan losses, unamortized premiums, unearned discounts and deferred fees and costs $ 13,799,367 $ 13,420,317
−Removed: (1) Automobile loans are included in the other consumer portfolio above and amounted to $ 7.2 million and $ 18.1 million at December 31, 2023 and 2022, respectively.
−Removed: (2) Home improvement loans are included in the other consumer portfolio and amounted to $ 178.9 million and $ 121.1 million at December 31, 2023 and 2022, respectively.
+Added: Unearned discounts and deferred fees, net ( 300,730 ) ( 25,068 )
+Added: Loans after the allowance for loan losses and net unearned discounts and deferred fees $ 17,549,402 $ 13,799,367
(1) The balance of accrued interest receivable excluded from amortized cost and the calculation of the allowance for loan losses amounted to $ 66.7 million and $ 53.9 million as of December 31, 2024 and 2023 , respectively, and is included within other assets on the Consolidated Balance Sheets.
10 unchanged sentences
The balance of funds borrowed from the FHLBB were $ 17.6 million and $ 17.7 million at December 31, 2024 and 2023, respectively.
−Removed: The carrying value of loans pledged to secure advances from the Federal Reserve Bank (“FRB”) was $ 1.1 billion at both December 31, 2023 and 2022, respectively.
−Removed: There were no funds borrowed from the FRB outstanding at December 31, 2023 and 2022.
+Added: The carrying value of loans pledged to secure advances from the Federal Reserve Bank (“FRB”) was $ 3.1 billion and $ 1.1 billion at December 31, 2024 and 2023, respectively.
+Added: There were no funds borrowed from the FRB outstanding at either December 31, 2024 or 2023.
Serviced Loans
At December 31, 2024 and 2023, mortgage loans partially or wholly-owned by others and serviced by the Company amounted to $ 228.4 million and $ 77.2 million, respectively.
+Added: The increase in loans serviced from December 31, 2023
+Added: to December 31, 2024 was primarily due to the merger and the acquisition of the portfolio of mortgage loans partially or wholly-owned by others and previously serviced by Cambridge.
Purchased Loans
1 unchanged sentence
Loans purchased were subject to the same underwriting criteria as those loans originated directly by the Company.
+Added: During the year ended December 31, 2024, the Company did not purchase any residential real estate mortgage loans.
During the year ended December 31, 2023, the Company purchased $ 32.0 million of residential real estate mortgage loans.
−Removed: The Company purchased $ 380.2 million of residential real estate mortgage loans during the year ended December 31, 2022.
As of December 31, 2024 and 2023, the amortized cost balance of loans purchased was $ 367.0 million and $ 385.5 million, respectively.
Commercial Loan Sales
+Added: During the year ended December 31, 2024, the Company did not sell any commercial and industrial loans.
During the year ended December 31, 2023, the Company sold $ 214.2 million of commercial and industrial loans previously included in the SNC program portfolio and recognized a loss on sale of $ 2.7 million.
17 unchanged sentences
Beginning balance $ 26,959 $ 65,475 $ 6,666 $ 14,913 $ 25,954 $ 5,595 $ 3,431 $ 148,993
+Added: Initial reserve on PCD loans at merger 6,589 45,656 26 581 2,919 40 19 55,830
+Added: Charge-offs ( 40 ) ( 42,556 ) — ( 2,498 ) ( 28 ) ( 59 ) ( 2,576 ) ( 47,757 )
+Added: Recoveries 99 2,207 — 1,189 205 136 670 4,506
+Added: Provision 7,483 45,393 1,770 5,714 3,241 1,760 2,019 67,380
+Added: Ending balance $ 41,090 $ 116,175 $ 8,462 $ 19,899 $ 32,291 $ 7,472 $ 3,563 $ 228,952
+Added: For the Year Ended December 31, 2023
+Added: Industrial Commercial
+Added: Real Estate Commercial
+Added: Construction Business
+Added: Banking Residential
+Added: Real Estate Consumer
+Added: Home Equity Other
+Added: Consumer Total
+Added: (In thousands)
+Added: Allowance for loan losses:
+Added: Beginning balance $ 26,859 $ 54,730 $ 7,085 $ 16,189 $ 28,129 $ 6,454 $ 2,765 $ 142,211
Cumulative effect of change in accounting principle (1) 47 — — ( 140 ) ( 849 ) ( 201 ) — ( 1,143 )
24 unchanged sentences
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.
−Removed: The allowance for loan losses increased by $ 6.8 million to $ 149.0 million at December 31, 2023 from $ 142.2 million at December 31, 2022 and the allowance for loans losses as a percentage of total loans increased by 2 basis points to 1.07 % at December 31, 2023 from 1.05 % at December 31, 2022.
−Removed: The increase in allowance for loan losses was primarily due to increased loan balances.
−Removed: Total charge-offs increased by $ 10.3 million to $ 15.1 million during the year ended December 31, 2023 from $ 4.8 million during the year ended December 31, 2022.
−Removed: The increase was primarily due to charge-offs on non-performing commercial real estate loans collateralized by properties in the office risk category taken in the fourth quarter of 2023.
−Removed: Such loans had been previously reserved for on a specific reserve basis in the third quarter of 2023.
+Added: The Company recorded provisions for allowance for loan losses of $ 67.4 million and $ 20.1 million for the years ended December 31, 2024 and 2023, respectively.
+Added: During the year ended December 31, 2024, the Company recorded a provision for allowance for loan losses of $ 40.9 million related to non-PCD loans acquired in the merger which closed on July 12, 2024.
+Added: Excluding this amount, the provision for the year ended December 31, 2024 amounted to $ 26.5 million.
+Added: Management determined a provision to be necessary for the year ended December 31, 2024 primarily due to $ 42.6 million in charge-offs of commercial real estate loans and due to an increase in specific reserves for commercial real estate loans collateralized by property in the office risk segment.
+Added: Included in charge-offs of commercial real estate loans during the year ended December 31, 2024 was $ 41.3 million of charge-offs on loans collateralized by property in the office risk segment which transitioned to non-accrual status during the year ended December 31, 2024 and were not reserved for on a specific reserve basis as of December 31, 2023, and $ 19.8 million of charge-offs on PCD loans acquired in the merger with Cambridge.
+Added: Also contributing to the increase in the allowance for loan losses was an initial reserve of $ 55.8 million recorded by the Company related to PCD loans acquired in the merger with Cambridge.
+Added: This amount represented the initial allowance on such loans and was recorded with a corresponding gross-up of the loan amortized cost balance in connection with purchase accounting therefore not increasing the provision for allowance for loan losses.
+Added: Refer to Note 3, “Mergers and Acquisitions” for additional discussion.
+Added: Change in Accounting Estimate
+Added: In connection with its quarterly computation of the allowance for loan losses, management performs back-testing of the model results compared to actual balances and losses as a part of generating the accounting estimate.
+Added: In the third quarter of 2024, in response to back-testing results, management updated its prepayment estimate, resulting in an increase to the loan portfolio’s weighted average life, and qualitative reserve framework which reflects management’s best estimate of expected credit losses.
+Added: The net effect of the such changes to the allowance for loan losses estimation process was an increase of approximately $ 5.6 million.
Reserve for Unfunded Commitments
Management evaluates the need for a reserve on unfunded lending commitments in a manner consistent with loans held for investment.
−Removed: The Company’s adoption of ASU 2022-02 on January 1, 2023 did not impact the reserve for unfunded lending commitments.
−Removed: 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, 2024 and December 31, 2023, the Company’s reserve for unfunded lending commitments was $ 13.1 million and $ 14.1 million, respectively, which is recorded within other liabilities in the Company’s Consolidated Balance Sheets.
11 unchanged sentences
The primary repayment source is operating cash flow and, secondarily, the liquidation of assets.
−Removed: Under its lending guidelines, the Company
−Removed: 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.
+Added: Under its lending guidelines, the Company generally requires a corporate or personal guarantee from any entity or individual that holds a 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 :
25 unchanged sentences
Home equity lines of credit are granted for ten years with monthly interest-only repayment requirements.
−Removed: Full principal repayment is required at the end of the ten-year draw period.
+Added: At the end of the ten-year draw period, home equity lines of credit are amortized over the remaining maturity period and monthly payments of principal and interest are required.
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.
13 unchanged sentences
Under this point system, risk-rating assignments are based upon a number of quantitative and qualitative factors that are under continual review.
−Removed: Factors include cash flow, collateral coverage, liquidity, leverage, position
−Removed: within the industry, internal controls and management, financial reporting, and other considerations.
+Added: 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.
210 unchanged sentences
As of December 31, 2024 and December 31, 2023, the Company had collateral-dependent commercial loans totaling $ 107.7 million and $ 30.7 million, respectively.
+Added: The increase in collateral-dependent commercial loans at December 31, 2024 from December 31, 2023 was primarily due to collateral-dependent PCD loans acquired in connection with the Company’s merger with Cambridge.
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.
1 unchanged sentence
As of both December 31, 2024 and December 31, 2023, the Company had no residential real estate held in other real estate owned (“OREO”).
−Removed: As of December 31, 2023, there were two residential real estate loans, which had a balance of $ 0.2 million, collateralized by residential real estate property for which formal foreclosure proceedings were in-process.
−Removed: As of December 31, 2022, there were no mortgage loans collateralized by residential real estate property for which formal foreclosure proceedings were in-process.
−Removed: As of December 31, 2023, there were three consumer home equity loans, which had a total balance of $ 0.2 million, collateralized by residential real estate property for which formal foreclosure proceedings were in-process.
−Removed: As of December 31, 2022, there were no consumer home equity loans collateralized by residential real estate property for which formal foreclosure proceedings were in-process.
+Added: As of December 31, 2024, there were four residential real estate loans, which had an aggregate balance of $ 0.4 million, collateralized by residential real estate property for which formal foreclosure proceedings were in-process.
+Added: As of December 31, 2023, there were two residential real estate loans, which had an aggregate balance of $ 0.2 million, collateralized by residential real estate property for which formal foreclosure proceedings were in-process.
+Added: As of December 31, 2024, there were six consumer home equity loans, which had an aggregate balance of $ 0.5 million, collateralized by residential real estate property for which formal foreclosure proceedings were in-process.
+Added: As of December 31, 2023, there were three consumer home equity loans, which had an aggregate balance of $ 0.2 million, collateralized by residential real estate property for which formal foreclosure proceedings were in-process.
Loan Modifications to Borrowers Experiencing Financial Difficulty
−Removed: The following table shows the amortized cost balance as of December 31, 2023 of loans modified during the year ended December 31, 2023 to borrowers experiencing financial difficulty by the type of concession granted:
−Removed: As of December 31, 2023
−Removed: Amortized Cost Balance % of Total Portfolio
+Added: The following table shows the amortized cost balance as of December 31, 2024 and 2023 of loans modified during the years then ended to borrowers experiencing financial difficulty by the type of concession granted:
+Added: As of December 31, 2024 As of December 31, 2023
+Added: Amortized Cost Balance % of Total Portfolio Amortized Cost Balance % of Total Portfolio
(Dollars in thousands)
5 unchanged sentences
Other-than-Insignificant Delay in Repayment:
+Added: Commercial real estate $ 11,453 0.16 % $ — — %
Business banking 244 0.02 % 20 0.00 %
3 unchanged sentences
Term Extension:
+Added: Commercial real estate $ 7,595 0.11 % $ — — %
Business banking 18 0.00 % 274 0.03 %
+Added: Residential real estate 189 0.00 % — — %
+Added: Consumer home equity 2 0.00 % — — %
Total term extension $ 7,804 0.04 % $ 274 0.00 %
9 unchanged sentences
Combination—Term Extension & Other-than-Insignificant Delay in Repayment:
+Added: Commercial real estate $ 6,692 0.10 % $ — — %
Business banking — — % 24 0.00 %
15 unchanged sentences
Interest Rate Reduction
+Added: Business banking Reduced weighted average contractual interest rate from 9.5 % to 5.2 %.
+Added: Consumer home equity Reduced weighted average contractual interest rate from 8.1 % to 4.7 %.
+Added: Other-than-Insignificant Delay in Repayment
+Added: Commercial real estate Deferred a weighted average of 6 payments.
+Added: The loans were re-amortized over an extended payment period resulting in reduced monthly payments for the borrowers.
+Added: Business banking Deferred a weighted average of 6 payments.
+Added: For principal and interest deferrals, the loans were re-amortized over an extended payment period resulting in reduced monthly payment amounts for the borrowers.
+Added: For interest-only deferrals, interest accrued at the time of the modification was added to the end of the loan life.
+Added: Residential real estate Deferred a weighted average of 6 principal and interest payments which were added to the end of the loan life.
+Added: Consumer home equity Deferred a weighted average of 11 principal and interest payments which were added to the end of the loan life.
+Added: Term Extension
+Added: Commercial real estate Added a weighted average 2.3 years to the life of loans, which reduced monthly payment amounts for the borrowers.
+Added: Business banking Added a weighted average 2.3 years to the life of loans, which reduced monthly payment amounts for the borrowers.
+Added: Residential real estate Added 2.0 years to the life of the loan, which reduced the monthly payment amount for the borrower.
+Added: Consumer home equity Added a weighted average 7.4 years to the life of loans, which reduced monthly payment amounts for the borrowers.
+Added: (1) Loans that were modified in more than one manner are included in each modification type corresponding to the type of modifications performed.
+Added: The following table describes the financial effect of the modifications made during the year ended December 31, 2023 to borrowers experiencing financial difficulty:
+Added: Loan Type Financial Effect (1)
+Added: Interest Rate Reduction
Commercial real estate Reduced weighted average contractual interest rate from 7.4 % to 3.4 %.
15 unchanged sentences
(1) Loans that were modified in more than one manner are included in each modification type corresponding to the type of modifications performed.
−Removed: As of December 31, 2023, no loans to borrowers experiencing financial difficulty modified during the year ended December 31, 2023 had a payment default during the 12-month period ended December 31, 2023.
+Added: As of December 31, 2024, loans to borrowers experiencing financial difficulty modified during the year ended December 31, 2024 and which had a payment default during the year ended December 31, 2024 totaled $ 0.5 million.
+Added: December 31, 2023, no loans to borrowers experiencing financial difficulty modified during the year ended December 31, 2023 had a payment default during the year ended December 31, 2023.
Management closely monitors the performance of loans that are modified to borrowers experiencing financial difficulty to understand the effectiveness of its modification efforts.
−Removed: The following table shows the age analysis of past due loans to borrowers experiencing financial difficulty as of December 31, 2023 that were modified during the 12-month period ended December 31, 2023:
+Added: The following tables show the age analysis of past due loans to borrowers experiencing financial difficulty as of December 31, 2024 and 2023 that were modified during the 12-month periods then ended:
As of December 31, 2024
8 unchanged sentences
Total $ 121 $ 223 $ 390 $ 734 $ 29,968 $ 30,702
−Removed: As of December 31, 2023, there were no additional commitments to lend to borrowers experiencing financial difficulty and which were modified during the year ended December 31, 2023 in the form of principal forgiveness, an interest rate reduction, an other-than-insignificant delay in repayment, or a term extension.
+Added: As of December 31, 2023
+Added: Due 90 or More
+Added: Due Total Past
+Added: Due Current Total
+Added: (In thousands)
+Added: Commercial real estate $ — $ — $ — $ — $ 10,615 $ 10,615
+Added: Business banking — — — — 1,188 1,188
+Added: Residential real estate 366 227 — 593 3,213 3,806
+Added: Consumer home equity 51 — 400 451 3,303 3,754
+Added: Total $ 417 $ 227 $ 400 $ 1,044 $ 18,319 $ 19,363
+Added: As of December 31, 2024, there was one additional commitment to lend amounting to $ 0.3 million to borrowers experiencing financial difficulty and which were modified during the year ended December 31, 2024 in the form of principal forgiveness, an interest rate reduction, an other-than-insignificant delay in repayment, or a term extension.
+Added: As of December 31, 2023, there were no additional commitments to lend to borrowers experiencing financial difficulty and which were modified during year ended December 31, 2023 in the form of principal forgiveness, an interest rate reduction, an other-than-insignificant delay in repayment, or a term extension.
Loan Participations
17 unchanged sentences
If the TDR loan was on accrual status prior to being modified, it was reviewed to determine if the modified loan should remain on accrual status.
−Removed: TDR loan information as of December 31, 2022 and the year ended December 31, 2021 was prepared in accordance with GAAP effective for the Company prior to the Company’s adoption of ASU 2022-02.
−Removed: The following table shows the TDR loans on accrual and non-accrual status as of December 31, 2022 :
−Removed: TDRs on Accrual Status TDRs on Non-accrual Status Total TDRs
−Removed: Number of Loans Balance of
−Removed: Loans Number of Loans Balance of
−Removed: Loans Number of Loans Balance of
−Removed: (Dollars in thousands)
−Removed: Commercial and industrial 2 $ 4,449 9 $ 11,317 11 $ 15,766
−Removed: Business banking 11 4,124 22 2,101 33 6,225
−Removed: Residential real estate 114 17,618 28 4,016 142 21,634
−Removed: Consumer home equity 51 2,632 19 1,917 70 4,549
−Removed: Other consumer 1 11 — — 1 11
−Removed: Total 179 $ 28,834 78 $ 19,351 257 $ 48,185
−Removed: At December 31, 2022, the outstanding recorded investment of loans that were new TDR loans during the year ended December 31, 2022 was $ 11.0 million.
−Removed: The amount of allowance for loan losses associated with the TDR loans was $ 1.8 million at December 31, 2022.
−Removed: There were no additional commitments to lend to borrowers who have been party to a TDR as of December 31, 2022.
+Added: TDR loan information for the year ended December 31, 2022 was prepared in accordance with GAAP effective for the Company prior to the Company’s adoption of ASU 2022-02.
The following tables show the modifications which occurred during the periods indicated and the change in the recorded investment subsequent to the modifications occurring:
−Removed: For the Years Ended December 31,
−Removed: Contracts Pre-
−Removed: Investment Post-
−Removed: Investment (1) Number
−Removed: Contracts Pre-
−Removed: Investment Post-
−Removed: Investment (1)
+Added: For the Year Ended December 31, 2022
+Added: Number of Contracts Pre-Modification Outstanding Recorded Investment Post-Modification Outstanding Recorded Investment (1)
+Added: (Dollars in thousands)
Commercial and industrial 4 $ 5,415 $ 5,415
5 unchanged sentences
These amounts may show an increase when modification includes capitalization of interest.
−Removed: The following table shows the Company’s post-modification balance of TDRs listed by type of modification during the periods indicated:
−Removed: For the Years Ended December 31,
+Added: The following table shows the Company’s post-modification balance of TDRs listed by type of modification during the year ended December 31, 2022:
+Added: For the Year Ended December 31, 2022
(In thousands)
6 unchanged sentences
Extended maturity and interest only/principal deferred 2,997
−Removed: Other 224 202
Total $ 12,590
One loan totaling approximately $ 1.0 million that was modified during the preceding 12 months subsequently defaulted during the year ended December 31, 2022.
−Removed: No loans were modified during the preceding 12 months which subsequently defaulted during the year ended December 31, 2021.
The Company considers a loan to have defaulted when it reaches 90 days past due or is transferred to non-accrual.
−Removed: During the years ended December 31, 2022 and 2021, no amounts were charged-off on TDRs modified in the prior 12 months.
−Removed: Allowance for Loan Losses
−Removed: As described in Note 2, “Summary of Significant Accounting Policies,” the Company adopted ASU 2016-13 effective January 1, 2022.
−Removed: 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).
−Removed: 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.
−Removed: A discussion of the Company’s calculation of its allowance for loan losses for the year ended December 31, 2021 follows.
−Removed: 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.
−Removed: Charge-offs, net of recoveries, were charged directly to the allowance.
−Removed: Commercial and residential loans were charged-off in the period in which they were deemed uncollectible.
−Removed: 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.
−Removed: For consumer loans, policies and procedures existed that required charge-off consideration upon a certain triggering event depending on the product type.
−Removed: Management used a methodology to systematically estimate the amount of losses incurred in the portfolio.
−Removed: 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.
−Removed: 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.
−Removed: 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 above.
−Removed: Each of these loan categories possessed unique risk characteristics such as the purpose of the loan, repayment source, and collateral.
−Removed: These characteristics were considered when determining the appropriate level of the allowance for each category.
−Removed: 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 CECL standard.
−Removed: The following table summarizes the change in allowance for loan losses by loan category for the year ended December 31, 2021:
−Removed: For the Year Ended December 31, 2021
−Removed: Industrial Commercial
−Removed: Real Estate Commercial
−Removed: Construction Business
−Removed: Banking Residential
−Removed: Real Estate Consumer
−Removed: Home Equity Other
−Removed: Consumer Other Total
−Removed: (In thousands)
−Removed: Allowance for loan losses:
−Removed: Beginning balance $ 26,617 $ 54,569 $ 4,553 $ 13,152 $ 6,435 $ 3,744 $ 3,467 $ 494 $ 113,031
−Removed: Charge-offs ( 1,558 ) ( 247 ) — ( 5,091 ) ( 35 ) ( 24 ) ( 2,047 ) — ( 9,002 )
−Removed: Recoveries 935 4 — 1,524 122 185 674 — 3,444
−Removed: (Release of) Provision ( 7,976 ) ( 1,953 ) ( 1,968 ) 1,398 34 ( 183 ) 1,214 ( 252 ) ( 9,686 )
−Removed: Ending balance
−Removed: $ 18,018 $ 52,373 $ 2,585 $ 10,983 $ 6,556 $ 3,722 $ 3,308 $ 242 $ 97,787
−Removed: Impaired Loans
−Removed: As described in Note 2, “Summary of Significant Accounting Policies,” the Company adopted ASU 2016-13 effective January 1, 2022.
−Removed: The Company has included certain prior period disclosures related to impaired loans for comparative purposes.
−Removed: 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.
−Removed: Factors considered by management in determining impairment included payment status, collateral value, and the probability of collecting scheduled principal and interest payments when due.
−Removed: Refer to the Company’s 2021 Form 10-K for significant accounting policies related to impaired loans.
−Removed: A discussion of the Company’s calculation of its loan impairment for the year ended December 31, 2021 follows.
−Removed: 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.
−Removed: 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.
−Removed: The following table displays information regarding interest income recognized on impaired loans, by portfolio, for the year ended December 31, 2021:
−Removed: For the Year Ended December 31, 2021
−Removed: Investment Total
−Removed: (In thousands)
−Removed: With no allowance recorded:
−Removed: Commercial and industrial $ 11,813 $ 161
−Removed: Commercial real estate 3,916 178
−Removed: Business banking 4,352 99
−Removed: Residential real estate 12,506 456
−Removed: Consumer home equity 2,027 62
−Removed: Other consumer 23 —
−Removed: Sub-total 34,637 956
−Removed: With an allowance recorded:
−Removed: Commercial and industrial 7,229 —
−Removed: Commercial real estate 926 —
−Removed: Business banking 13,027 57
−Removed: Residential real estate 12,322 474
−Removed: Consumer home equity 2,106 65
−Removed: Other consumer 63 —
−Removed: Sub-total 35,673 596
−Removed: Total $ 70,310 $ 1,552
−Removed: Purchased Credit Impaired Loans
−Removed: As described in Note 2, “Summary of Significant Accounting Policies,” the Company adopted ASU 2016-13 effective January 1, 2022.
−Removed: The Company has included prior period disclosures related to PCI loans for comparative purposes.
−Removed: Under previous accounting guidance, the excess of cash flows expected to be collected over the carrying amount of the PCI loans, referred to as the “accretable yield,” was accreted into interest income over the life of the loans using the effective yield method.
−Removed: The adoption of ASU 2016-13 eliminated the concept of and accounting related to PCI loans.
−Removed: The following table summarizes activity in the accretable yield for the PCI loan portfolio:
−Removed: For the Year Ended December 31, 2021
−Removed: (In thousands)
−Removed: Balance at beginning of period $ 2,495
−Removed: Acquisition 8,896
−Removed: Accretion ( 1,194 )
−Removed: Other change in expected cash flows ( 1,475 )
−Removed: Reclassification from non-accretable difference for loans with improved cash flows 1,649
−Removed: Balance at end of period $ 10,371
−Removed: The estimate of cash flows expected to be collected was regularly re-assessed subsequent to acquisition.
−Removed: 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.
−Removed: 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.
−Removed: The adjustment of accretable yield due to an increase in expected cash flows was accounted for as a change in estimate.
−Removed: 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.
+Added: During the year ended December 31, 2022, no amounts were charged-off on TDRs modified in the prior 12 months.
Premises and Equipment
−Removed: The information presented within this Note excludes discontinued operations.
+Added: The information presented within this Note excludes discontinued operations with respect to information pertaining to the years ended December 31, 2023 and 2022.
Refer to Note 23, “Discontinued Operations” for further discussion regarding discontinued operations.
14 unchanged sentences
The Company recorded depreciation expense related to premises and equipment of $ 12.5 million, $ 10.5 million, and $ 10.7 million during the years ended December 31, 2024, 2023, and 2022, respectively.
−Removed: During the year ended December 31, 2023, no properties were transferred to held for sale, no r were any properties sold.
+Added: During the year ended December 31, 2024, four properties were transferred to held for sale with an aggregate book value of $ 17.1 million, one of which is located in Lynn, Massachusetts, housed Company offices and was comprised of an office building, and land and two of which were acquired in the merger with Cambridge.
+Added: In connection with the transfer of properties to held for sale, the Company recorded an aggregate write-down of $ 3.0 million, which includes estimated costs to sell.
+Added: In addition, during the year ended December 31, 2024, the Company sold three properties at an aggregate sale price of $ 15.1 million, two of which were acquired in the merger with Cambridge and one of which was the previously mentioned property located in Lynn, Massachusetts.
+Added: In connection with such sales, the Company recorded a net gain on sale of $ 0.4 million.
+Added: During the year ended December 31, 2023, no properties were transferred to held for sale and no properties were sold.
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 Bancorp, Inc.
−Removed: The properties sold during year ended December 31, 2022 were included in premises and equipment held for sale as of December 31, 2021.
+Added: The properties sold during the year ended December 31, 2022 were included in premises and equipment 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 noninterest income in the Consolidated Statements of Income.
−Removed: Properties transferred to held for sale during the year ended December 31, 2021 amounted to $ 37.6 million, which included five branch locations, four of which were acquired in connection with the Company’s acquisition of Century.
−Removed: 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.
−Removed: 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.
−Removed: The aggregate proceeds from sales of premises and equipment were $ 22.0 million during the year ended December 31, 2021.
−Removed: In connection with these sales, the Company recognized no significant gain or loss.
The Company leases certain office space and equipment under various non-cancelable operating leases.
−Removed: These leases have original terms ranging from 1 year to 25 years.
+Added: These leases have original terms ranging from 2 years to 24 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.
−Removed: The information presented within this Note excludes discontinued operations.
+Added: The information presented within this Note excludes discontinued operations with regard to information pertaining to December 31, 2023 and 2022 and the years then ended.
Refer to Note 23, “Discontinued Operations” for further discussion regarding discontinued operations.
28 unchanged sentences
Lease Modifications and Terminations:
−Removed: During the year ended December 31, 2023, management determined not to exercise future lease term extension options related to four leases, which had previously been included in its determination of future lease payments, to exercise future lease term extension options related to ten leases, which had not previously been included in its determination of future lease payments, and to terminate one lease.
+Added: During the year ended December 31, 2024, management determined not to exercise future lease term extension options related to one lease, which had previously been included in its determination of future lease payments, to exercise future lease term extension options related to eleven leases, which had not previously been included in its determination of future lease payments, and to terminate eight leases.
Accordingly, the Company remeasured the present value of the future lease payments related to such leases which resulted in a net increase of the lease liabilities and a corresponding net increase of the lease ROU assets of $ 5.5 million.
−Removed: In connection with the lease termination, the Company recorded an impairment charge of $ 0.4 million.
−Removed: During the year ended December 31, 2022, management determined not to exercise future lease term extension options related to two leases, which had previously been included in its determination of future lease payments, to exercise future lease term extension options related to two leases, which had not previously been included in its determination of future lease payments, and to terminate four leases.
−Removed: 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 $ 14.4 million.
In connection with the lease terminations, the Company recorded an impairment charge of $ 4.7 million.
−Removed: Goodwill and Core Deposit Intangible Asset
−Removed: The table below sets forth the carrying amount of goodwill and other intangible assets, net of accumulated amortization, for the banking business as of the dates indicated below.
−Removed: The information presented within this Note excludes discontinued operations.
+Added: During the year ended December 31, 2023, management determined not to exercise future lease term extension options related to four leases, which had previously been included in its determination of future lease payments, to exercise future lease term extension options related to ten leases, which had not previously been included in its determination of future lease payments, and to terminate one lease.
+Added: 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
+Added: lease ROU assets of $ 2.4 million.
+Added: In connection with the lease terminations, the Company recorded an impairment charge of $ 0.4 million.
+Added: Goodwill and Other Intangible Assets
+Added: The table below sets forth the carrying amount of goodwill and other intangible assets, net of accumulated amortization as of the dates indicated below.
+Added: With regard to the years ended December 31, 2023 and 2022, the information presented within this Note excludes discontinued operations.
Refer to Note 23, “Discontinued Operations” for further discussion regarding discontinued operations.
4 unchanged sentences
Balances subject to amortization
−Removed: Core deposit intangible 8,570 10,374
+Added: Core deposit intangibles 111,296 8,570
+Added: Customer list intangible 22,841 —
+Added: Trade name intangible 1,064 —
+Added: Total balances subject to amortization 135,201 8,570
Total goodwill and other intangible assets (1) $ 1,050,158 $ 566,205
+Added: (1) The increase in goodwill and other intangible assets from December 31, 2023 to December 31, 2024 was due to goodwill and other intangible assets recorded during the third quarter of 2024 in connection with the merger.
+Added: The Company identified acquired intangible assets related to core deposits (e.g., core deposit intangible) and Cambridge Trust Wealth Management, which included a customer list intangible and trade name intangible.
+Added: Refer to Note 3, Mergers and Acquisitions for further information regarding the Company’s merger with Cambridge.
The changes in the carrying value of goodwill for the periods indicated were as follows:
4 unchanged sentences
Balance at end of year $ 914,957 $ 557,635
−Removed: The following table sets forth the carrying amount of the Company’s core deposit intangible asset, net of accumulated amortization, as of the dates indicated below:
+Added: The following table sets forth the carrying amount of the Company’s other intangible assets, net of accumulated amortization, as of the dates indicated below:
As of December 31,
3 unchanged sentences
Core deposit intangible $ 126,633 $ ( 15,337 ) $ 111,296 $ 11,633 $ ( 3,063 ) $ 8,570
+Added: Customer list intangible 25,000 ( 2,159 ) 22,841 — — —
+Added: Trade name intangible 1,200 ( 136 ) 1,064 — — —
Total $ 152,833 $ ( 17,632 ) $ 135,201 $ 11,633 $ ( 3,063 ) $ 8,570
−Removed: 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.
+Added: The Company 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 one reporting unit - the banking business unit.
In accordance with the accounting guidance codified in ASC 350-20, the Company performs a test of goodwill for impairment at least on an annual basis.
−Removed: An assessment is also required to be performed to the extent relevant events and/or circumstances occur which may indicate it is more-likely-than-not that the fair value of a reporting unit is less than its carrying amount.
−Removed: The failure of several banks in early 2023 led to economic uncertainty and an increase in volatility in the capital markets, particularly in the banking industry.
−Removed: Accordingly, the Company performed a qualitative assessment as of March 31, 2023 which included an assessment of current industry conditions and the impacts of those conditions on the Company’s financial position and results of operations.
−Removed: As a result of that assessment, the Company determined it was not more-likely-than-not that the carrying value of goodwill was greater than the fair value as of March 31, 2023.
−Removed: Therefore, a quantitative goodwill impairment test was not considered necessary at that time.
−Removed: During the second quarter of 2023, as the economic uncertainty impacting the banking industry persisted, the Company exercised the option afforded by ASC 350-20 and bypassed the qualitative assessment, opting to perform the quantitative impairment assessment irrespective of qualitative factors.
−Removed: The assessment included a comparison of the banking business’ book value to the implied fair value using a pricing multiple of the Company’s tangible book value as well as a comparison of the banking business’ book value to its estimated fair value based upon its discounted cash flows.
−Removed: The assessment also included a market capitalization analysis.
−Removed: Based upon the assessment, it was determined there was no impairment of the Company’s goodwill as of June 30, 2023.
+Added: An assessment is also required to be performed to the extent relevant events and/or
+Added: circumstances occur which may indicate it is more-likely-than-not that the fair value of a reporting unit is less than its carrying amount.
The Company performed its annual assessment for the banking business as of September 30, 2024.
−Removed: Similar to the assessment performed as of June 30, 2023, the assessment included a comparison of the banking business’ book value to the
−Removed: implied fair value using a pricing multiple of the Company’s tangible book value as well as a comparison of the banking business’ book value to its estimated fair value based upon its discounted cash flows.
−Removed: The assessment also included a market capitalization analysis.
+Added: The assessment included a comparison of the banking reporting unit’s carrying value of equity to estimated fair value of equity using the market capitalization method of the market approach.
+Added: The Company evaluated conditions as of the assessment date and how a market participant would evaluate a control premium for the banking reporting unit.
+Added: The implied control premium was estimated using the discounted cash flow method of the income approach by evaluating the present value of market participant cost savings and synergies.
Based upon the assessment, it was determined there was no impairment of the Company’s goodwill as of September 30, 2024.
−Removed: Management performed an additional qualitative assessment as of December 31, 2023, to analyze changes in factors impacting assumptions used in its September 30, 2023 assessment.
−Removed: Based upon that assessment, management concluded that it was not more-likely-than-not that the carrying value of the goodwill of the banking business unit was greater than the fair value as of December 31, 2023 and a quantitative goodwill impairment test was not necessary as of December 31, 2023.
−Removed: The amortization expense of the Company’s core deposit intangible asset was $ 1.8 million, $ 1.2 million, and $ 0.2 million during the years ended December 31, 2023, 2022, and 2021, respectively.
−Removed: The original amortization period and remaining useful life of the Company’s core deposit intangible asset is 10.0 years and 4.3 years, respectively.
+Added: In the fourth quarter of 2024, management elected to change the annual date at which it assesses goodwill for impairment from September 30 to November 30.
+Added: Management considered the accounting guidance codified in ASC 250 in assessing the appropriateness of the change and the method for applying the change.
+Added: The assessment included an evaluation of the justification of the change noting an assessment date of November 30 is preferable to September 30 as management’s process for determining future period forecasted earnings for budgeting purposes, a key input in the quantitative goodwill impairment assessment, occurs in the fourth quarter.
+Added: Previously, future period forecasted earnings were estimated as of September 30 to support the annual goodwill impairment assessment and later updated in the fourth quarter for budgeting purposes and to support impairment evaluations performed as of December 31.
+Added: Thus, moving the annual assessment date to November 30 allows for a more accurate estimate of future forecasted earnings to be used in its quantitative assessment of goodwill for impairment.
+Added: In addition, based upon the assessment performed, management determined the change should be applied prospectively beginning with an assessment performed as of November 30, 2024 as a retrospective application of this change in accounting principle would require the use of assumptions and estimations developed with the use of hindsight, which is not appropriate for the annual goodwill impairment assessment.
+Added: Management believes the change in goodwill impairment testing date does not represent a material change to the method of applying an accounting principle in light of the internal controls over financial reporting and requirements to assess goodwill impairment upon certain triggering events, and does not delay, accelerate or avoid any impairment charges.
+Added: In addition, the Company last performed an assessment as of November 30, 2024 as an update to the September 30, 2024 annual test.
+Added: As such, no more than 12 months will have elapsed between the previous assessment and the next annual assessment as of November 30, 2025.
+Added: The Company performed its annual assessment for the banking business as of November 30, 2024, the Company’s new annual assessment date as described above.
+Added: The assessment included a comparison of the banking reporting unit’s carrying value of equity to estimated fair value of equity based on the Company’s market capitalization.
+Added: The assessment also considered the changes in market conditions from the September 30, 2024 assessment.
+Added: Based upon the assessment, it was determined there was no impairment of the Company’s goodwill as of November 30, 2024.
+Added: As of December 31, 2024, there was no effect to the Company’s Consolidated Financial Statements as a result of the change in annual assessment date.
+Added: The amortization expense of the Company’s other intangible assets was $ 14.6 million, $ 1.8 million, and $ 1.2 million during the years ended December 31, 2024, 2023, and 2022, respectively.
+Added: The increase in amortization expense for the year ended December 31, 2024 from 2023 was attributable to amortization expense recorded in the third and fourth quarter of 2024 related to other intangible assets acquired in connection with the Company’s merger with Cambridge.
+Added: The weighted average original amortization period and weighted average remaining useful life of the Company’s other intangible assets is 7.8 years and 7.0 years, respectively.
Management performs an assessment of the remaining useful lives of the Company’s intangible assets on a quarterly basis to determine if such lives remain appropriate.
−Removed: As a result of the assessment performed during the second quarter of 2023, management reduced the remaining useful life of its core deposit intangible asset to five years which resulted in an increase in quarterly amortization expense.
−Removed: The effect of the increase on annual amortization expense was not material.
−Removed: The estimated amortization expense for the remaining useful life of the Company’s core deposit intangible asset is as follows:
+Added: The estimated amortization expense for the remaining useful life of the Company’s other intangible assets is as follows:
Year (In thousands)
+Added: 2025 $ 31,231
+Added: Thereafter 22,658
Total amortization expense $ 135,201
21 unchanged sentences
The FDIC offers insurance coverage on deposits up to the federally insured limit of $250,000.
−Removed: The amount of certificates of deposit equal to or greater than $250,000, as of December 31, 2023 and 2022, was $ 867.6 million and $ 239.1 million, respectively.
−Removed: Included in the certificates of deposit balances above were $ 50.0 million and $ 928.6 million of brokered certificates of deposit at December 31, 2023 and 2022, respectively.
+Added: The amount of certificates of deposit equal to or greater than $250,000, as of December 31, 2024 and 2023, was $ 1.1 billion and $ 0.9 billion, respectively.
Borrowed Funds
2 unchanged sentences
(In thousands)
−Removed: Short-term FHLB advances $ 95 $ 691,297
Escrow deposits of borrowers $ 27,721 $ 21,978
Interest rate swap collateral funds 48,590 8,500
−Removed: Long-term FHLB advances 17,643 12,787
+Added: FHLB advances 17,589 17,738
Total borrowed funds $ 93,900 $ 48,216
−Removed: At December 31, 2023 and 2022, the Company had available and unused borrowing capacity of approximately $ 775.9 million and $ 538.9 million, respectively, at the Federal Reserve Discount Window.
−Removed: At December 31, 2023 and 2022, loans with collateral value of $ 636.8 million and $ 538.9 million, respectively, and securities with a collateral value of $ 139.1 million at December 31, 2023 were pledged to the Discount Window.
−Removed: No securities were pledged as collateral to the Federal Reserve Discount Window at December 31, 2022.
+Added: At December 31, 2024 and 2023, the Company had available and unused borrowing capacity of approximately $ 2.8 billion and $ 0.8 billion, respectively, at the Federal Reserve Discount Window.
+Added: At December 31, 2024 and 2023, loans with collateral value of $ 2.1 billion and $ 0.6 billion, respectively, and securities with a collateral value of $ 769.4 million and $ 139.1 million, respectively, were pledged to the Discount Window.
At December 31, 2023, the Company had a $ 2.4 billion collateralized line of credit from the Federal Reserve Bank of Boston through the Bank Term Funding Program.
1 unchanged sentence
The Bank Term Funding Program was created by the Federal Reserve in March 2023.
+Added: The Bank Term Funding Program ceased extending new loans on March 11, 2024.
+Added: Accordingly, we had no additional capacity nor any securities pledged to the Federal Reserve Bank of Boston under the Bank Term Funding Program as of December 31, 2024.
Interest expense on borrowed funds was as follows:
18 unchanged sentences
Total Federal Home Loan Bank advances $ 17,589 1.18 % $ 17,738 1.25 %
−Removed: (1) The weighted average interest rate of long-term FHLB advances as of December 31, 2023 and December 31, 2022 was 1.24 % and 1.11 %, respectively.
−Removed: At December 31, 2023 and 2022, advances from the FHLBB were secured by stock in the FHLBB, residential real estate loans and commercial real estate loans.
−Removed: The collateral value of residential real estate and commercial real estate loans securing these advances was $ 1.4 billion and $ 1.5 billion, respectively, at December 31, 2023, and $ 1.5 billion and $ 1.2 billion, respectively, at December 31, 2022.
+Added: At December 31, 2024, advances from the FHLBB were secured by stock in the FHLBB, residential real estate loans, and investment securities.
+Added: At December 31, 2023, advances from the FHLBB were secured by stock in the FHLBB, residential real estate loans and commercial real estate loans.
+Added: At December 31, 2024, the collateral value of residential real estate loans and securities securing these advances was $ 1.5 billion and $ 1.0 billion, respectively.
+Added: At December 31, 2023, the collateral value of residential and commercial real estate loans securing these advances was $ 1.4 billion and $ 1.5 billion, respectively.
At December 31, 2024 and 2023, the Bank had available and unused borrowing capacity with the FHLBB of approximately $ 2.4 billion and $ 2.9 billion, respectively.
As a member of the FHLBB, the Company is required to hold FHLBB stock.
−Removed: At December 31, 2023 and 2022, the Company had investments in the FHLBB of $ 5.9 million and $ 41.4 million, respectively.
+Added: At both December 31, 2024 and 2023, the Company had investments in the FHLBB of $ 5.9 million.
At its discretion, the FHLBB may declare dividends on the stock.
9 unchanged sentences
Net income applicable to common shares:
−Removed: Net (loss) income from continuing operations $ ( 62,689 ) $ 186,511 $ 145,531
+Added: Net income (loss) from continuing operations $ 119,561 $ ( 62,689 ) $ 186,511
Net income from discontinued operations — 294,866 13,248
6 unchanged sentences
Basic earnings per share
−Removed: Basic (loss) earnings per share from continuing operations $ ( 0.39 ) $ 1.13 $ 0.85
+Added: Basic earnings (loss) per share from continuing operations $ 0.66 $ ( 0.39 ) $ 1.13
Basic earnings per share from discontinued operations — 1.82 0.08
1 unchanged sentence
Diluted earnings per share
−Removed: Diluted (loss) earnings per share from continuing operations $ ( 0.39 ) $ 1.13 $ 0.85
+Added: Diluted earnings (loss) per share from continuing operations $ 0.66 $ ( 0.39 ) $ 1.13
Diluted earnings per share from discontinued operations — 1.82 0.08
6 unchanged sentences
As of December 31, 2024 and 2023, the Company had $ 222.7 million and $ 223.4 million, respectively, in tax credit investments that were included in other assets in the Consolidated Balance Sheets.
−Removed: 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.
−Removed: The net investment in the housing projects is included in other assets on the Consolidated Balance Sheets.
−Removed: The Company will continue to use the proportional amortization method on any new qualifying LIHTC investments.
+Added: When permissible, the Company accounts for its investments in LIHTC projects and other qualifying investments 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.
+Added: The net investment in the housing projects is included in other assets in the Company’s Consolidated Balance Sheets.
+Added: The Company will continue to use the proportional amortization method on any new qualifying investments.
The following table presents the Company’s investments in LIHTC projects using the proportional amortization method as of the dates indicated:
2 unchanged sentences
Current recorded investment included in other assets (1)
+Added: $ 220,845 $ 221,190
Commitments to fund qualified affordable housing projects included in recorded investment noted above
89,801 149,207
+Added: (1) Includes LIHTC investments acquired in connection with our merger with Cambridge of $ 7.4 million.
+Added: The amount of associated remaining commitments assumed was not significant.
+Added: Refer to Note 3, “Mergers and Acquisitions” for further discussion of the merger.
The following table presents additional information related to the Company’s investments in LIHTC projects for the periods indicated:
8 unchanged sentences
There were no outstanding commitments related to these investments as of either December 31, 2024 or December 31, 2023.
−Removed: The information presented within this Note excludes discontinued operations.
+Added: The information presented within this Note excludes discontinued operations with respect to the years ended December 31, 2023 and 2022.
Refer to Note 23, “Discontinued Operations” for further discussion regarding discontinued operations.
5 unchanged sentences
Effective income tax rates 23.2 % 50.2 % 21.7 %
−Removed: The Company recorded a net income tax benefit of $ 63.3 million for the year ended December 31, 2023 compared to net income tax expense of $ 51.7 million and $ 30.5 million for the years ended December 31, 2022 and 2021, respectively.
+Added: The Company recorded net income tax expense of $ 36.2 million for the year ended December 31, 2024 compared to a net income tax benefit of $ 63.3 million and net income tax expense of $ 51.7 million for the years ended December 31, 2023 and 2022, respectively.
+Added: Tax expense for the year ended December 31, 2024 includes a $ 7.4 million lost state tax benefit for Massachusetts as the Company was in a tax loss position for 2024 and loss carryover is not allowed by the state.
The income tax benefit for the year ended December 31, 2023 was primarily due to pretax losses which largely resulted from losses on sales of available for sale securities in the first quarter of 2023.
6 unchanged sentences
(In thousands)
−Removed: Current tax (benefit) expense:
+Added: Current tax expense (benefit):
Federal $ 2,088 $ ( 39,710 ) $ 36,436
State ( 1,942 ) ( 5,332 ) 10,021
−Removed: Total current tax (benefit) expense ( 45,042 ) 46,457 36,127
−Removed: Deferred tax (benefit) expense:
+Added: Total current tax expense (benefit) 146 ( 45,042 ) 46,457
+Added: Deferred tax expense (benefit):
Federal 19,204 1,219 ( 1,028 )
State 16,855 ( 19,486 ) 6,290
−Removed: Total deferred tax (benefit) expense ( 18,267 ) 5,262 ( 5,663 )
−Removed: Total income tax (benefit) expense $ ( 63,309 ) $ 51,719 $ 30,464
+Added: Total deferred tax expense (benefit) 36,059 ( 18,267 ) 5,262
+Added: Total income tax expense (benefit) $ 36,205 $ ( 63,309 ) $ 51,719
A reconciliation of the U.S.
3 unchanged sentences
(Dollars in thousands)
−Removed: Income tax (benefit) expense at statutory rate $ ( 26,458 ) 21.00 % $ 50,029 21.00 % $ 36,959 21.00 %
−Removed: (Decrease) increase resulting from:
+Added: Income tax expense (benefit) at statutory rate $ 32,711 21.00 % $ ( 26,458 ) 21.00 % $ 50,029 21.00 %
+Added: Increase (decrease) resulting from:
State income tax, net of federal tax benefit (1) 11,781 7.56 % ( 19,606 ) 15.56 % 12,885 5.41 %
3 unchanged sentences
Tax-exempt income ( 14,911 ) ( 9.57 ) % ( 14,161 ) 11.24 % ( 10,298 ) ( 4.32 ) %
+Added: 162(m) remuneration of services 2,423 1.56 % 1,684 ( 1.34 ) % 1,446 0.61 %
Other, net 1,424 0.91 % ( 5,162 ) 4.10 % ( 1,846 ) ( 0.77 ) %
−Removed: Actual income tax (benefit) expense $ ( 63,309 ) 50.25 % $ 51,719 21.71 % $ 30,464 17.32 %
+Added: Actual income tax expense (benefit) $ 36,205 23.24 % $ ( 63,309 ) 50.25 % $ 51,719 21.71 %
(1) Includes state tax benefit associated with MSSC liquidation of $ 23.7 million for the year ended December 31, 2023 described above.
12 unchanged sentences
Loan basis difference fair value adjustments 75,301 3,455
−Removed: Employee benefits — 354
−Removed: PPP loans fee income — 58
+Added: Tax attribute and NOL carryover 24,120 —
Other 1,195 2,061
−Removed: Total deferred tax assets 298,172 367,646
+Added: Total deferred tax assets before valuation allowance 419,432 298,172
+Added: Valuation allowance ( 2,781 ) —
+Added: Total deferred tax assets net of valuation allowance 416,651 298,172
Deferred tax liabilities:
8 unchanged sentences
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.
−Removed: The Company considers projections of future taxable income during the periods in which deferred tax assets and liabilities are scheduled to reverse.
+Added: The Company considers projections of future taxable income during the
+Added: 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.
−Removed: 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.
−Removed: 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.
−Removed: As of December 31, 2022, management made a similar determination and, accordingly, recorded a release of the remaining $ 0.7 million.
−Removed: As of December 31, 2023, management believes it is more likely than not that the Company will realize the entirety of its net deferred tax assets.
+Added: Tax losses from the sale of investments acquired in the merger, which occurred in the third quarter of 2024, resulted in lower projections of 2025 taxable income.
+Added: As a result of those losses, as of December 31, 2024, the Company believes that a portion of the associated charitable contribution carryforward will expire on December 31, 2025 unutilized and therefore has recorded a valuation allowance for $ 2.8 million.
+Added: As of December 31, 2024, management believes it is more likely than not that the Company will realize the remainder of its net deferred tax assets.
Management performed an evaluation of the Company’s uncertain tax positions as of December 31, 2024 and 2023 and determined that liabilities for unrecognized tax benefits of $ 1.8 million and $ 3.8 million, respectively, was needed related to state tax positions.
18 unchanged sentences
Management anticipates that approximately $ 1.6 million of unrecognized state tax benefits and $ 0.6 million of interest and penalties will reverse in 2025 upon expiration of the statute of limitations for the tax year to which the reserve is related.
−Removed: The Company had no net operating loss carryforwards for federal or state income tax purposes at December 31, 2023 and 2022, respectively.
+Added: The Company had $ 23.8 million in net operating loss carryforwards for federal or state income tax purposes at December 31, 2024.
+Added: The Company had no net operating loss carryforwards for federal or state income tax purposes at December 31, 2023.
At December 31, 2024, the Bank’s federal pre-1988 reserve, for which no federal income tax provision has been made, was approximately $ 20.8 million.
8 unchanged sentences
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.
−Removed: 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.
+Added: When permissible, the
+Added: 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 in the Consolidated Balance Sheets.
1 unchanged sentence
During the years ended December 31, 2024 and 2023, the Company generated federal tax credits primarily from LIHTC investments of $ 16.5 million and $ 9.2 million, respectively.
−Removed: During the years ended December 31, 2023 and 2022, the Company generated state tax credits from LIHTC investments of $ 0.4 million and less than $ 0.1 million, respectively.
+Added: During the years ended December 31, 2024 and 2023, the Company generated flow-through state tax credits from LIHTC investments of $ 0.3 million and $ 0.4 million, respectively.
+Added: During the year ended December 31, 2024, the Company generated $ 3.2 million in directly purchased Massachusetts state tax credits associated LIHTC investments.
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 12, “Low Income Housing Tax Credits and Other Tax Credit Investments.”
−Removed: Shareholders’ Equity
−Removed: Information regarding dividends declared and paid is presented in the following table for the periods indicated:
−Removed: Dividends Declared per Share Dividends Declared Dividends Paid
−Removed: (In millions, except per share data)
−Removed: Three Months Ended March 31, 2023 $ 0.10 $ 16.3 $ 16.2
−Removed: Three Months Ended June 30, 2023 $ 0.10 $ 16.4 $ 16.3
−Removed: Three Months Ended September 30, 2023 $ 0.10 $ 16.4 $ 16.2
−Removed: Three Months Ended December 31, 2023 $ 0.11 $ 18.0 $ 18.0
−Removed: Three Months Ended March 31, 2022 $ 0.10 $ 17.1 $ 16.9
−Removed: Three Months Ended June 30, 2022 $ 0.10 $ 16.7 $ 16.5
−Removed: Three Months Ended September 30, 2022 $ 0.10 $ 16.5 $ 16.3
−Removed: Three Months Ended December 31, 2022 $ 0.10 $ 16.3 $ 16.1
Minimum Regulatory Capital Requirements
38 unchanged sentences
The overall investment objective is to diversify investments across a spectrum of investment types to limit risks from large market swings.
−Removed: 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.
−Removed: At the time of the acquisition, the plan had been frozen to new participants since 2006, and all participants in the plan were fully vested.
−Removed: 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.
+Added: In connection with the Company’s merger with Cambridge, the Company acquired Cambridge’s defined benefit plan.
+Added: The plan was frozen to new participants in 2011 and the accrual of benefits for all participants in the plan was frozen effective in 2017.
+Added: At the time of the merger, all participants in the plan were fully vested.
+Added: The Company assumed a $ 35.3 million pension benefit obligation from Cambridge following the merger and, effective December 31, 2024, the acquired plan was merged with the Company’s Defined Benefit Plan.
+Added: All Cambridge employees retained following the merger were credited with prior service, which counted for vesting and eligibility into the Company’s Defined Benefit Plan, but not for benefit accrual.
+Added: Additionally, all Cambridge employees retained following the merger 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 Cambridge.
In connection with the sale of its insurance agency business, the Company amended its Defined Benefit Plan to allow for accelerated vesting for any employees of the insurance agency business and several employees of the Bank transitioning to Gallagher who were otherwise not vested in the Defined Benefit Plan at the time of sale.
The Company has a BEP to provide retirement benefits to certain employees whose retirement benefits under the Defined Benefit Plan are limited per the Internal Revenue Code.
−Removed: 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.
−Removed: Additionally, such Century employees were credited for prior service with Century for purposes of determining vesting and eligibility pursuant to the BEP.
In connection with the sale of its insurance agency business, the Company amended the BEP to allow for accelerated vesting for all employees of the insurance agency business and several employees of the Bank transitioning to Gallagher who were participating in the BEP and were otherwise not vested in the BEP at the time of sale.
2 unchanged sentences
federal tax law.
−Removed: In connection with the Company’s acquisition of Century, the Company acquired Century’s Supplemental Executive Insurance/Retirement Plan (the “Supplemental Plan”).
−Removed: 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.
−Removed: Further, the plan document of the Century Supplemental Plan contained change in control provisions which became effective upon the Company’s acquisition of Century.
−Removed: Accordingly, all participants of the Century Supplemental Plan were deemed to be fully vested upon the closing of the acquisition.
+Added: In connection with the Company’s merger with Cambridge, the Company acquired Cambridge’s DB SERP.
+Added: In 2016, Cambridge’s Board of Directors discontinued the use of DB SERPs for new entrants to Cambridge’s non-qualified retirement programs.
+Added: Expense for the DB SERPs is recognized over the executive’s service life utilizing the projected unit credit actuarial cost method.
+Added: All participants of Cambridge’s DB SERP were deemed to be fully vested upon the closing of the merger.
The Company has a ODRCP which provides pension benefits to outside directors who retire from service.
Effective December 31, 2020, the Company closed the ODRCP to new participants and froze benefit accruals for active participants.
+Added: In connection with the Company’s merger with Cambridge, the Company acquired Cambridge’s post-retirement health care plan (“PHCP”).
+Added: Benefits for the PHCP are based on years of service.
+Added: Expenses for the PHCP are recognized over the employee's service life utilizing the projected unit credit actuarial cost method.
+Added: Effective November 7, 2019, the PHCP was frozen for employees hired after that date.
+Added: The frozen health care plan is not accruing and is only in payout status.
Refer to Note 2, Summary of Significant Accounting Policies , for additional discussion of the Company’s pension plans.
Obligations and Funded Status
−Removed: The funded status and amounts recognized in the Company’s Consolidated Financial Statements for the Defined Benefit Plan, the BEP, the DB SERP, and the ODRCP are set forth in the following table:
+Added: The funded status and amounts recognized in the Company’s Consolidated Financial Statements for the Defined Benefit Plan, the BEP, the DB SERP, the ODRCP, and the PHCP are set forth in the following table:
As of and for the Year Ended December 31,
6 unchanged sentences
Amendments — 1,351 —
−Removed: Actuarial loss (gain) 13,943 ( 133,282 ) ( 1,697 )
+Added: Actuarial (gain) loss ( 15,280 ) 13,943 ( 133,282 )
Acquisitions 42,952 — —
3 unchanged sentences
Fair value of plan assets at beginning of year $ 468,364 $ 419,366 $ 546,056
−Removed: Actual return on plan assets 63,811 ( 91,474 ) 50,879
+Added: Actual return (loss) on plan assets 48,629 63,811 ( 91,474 )
Acquisitions 56,201 — —
13 unchanged sentences
Net amount $ 26,016 $ 7,462 $ 7,123
−Removed: (1) Includes service costs related to employees of our insurance agency business.
+Added: (1) Includes service costs related to employees of the insurance agency business as it relates to the years ended December 31, 2023 and 2022.
Refer to the later discussion within the “Components of Net Periodic Benefit Cost” section within this Note for further discussion.
−Removed: 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, 2022.
−Removed: Accordingly, during the year ended December 31, 2023, there were no contributions to the Defined Benefit Plan.
−Removed: Similarly, 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.
−Removed: However, the Company made a discretionary contribution to the Defined Benefit Plan of $ 7.2 million during the year ended December 31, 2022.
+Added: In accordance with the Pension Protection Act, the Company was not required to make any contributions to the Defined Benefit Plan for the plan years beginning November 1, 2023, 2022 and 2021.
+Added: Accordingly, during the years ended December 31, 2024 and 2023, there were no contributions to the Defined Benefit Plan.
+Added: The Company made a discretionary contribution to the Defined Benefit Plan of $ 7.2 million during the year ended December 31, 2022.
The Company expects to make no contribution during the plan year beginning November 1, 2024.
+Added: The net actuarial gain of $ 15.3 million during the year ended December 31, 2024 was primarily attributable to an increase in the discount rate assumptions used for determining the benefit obligation and higher returns on plan assets than initially expected.
The net actuarial loss of $ 13.9 million during the year ended December 31, 2023 was primarily attributable to a decrease in the discount rate assumptions used for determining the benefit obligation which was partially offset by higher returns on plan assets than initially expected.
−Removed: The net actuarial gain of $ 133.3 million during the year ended December 31, 2022 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
−Removed: The net actuarial loss of $( 1.7 ) million during the year ended December 31, 2021 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.
+Added: The net actuarial gain of $ 133.3 million during the year ended December 31, 2022
+Added: 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.
Actuarial Assumptions
The assumptions used in determining the benefit obligations at December 31, 2024 and 2023 were as follows:
−Removed: DB Plan BEP DB SERP ODRCP
−Removed: As of December 31, As of December 31, As of December 31, As of December 31,
+Added: DB Plan BEP DB SERP ODRCP PHCP
+Added: As of December 31, As of December 31, As of December 31, As of December 31, As of December 31,
2024 2023 2024 2023 2024 2023 2024 2023 2024 2023
−Removed: Discount rate 4.99 % 5.18 % 4.89 % 5.07 % 4.96 % 5.18 % 4.91 % 5.13 %
−Removed: Rate of increase in compensation levels 4.50 % 4.50 % 4.50 % 4.50 % — % — % — % — %
−Removed: Interest rate credit for determining projected cash balance 4.47 % 3.55 % 4.47 % 3.55 % — % — % — % — %
+Added: Discount rate 5.55 % 4.99 % 5.36 % 4.89 % 5.51 % 4.96 % 5.44 % 4.91 % 5.42 % N/A
+Added: Rate of increase in compensation levels 4.50 % 4.50 % 4.50 % 4.50 % — % — % — % — % — % N/A
+Added: Interest rate credit for determining projected cash balance 4.60 % 4.47 % 4.60 % 4.47 % — % — % — % — % — % N/A
The assumptions used in determining the net periodic benefit cost for the years ended December 31, 2024, 2023, and 2022 were as follows:
16 unchanged sentences
Discount rate - benefit cost 4.91 % 5.13 % 2.32 %
+Added: For the Year Ended December 31,
+Added: 2024 2023 2022
+Added: Discount rate - benefit cost 5.04 % N/A N/A
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.
4 unchanged sentences
collective funds, equity securities, mutual funds, hedge funds and short-term investments.
−Removed: The Fair Value Measurements and Disclosures Topic of the FASB ASC stipulates that an asset’s fair value measurement level within the fair
−Removed: value hierarchy is based on the lowest level of any input that is significant to the fair value measurement.
+Added: 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.
6 unchanged sentences
Benefits paid ( 27,972 ) ( 14,813 )
+Added: Acquisition 56,201 —
Balance at end of year $ 545,222 $ 468,364
13 unchanged sentences
Net periodic benefit cost $ 3,819 $ ( 5,999 ) $ 17,673
−Removed: (1) Includes service costs related to employees of our insurance agency business.
+Added: (1) Includes service costs related to employees of the Company's insurance agency business for the years ended December 31, 2023 and 2022.
Such service costs were included in net income from discontinued operations as such costs are no longer incurred by the Company following the sale of the insurance agency business in October 2023.
−Removed: All other costs included in the determination of the benefit obligation for the Defined Benefit Plan and the BEP were included in net income from continuing operations as the Bank will assume the related liability upon dissolution of its Eastern Insurance Group subsidiary.
−Removed: Service costs included in net income from discontinued operations and included in the above table were $ 5.1 million, $ 7.5 million, and $ 7.7 million for the years ended December 31, 2023, 2022, and 2021, respectively.
−Removed: (2) The pension curtailment gain recognized during the year ended December 31, 2023 is included in discounted operations.
+Added: All other costs included in the determination of the benefit obligation for the Defined Benefit Plan and the BEP were included in net income from continuing operations as the Bank assumed the related liability upon dissolution of its Eastern Insurance Group subsidiary.
+Added: Service costs included in net income from discontinued operations and included in the above table were $ 5.1 million, and $ 7.5 million for the years ended December 31, 2023 and 2022, respectively.
+Added: (2) The pension curtailment gain recognized during the year ended December 31, 2023 was included in discontinued operations.
Refer to the below discussion under “Pension Curtailment and Settlement” for further discussion.
3 unchanged sentences
Pension Curtailment and Settlement
−Removed: As discussed in the earlier “Pension Plans” section, during the year ended December 31, 2023 and in connection with the sale of its insurance agency business, the Company remeasured the plan assets and obligations of the Defined Benefit Plan and the obligations of the BEP to determine the resulting curtailment gain or loss.
+Added: As discussed in the earlier “Pension Plans” section, during the year ended December 31, 2023 and in connection with the sale of its insurance agency business, the Company remeasured the plan assets and obligations of the Defined Benefit
+Added: Plan and the obligations of the BEP to determine the resulting curtailment gain or loss.
+Added: The remeasurement followed the Company’s amendments to to its Defined Benefit Plan and BEP.
As a result and in accordance with ASC 715-30, “Compensation-Retirement Benefits - Defined Benefit Plans,” the Company recognized a curtailment gain upon completion of the sale of the insurance agency business associated with the prior service credits attributable to the employees of the insurance agency business, all of which transferred to Gallagher.
8 unchanged sentences
Benefits expected to be paid
−Removed: 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:
+Added: 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, the ODRCP, and the PHCP for the plan years beginning January 1:
Year (In thousands)
10 unchanged sentences
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.
−Removed: The Company recorded expense related to the DC SERP of $ 0.1 million, $ 0.4 million and $ 0.9 million in the years ended December 31, 2023, 2022, and 2021, respectively.
+Added: The Company recognized no expense related to the DC SERP during the year ended December 31, 2024.
+Added: The Company recorded expense related to the DC SERP of $ 0.1 million and $ 0.4 million in the years ended December 31, 2023 and 2022, respectively.
The total amount due to participants under this plan was included in other liabilities on the Company’s Consolidated Balance Sheets and amounted to $ 23.7 million and $ 20.3 million at December 31, 2024 and 2023, respectively.
−Removed: Effective December 31, 2021, the Company closed the DC SERP to new participants and froze benefit accruals for active participants.
Deferred Compensation Plans
−Removed: The Company sponsors three plans which allow for elective compensation deferrals by directors, former trustees, and certain senior-level employees.
+Added: The Company sponsors four 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.
2 unchanged sentences
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.
−Removed: 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 $ 28.2 million and $ 25.4 million at December 31, 2023 and 2022, respectively.
+Added: The total amounts due to participants under the four plans were included in other liabilities on the Company’s Consolidated Balance Sheets and amounted to $ 33.3 million and $ 28.2 million at December 31, 2024 and 2023, respectively.
Rabbi Trust Variable Interest Entity
71 unchanged sentences
The maximum term for stock options is ten years .
+Added: In the third quarter of 2024, the Company granted a total of 146,178 RSUs to certain executives who joined the Company following the merger with Cambridge.
+Added: These RSUs vest pro-rata on an annual basis over a period of three years from the date of grant, subject to continued employment.
+Added: During that same period, the Company also granted a total of 67,350 PSUs, for which vesting is contingent upon the Compensation and Human Capital Management Committee of the Board of Director’s certification, after the conclusion of a period of approximately 2.3 years, that the Company has attained a threshold level of certain performance criteria over such period.
+Added: On July 12, 2024, the Company completed its previously announced merger with Cambridge.
+Added: In connection with the merger and as a component of the purchase consideration, the Company issued 118,693 restricted stock award shares with a fair value of $ 1.1 million, net of a $ 0.7 million post-combination fair value adjustment, and, with respect to RSUs and PSUs, credited pre-merger service for employees retained following the merger with Cambridge which amounted to $ 3.0 million.
In May 2024 the Company granted a total of 56,352 shares of restricted stock to the Company’s non-employee directors which vest after approximately one year from the date of grant.
In May 2023 the Company granted a total of 47,820 shares of restricted stock to the Company’s non-employee directors which vest after approximately one year from the date of grant.
+Added: In March 2024, the Company granted to all of the Company’s executive officers and certain other employees a total of 416,276 RSUs, which vest pro-rata on an annual basis over a period of three years from the date of the grant, and a total of 234,091 PSUs for which vesting is contingent upon the Compensation and Human Capital Management Committee of the Board of Director’s certification, after the conclusion of a period of approximately 2.8 years from the date of the grant, that the Company has attained a threshold level of certain performance criteria over such period.
In March 2023, the Company granted to all of the Company’s executive officers and certain other employees a total of 318,577 RSUs, which vest pro-rata on an annual basis over a period of three years from the date of the grant, and a total of 108,984 PSUs for which vesting is contingent upon the Compensation and Human Capital Management Committee of the Board of Director’s certification, after the conclusion of a three-year period from the date of the grant, that the Company has attained a threshold level of certain performance criteria over such period.
−Removed: In March 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 from the date of the grant, and a total of 533,676 PSUs for which vesting is contingent upon the Compensation and Human Capital Management Committee of the Board of Director’s certification, after the conclusion of a three-year period from the date of the grant, that the Company has attained a threshold level of certain performance criteria over such period.
As of December 31, 2024 and 2023, there were 3,844,157 shares and 4,872,494 shares that remained available for issuance as restricted stock or RSU awards (including those that may be issued as performance shares and PSUs), respectively, and 18,675,815 shares that remained available for issuance upon the exercise of stock options at both dates.
7 unchanged sentences
Forfeited ( 3,026 ) 14.87 — —
+Added: Converted in connection with merger 118,693 14.87 — —
Non-vested restricted stock at end of year (1) 316,945 $ 18.02 420,400 $ 19.15
−Removed: During the year ended December 31, 2021, 683,056 RSA shares were granted which had a total grant date fair value of $ 13.7 million.
−Removed: During the year ended December 31, 2023, 152,880 RSA awards vested.
−Removed: Such awards had a grant date fair value of $ 3.0 million.
−Removed: During the year ended December 31, 2022, 136,609 RSA awards had vested.
−Removed: Such awards had a grant date fair value of $ 2.7 million.
+Added: (1) Includes the effect of modifications to previously awarded and unvested restricted share awards for two plan participants to accelerate vesting.
+Added: The financial effect of the modifications on total unrecognized compensation expense was not significant.
+Added: During the years ended December 31, 2024, 2023, and 2022, 275,474 , 152,880 , and 136,609 RSA awards vested, respectively.
+Added: Such awards had a grant date fair value of $ 4.5 million, $ 3.0 million, and $ 2.7 million, respectively.
+Added: During the years ended December 31, 2024, 2023, and 2022, 56,352 , 47,820 , and 31,559 RSA awards were granted, respectively.
+Added: In aggregate, the amount of RSAs granted each year had a grant date fair value of $ 0.8 million, $ 0.5 million, and $ 0.6 million, respectively.
The following table summarizes the Company’s restricted stock unit activity for the periods indicated:
5 unchanged sentences
Forfeited ( 22,520 ) 13.20 ( 35,993 ) 15.73
+Added: Converted in connection with merger 236,766 14.87 — —
Non-vested restricted stock at end of year (1) 1,356,522 $ 16.55 952,001 $ 19.46
−Removed: (1) Includes 95,808 shares withheld upon settlement for employee taxes.
−Removed: During the year ended December 31, 2023, 302,908 RSU awards vested.
−Removed: Such awards had a grant date fair value of $ 6.4 million.
−Removed: As of December 31, 2022, no RSU awards had vested.
−Removed: During the year ended year ended December 31, 2021, no RSU awards were granted.
+Added: (1) Includes the effect of modifications to previously awarded and unvested restricted share awards for one plan participant to accelerate vesting.
+Added: The financial effect of the modifications on total unrecognized compensation expense was not significant.
+Added: During the years ended December 31, 2024 and 2023, 372,179 and 302,908 RSU awards vested, respectively.
+Added: Such awards had a grant date fair value of $ 6.9 million and $ 6.4 million, respectively.
+Added: During the year ended December 31, 2022, no RSU awards vested.
The following table summarizes the Company’s performance stock unit activity for the periods indicated:
3 unchanged sentences
Granted 301,441 10.82 108,984 10.16
+Added: Vested ( 76,353 ) 14.87 — —
Forfeited — — ( 9,626 ) 10.16
+Added: Converted in connection with merger 111,617 14.87 — —
Non-vested restricted stock at end of year 969,739 $ 16.63 633,034 $ 19.40
−Removed: As of December 31, 2023, no PSU awards had vested.
−Removed: As of December 31, 2022, no PSU awards had vested.
−Removed: During the year ended year ended December 31, 2021, no PSU awards were granted.
+Added: During the year ended December 31, 2024, 76,353 PSU awards vested which represent the accelerated vesting of awards assumed from Cambridge which were converted to awards of the Company upon completion of the merger.
+Added: Such awards had a grant date value of $ 1.1 million.
+Added: No PSU awards vested during the years ended December 31, 2023 and 2022, respectively.
+Added: Included in vested RSU and PSU shares, as shown in the tables above, are shares withheld for employee payroll taxes.
+Added: The aggregate number of RSU and PSU shares withheld for payroll taxes during the years ended December 31, 2024 and 2023 was 147,323 and 95,808 , respectively.
+Added: No RSU or PSU awards vested during the year ended December 31, 2022.
The following table shows share-based compensation expense under the 2021 Plan and the related tax benefit for the periods indicated:
19 unchanged sentences
For forward loan sale commitments, the contract or notional amount does not represent exposure to credit loss.
−Removed: The Company does not sell loans with recourse.
+Added: The Company generally does not sell loans with recourse.
The following table summarizes the above financial instruments as of the dates indicated:
5 unchanged sentences
Other Contingencies
+Added: Legal Proceedings
The Company has been named a defendant in various legal proceedings arising in the normal course of business.
In the opinion of management, based on the advice of legal counsel, the ultimate resolution of these proceedings will not have a material effect on the Company’s Consolidated Financial Statements.
−Removed: On March 12 and 13, 2023, following the closures of Silicon Valley Bank (“SVB”) and Signature Bank and the appointment of the FDIC as the receiver for those banks, the FDIC announced that, under the systemic risk exception set forth in the Federal Deposit Insurance Act (“FDIA”), all insured and uninsured deposits of those banks were transferred to the respective bridge banks for SVB and Signature Bank.
−Removed: The FDIC also announced that, as required by the FDIA, any losses to the Deposit Insurance Fund (“DIF”) to support uninsured depositors would be recovered by a special assessment.
−Removed: On November 16, 2023, the FDIC published in the Federal Register its final rule that imposes special assessments to recover the loss to the DIF arising from the protection of uninsured depositors in connection with the systemic risk determination announced on March 12, 2023, following the closures of SVB and Signature Bank, as required by the FDIA.
−Removed: The assessment base for the special assessments is equal to an insured depository institution’s (“IDI”) estimated uninsured deposits, reported as of December 31, 2022, adjusted to exclude the first $5 billion in estimated uninsured deposits from the IDI, or for IDIs that are part of a holding company with one or more subsidiary IDIs, at the banking organization level.
−Removed: The final rule calls for the FDIC to collect special assessments at an annual rate of approximately 13.4 basis points, over eight quarterly assessment periods.
−Removed: Because the estimated loss pursuant to the systemic risk determination will be periodically adjusted, the FDIC retains the ability to cease collection early, extend the special assessment collection period one or more quarters beyond the initial eight-quarter collection period to collect the difference between actual or estimated losses and the amounts collected, and impose a final shortfall special assessment on a one-time basis after the receiverships for SVB and Signature Bank terminate.
−Removed: The final rule set an effective date of April 1, 2024, with special assessments collected beginning with the first quarterly assessment period of 2024 (i.e., January 1 through March 31, 2024, with an invoice payment date of June 28, 2024).
−Removed: The Company, based on the FDIC’s November 2023 final rule regarding a special assessment, determined that the total pre-tax amount of the Bank’s special assessment will be approximately $ 10.8 million, although the timing, amount and allocation of that special assessment remain subject to any actions by the FDIC, as described above, to cease collection early, extend the collection period, and impose a final shortfall special assessment.
−Removed: In accordance with ASC 450, Contingencies , the Company recognized the special assessment estimate of $ 10.8 million in full upon finalization of the rule in the fourth quarter of 2023.
Derivative Financial Instruments
8 unchanged sentences
As such, management believes the risk of incurring credit losses on derivative contracts with those counterparties is remote.
−Removed: The Company’s discounting
−Removed: methodology and interest calculation of cash margin uses the Secured Overnight Financing Rate, or SOFR, for U.S.
+Added: 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.
28 unchanged sentences
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.
−Removed: 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 four years .
+Added: 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 2.7 years.
The Company expects approximately $ 24.7 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, 2024.
1 unchanged sentence
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.
−Removed: At such time, the associated gains and losses deferred in accumulated other
−Removed: comprehensive income (“AOCI”) are reclassified immediately into earnings and any subsequent changes in the fair value of such derivatives are recognized directly in earnings.
+Added: At such time, the associated gains and losses deferred in accumulated other 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:
68 unchanged sentences
Customer-related positions:
−Removed: (Loss) gain recognized in interest rate swap income $ ( 274 ) $ 4,324 $ 4,962
−Removed: Gain recognized in interest rate swap income for risk participation agreements 97 213 243
+Added: Gain (loss) recognized in interest rate swap income $ 638 $ ( 274 ) $ 4,324
+Added: (Loss) gain recognized in interest rate swap income for risk participation agreements ( 45 ) 97 213
Gain (loss) recognized in other income for foreign currency exchange contracts:
1 unchanged sentence
Foreign currency loan 249 ( 96 ) ( 4 )
−Removed: Total (loss) gain for derivatives not designated as hedges $ ( 178 ) $ 4,511 $ 5,179
+Added: Total gain (loss) for derivatives not designated as hedges $ 764 $ ( 178 ) $ 4,511
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.
1 unchanged sentence
The Company’s exposure related to its customer-related interest rate swap derivatives consists of exposure on cleared derivative transactions and exposure on non-cleared derivative transactions.
−Removed: 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.
−Removed: At December 31, 2023, 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.
−Removed: 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.
+Added: Cleared derivative transactions are with the Chicago Mercantile Exchange, or CME, and exposure is settled to market daily, with additional credit exposure related to initial-margin collateral pledged to CME at trade execution.
+Added: At December 31, 2024 and December 31, 2023, 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 $ 0.1 million and $ 0.4 million, respectively.
In addition, at December 31, 2024 and 2023, the Company had posted initial-margin collateral in the form of U.S.
1 unchanged sentence
Treasury notes were considered restricted assets and were included in available for sale securities within the Company’s Consolidated Balance Sheets.
−Removed: At December 31, 2023, there were $ 1.9 million of customer-related interest rate swap derivatives with credit-risk contingent features in a net liability position.
At December 31, 2024 there were no customer-related interest rate swap derivatives with credit-risk contingent features in a net liability position.
+Added: At December 31, 2023, there were $ 1.9 million of customer-related interest rate swap derivatives with credit-risk contingent features in a net liability position.
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.
−Removed: At December 31, 2023 and 2022, the Company had posted collateral in the form of cash amounting to $ 3.0 million and $ 1.0 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.
+Added: The Company was not required to post cash collateral for interest rate swaps with correspondent-bank counterparties as of December 31, 2024.
+Added: At December 31, 2023, the Company had posted collateral in the form of cash amounting to $ 3.0 million, 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 December 31, 2024 or 2023, it would have been required to settle its obligations under the agreements at the termination value.
7 unchanged sentences
As of December 31, 2024 and December 31, 2023, the Company had an outstanding notional balance of residential mortgage loan origination commitments of $ 15.7 million and $ 10.5 million, respectively, and forward sale commitments of $ 6.4 million and $ 9.2 million, respectively.
−Removed: During the years ended December 31, 2023, 2022 and 2021, the Company recorded net gains/(losses) related to the change in fair value of commitments to originate and sell mortgage loans of less than $ 0.1 million, $( 0.2 ) million and $( 0.7 ) million, respectively.
−Removed: The aggregate fair value of the Company’s mortgage banking derivative asset and liability as of December 31, 2023 was $ 0.1 million and less than $ 0.1 million, respectively.
−Removed: The aggregate fair value of the Company’s mortgage banking derivative asset and liability as of December 31, 2022 was less than $ 0.1 million and $ 0.1 million, respectively.
+Added: During the years ended December 31, 2024, 2023 and 2022, net gains/losses recorded by the Company related to the change in fair value of commitments to originate and sell mortgage loans were not significant.
+Added: In addition, the aggregate fair value of the Company’s mortgage banking derivative asset and liability as of December 31, 2024 and 2023 was not significant.
Mortgage banking derivative assets and liabilities are included in other assets and other liabilities, respectively, on the Consolidated Balance Sheets.
25 unchanged sentences
Foreign currency exchange contracts – matched customer book 1,990 — 1,990 — — 1,990
+Added: Foreign currency exchange contracts – foreign currency loan 62 — 62 — — 62
$ 59,807 $ — $ 59,807 $ 3,368 $ ( 48,590 ) $ 7,849
22 unchanged sentences
Foreign currency exchange contracts – matched customer book 760 — 760 — — 760
−Removed: Foreign currency exchange contracts – foreign currency loan 2 — 2 — — 2
$ 20,456 $ — $ 20,456 $ 4,871 $ ( 8,500 ) $ 7,085
21 unchanged sentences
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.
−Removed: 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.
−Removed: These estimates are subjective in nature and involve uncertainties and matters of significant judgement, and therefore cannot be determined with precision.
+Added: Because no active market exists for a portion of the Company’s financial instruments, fair value estimates are based on judgments regarding future expected loss experience, current economic conditions, risk characteristics of various financial instruments, and other factors.
+Added: These estimates are subjective in nature and involve uncertainties and matters of significant judgment, and therefore cannot be determined with precision.
Changes in assumptions could significantly affect these estimates.
5 unchanged sentences
Agency bonds, U.S.
−Removed: government-sponsored residential and commercial mortgage-backed securities, state and municipal bonds, and other debt securities.
+Added: government-sponsored residential and commercial mortgage-backed securities, and state and municipal bonds.
AFS securities are recorded at fair value.
10 unchanged sentences
Therefore, these securities were categorized as Level 2 given the use of observable inputs.
−Removed: The fair value of other debt securities, which were held at December 31, 2022 and had matured as of December 31, 2023, were estimated using a valuation matrix with inputs including observable bond interest rate tables, recent transactions, and yield relationships.
−Removed: 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.
8 unchanged sentences
These assets were classified as Level 2.
−Removed: Rabbi Trust Investments
−Removed: Rabbi trust investments consisted primarily of cash and cash equivalents, U.S.
+Added: Rabbi Trust and Deferred Compensation Plan Investments
+Added: Rabbi trust and deferred compensation plan 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.
−Removed: The purpose of these rabbi trust investments is to fund certain executive non-qualified retirement benefits and deferred compensation.
+Added: The purpose of these investments is to fund certain executive non-qualified retirement benefits and deferred compensation.
The fair value of other U.S.
55 unchanged sentences
Rabbi trust investments 98,981 91,445 7,536 —
+Added: Deferred compensation plan investments 2,439 2,439 — —
Loans held for sale 372 — 372 —
5 unchanged sentences
Matched customer book 1,990 — 1,990 —
+Added: Foreign currency loan 62 — 62 —
Mortgage derivatives 33 — 33 —
23 unchanged sentences
State and municipal bonds and obligations 191,344 — 191,344 —
−Removed: Other debt securities 1,285 — 1,285
Rabbi trust investments 87,435 81,278 6,157 —
6 unchanged sentences
Matched customer book 760 — 760 —
−Removed: Foreign currency loan 2 — 2 —
Mortgage derivatives 69 — 69 —
84 unchanged sentences
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.
−Removed: The information presented within this Note excludes discontinued operations.
+Added: The information presented within this Note excludes discontinued operations with respect to the years ended December 31, 2023 and 2022.
Refer to Note 23, “Discontinued Operations” for further discussion regarding discontinued operations.
2 unchanged sentences
Unsatisfied performance obligations at the report date are not material to the Company’s Consolidated Financial Statements.
−Removed: A portion of the Company's noninterest (loss)/income is derived from contracts with customers within the scope of ASC 606.
+Added: A portion of the Company’s noninterest income/(loss) 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.
3 unchanged sentences
(In thousands)
−Removed: Service charges on deposit accounts $ 28,631 $ 30,392 $ 24,271
Trust and investment advisory fees $ 46,126 $ 24,264 $ 23,593
+Added: Service charges on deposit accounts 32,004 28,631 30,392
Debit card processing fees 14,177 13,469 12,644
1 unchanged sentence
Total noninterest income in-scope of ASC 606 112,619 76,866 77,299
−Removed: Total noninterest (loss) income out-of-scope of ASC 606 ( 314,619 ) ( 549 ) 28,014
−Removed: Total noninterest (loss) income $ ( 237,753 ) $ 76,750 $ 97,437
+Added: Total noninterest income (loss) out-of-scope of ASC 606 11,298 ( 314,619 ) ( 549 )
+Added: Total noninterest income (loss) $ 123,917 $ ( 237,753 ) $ 76,750
+Added: (1) Includes income of $ 7.8 million, recognized during the year ended December 31, 2024, representing a penalty for the early withdrawal of an omnibus deposit contract.
+Added: No such income was recognized for the years ended December 31, 2023 or 2022.
Additional information related to each of the revenue streams is further noted below.
+Added: Trust and Investment Advisory Fees
+Added: The Company offers investment management and trust services to individuals, institutions, small businesses and charitable institutions.
+Added: Each investment management product is governed by its own contract along with a separate identifiable fee schedule unique to that product.
+Added: The Company also offers additional services, such as estate settlement, financial planning, tax services, and other special services quoted at the customer’s request.
+Added: 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.
+Added: Customers are also charged a base fee which is prorated over a twelve-month period.
+Added: Fees for additional or special services are generally fixed in nature and are charged as services are rendered.
+Added: All revenue is recognized in correlation to the monthly management fee determinations or as transactional services are provided.
+Added: Trust and advisory fees earned but not yet received amounted to $ 5.7 million and $ 0.1 million as of December 31, 2024 and 2023, respectively.
Deposit Service Charges
13 unchanged sentences
Cash management fees are recognized as revenue in the month that the services are provided.
−Removed: Cash management fees earned but not yet received amounted to $ 1.6 million and $ 2.1 million as of December 31, 2023 and 2022 respectively, and were included in other assets on the Consolidated Balance Sheets.
−Removed: Trust and Investment Advisory Fees
−Removed: The Company offers investment management and trust services to individuals, institutions, small businesses and charitable institutions.
−Removed: Each investment management product is governed by its own contract along with a separate identifiable fee schedule unique to that product.
−Removed: The Company also offers additional services, such as estate settlement, financial planning, tax services, and other special services quoted at the customer’s request.
−Removed: 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.
−Removed: Customers are also charged a base fee which is prorated over a twelve-month period.
−Removed: Fees for additional or special services are generally fixed in nature and are charged as services are rendered.
−Removed: All revenue is recognized in correlation to the monthly management fee determinations or as transactional services are provided.
+Added: Cash management fees earned but not yet received amounted to $ 1.6 million as of both December 31, 2024 and 2023, and were included in other assets on the Consolidated Balance Sheets.
Debit Card Processing Fees
2 unchanged sentences
Debit card processing fees are recognized as card transactions are settled within each network.
−Removed: Debit card processing fees earned but not yet received amounted to $ 0.4 million and 0.3 million as of December 31, 2023 and 2022, respectively, and were included in other assets on the Consolidated Balance Sheets.
+Added: Debit card processing fees earned but not yet received amounted to $ 0.4 million as of both December 31, 2024 and 2023, and were included in other assets on the Consolidated Balance Sheets.
Other Noninterest Income
14 unchanged sentences
Change in fair value of cash flow hedges ( 45,096 ) 12,492 ( 32,604 )
−Removed: ( 24,855 ) 8,165 ( 16,690 )
net cash flow hedge losses reclassified into interest income ( 52,151 ) 14,446 ( 37,705 )
−Removed: ( 48,795 ) 13,517 ( 35,278 )
Net change in fair value of cash flow hedges 7,055 ( 1,954 ) 5,101
1 unchanged sentence
Change in actuarial net loss 28,546 ( 7,907 ) 20,639
−Removed: BEP and Defined Benefit Plan amendments - accelerated vesting ( 1,351 ) 381 ( 970 )
amortization of actuarial net loss ( 7,098 ) 1,966 ( 5,132 )
−Removed: BEP and Defined Benefit Plan curtailment gain
−Removed: 15,908 ( 4,490 ) 11,418
+Added: Defined Benefit Plan settlement gain 29 ( 8 ) 21
net accretion of prior service credit 9,953 ( 2,757 ) 7,196
2 unchanged sentences
For the Year Ended December 31, 2023
−Removed: Amount Tax Benefit (Expense) After Tax
+Added: Amount Tax (Expense) Benefit After Tax
(In thousands)
10 unchanged sentences
Defined benefit pension plans:
−Removed: Change in actuarial net gain 6,323 ( 1,777 ) 4,546
+Added: Change in actuarial net loss 19,742 ( 5,547 ) 14,195
+Added: BEP and Defined Benefit Plan amendments - accelerated vesting ( 1,351 ) 381 ( 970 )
amortization of actuarial net loss ( 9,563 ) 2,693 ( 6,870 )
−Removed: Defined Benefit Plan settlement loss ( 12,045 ) 3,386 ( 8,659 )
+Added: BEP and Defined Benefit Plan curtailment gain 15,908 ( 4,490 ) 11,418
net accretion of prior service credit 11,560 ( 3,222 ) 8,338
Net change in other comprehensive income for defined benefit pension plans 486 ( 147 ) 339
−Removed: Total other comprehensive loss $ ( 1,119,774 ) $ 253,278 $ ( 866,496 )
+Added: Total other comprehensive income $ 404,700 $ ( 89,860 ) $ 314,840
For the Year Ended December 31, 2022
5 unchanged sentences
Net change in fair value of securities available for sale ( 1,058,702 ) 237,132 ( 821,570 )
−Removed: Unrealized gains on cash flow hedges:
+Added: Unrealized losses on cash flow hedges:
Change in fair value of cash flow hedges (1)
+Added: ( 69,010 ) 18,377 ( 50,633 )
net cash flow hedge gains reclassified into interest income (1)
4 unchanged sentences
amortization of actuarial net loss ( 11,032 ) 3,101 ( 7,931 )
−Removed: Plan amendment - Century acquisition lump sum distribution option 1,106 ( 311 ) 795
+Added: Defined Benefit Plan settlement loss ( 12,045 ) 3,386 ( 8,659 )
net accretion of prior service credit 11,882 ( 3,340 ) 8,542
1 unchanged sentence
Total other comprehensive loss $ ( 1,119,774 ) $ 253,278 $ ( 866,496 )
−Removed: (1) Includes amortization of less than $ 0.1 million, $ 7.3 million, and $ 22.5 million for the years ended December 31, 2023, 2022, and 2021, respectively, of realized but unrecognized gains, net of tax, from the termination of interest rate swaps.
+Added: (1) Includes amortization of less than $ 0.1 million and $ 7.3 million for the years ended December 31, 2023 and 2022, respectively, of realized but unrecognized gains, net of tax, from the termination of interest rate swaps.
The total original gain of $ 41.2 million, net of tax, became fully accreted into income during the year ended December 31, 2023.
−Removed: The balance of this gain had amortized to less than $ 0.1 million, and $ 7.4 million, net of tax, at December 31, 2022 and December 31, 2021, respectively.
+Added: The balance of this gain had amortized to less than $ 0.1 million, net of tax, at December 31, 2022.
The following table illustrates the changes in the balances of each component of accumulated other comprehensive income (loss), net of tax:
12 unchanged sentences
December 31, 2022 $ ( 880,156 ) $ ( 50,159 ) $ 7,123 $ ( 923,192 )
−Removed: Other comprehensive (loss) income before reclassifications ( 823,854 ) ( 50,633 ) 4,546 ( 869,941 )
−Removed: Amounts reclassified from accumulated other comprehensive income ( 2,284 ) 6,887 ( 8,048 ) ( 3,445 )
−Removed: Net current-period other comprehensive (loss) income ( 821,570 ) ( 57,520 ) 12,594 ( 866,496 )
−Removed: Ending balance:
−Removed: December 31, 2022 $ ( 880,156 ) $ ( 50,159 ) $ 7,123 $ ( 923,192 )
Other comprehensive income (loss) before reclassifications 37,373 ( 16,690 ) 13,225 33,908
3 unchanged sentences
December 31, 2023 $ ( 584,243 ) $ ( 31,571 ) $ 7,462 $ ( 608,352 )
+Added: Other comprehensive income before reclassifications ( 11,777 ) ( 32,604 ) 20,639 ( 23,742 )
+Added: Amounts reclassified from accumulated other comprehensive income ( 12,145 ) ( 37,705 ) 2,085 ( 47,765 )
+Added: Net current-period other comprehensive income 368 5,101 18,554 24,023
+Added: Ending balance:
+Added: December 31, 2024 $ ( 583,875 ) $ ( 26,470 ) $ 26,016 $ ( 584,329 )
The following table illustrates the significant amounts reclassified out of each component of accumulated other comprehensive (loss)/income, net of tax:
2 unchanged sentences
(In thousands)
−Removed: Unrealized (losses) and gains on available-for-sale securities $ ( 333,170 ) $ ( 3,157 ) $ 1,166 (Losses) gains on sales of securities available for sale, net
+Added: Unrealized losses on available-for-sale securities $ ( 16,798 ) $ ( 333,170 ) $ ( 3,157 ) Losses on sales of securities available for sale, net
( 16,798 ) ( 333,170 ) ( 3,157 ) Total before tax
−Removed: 74,630 873 ( 257 ) Tax benefit (expense)
+Added: 4,653 74,630 873 Tax benefit
$ ( 12,145 ) $ ( 258,540 ) $ ( 2,284 ) Net of tax
3 unchanged sentences
$ ( 37,705 ) $ ( 35,278 ) $ 6,887 Net of tax
−Removed: Accretion (amortization) of defined benefit pension items $ ( 9,563 ) $ ( 23,077 ) $ ( 13,400 ) Net periodic pension cost - see Note 15
+Added: Amortization of defined benefit pension items $ ( 7,069 ) $ ( 9,563 ) $ ( 23,077 ) Net periodic pension cost - see Note 15
BEP and Defined Benefit Plan curtailment gain — 15,908 — Net income from discontinued operations
13 unchanged sentences
In accordance with ASC 205, Presentation of Financial Statements , the Company classifies operations as discontinued when they meet all the criteria to be classified as held for sale and when the sale represents a strategic shift that will have a major impact on the Company’s financial condition and results of operations.
−Removed: Accordingly, the Consolidated Balance Sheets, Consolidated Statements of Income, and Consolidated Statements of Cash flows present discontinued operations for the current period and were adjusted on a retrospective basis for prior periods.
On October 31, 2023, the Company completed the sale of its insurance agency business for net cash consideration at closing of $ 498.1 million, subject to customary post-closing working capital adjustments.
1 unchanged sentence
In addition, the Company transferred $ 7.4 million in fiduciary cash to Gallagher upon closing which is included in the determination of the gain on sale as of December 31, 2023 but was not included in the amount of net cash consideration of $ 498.1 million.
−Removed: In connection with the sale, the Company recognized a gain on sale of $ 408.6 million, which is subject to certain post-closing
−Removed: adjustments during the 120 day post-closing settlement period which ends on February 28, 2024.
+Added: In connection with the sale, the Company recognized a gain on sale of $ 408.6 million, which was subject to certain post-closing adjustments during the 120 day post-closing settlement period which ended on February 28, 2024.
+Added: The amount of the post-
+Added: closing settlement was not material.
In addition, the Company recognized indirect noninterest expenses associated with the sale of approximately $ 22.3 million.
−Removed: The following is a summary of the assets and liabilities of the discontinued insurance agency business as of December 31, 2022:
−Removed: December 31, 2022
−Removed: (In thousands)
−Removed: Premises and equipment $ 163
−Removed: Goodwill and intangibles, net 93,117
−Removed: Deferred income taxes, net ( 315 )
−Removed: Prepaid expenses 532
−Removed: Other assets 34,722
−Removed: Total assets $ 128,219
−Removed: Other liabilities $ 34,930
−Removed: Total liabilities $ 34,930
−Removed: Certain assets and liabilities previously reported as assets and liabilities of the insurance agency business will not be disposed of and will be transferred into the Bank upon dissolution of Eastern Insurance Group following the asset sale.
−Removed: The following is a summary of such assets and liabilities as of December 31, 2022:
−Removed: December 31, 2022
−Removed: (In thousands)
−Removed: Cash $ 66,507
−Removed: Premises and equipment (1) 1,792
−Removed: Bank-owned life insurance 2,066
−Removed: Deferred income taxes 3,662
−Removed: Other assets (2) 12,944
−Removed: Total assets $ 86,971
−Removed: Other liabilities (3) $ 14,013
−Removed: Total liabilities $ 14,013
−Removed: (1) Includes buildings and related improvements.
−Removed: (2) Primarily includes assets held in rabbi trusts and the ROU asset associated with one lease which will be assumed by the Bank upon dissolution of Eastern Insurance Group.
−Removed: (3) Primarily includes employee post-retirement liabilities and the lease liability associated with one lease which will be assumed by the Bank upon dissolution of Eastern Insurance Group.
The following presents operating results of the discontinued insurance agency business for the periods indicated:
For the Years Ended December 31,
−Removed: 2023 2022 2021
(In thousands)
21 unchanged sentences
Years Ended December 31,
−Removed: 2023 2022 2021
(In thousands)
Noninterest income:
−Removed: Income (losses) from investments held in rabbi trusts $ 697 $ ( 1,305 ) $ 937
+Added: Income (loss) from investments held in rabbi trusts $ 697 $ ( 1,305 )
Other noninterest income (1) 60 54
8 unchanged sentences
Net (loss) income ( 1,441 ) ( 2,052 )
−Removed: (1) Includes income on Company-owned life insurance policies which were not disposed of and will be transferred into the Bank upon dissolution of Eastern Insurance Group.
+Added: (1) Includes income on Company-owned life insurance policies which were not disposed of and were transferred into the Bank upon dissolution of Eastern Insurance Group.
(2) Includes expenses, which were a net credit for the year ended December 31, 2022 , associated with certain employee post-retirement benefit plan expenses.
−Removed: (3) Includes depreciation expense associated with buildings and related improvements and ROU asset amortization related to one lease which were not disposed of and will be transferred into the Bank upon dissolution of Eastern Insurance Group.
+Added: (3) Includes depreciation expense associated with buildings and related improvements and ROU asset amortization related to one lease which were not disposed of and were transferred to the Bank as of January 1, 2024.
(4) Includes intercompany expenses and other credits associated with the Defined Benefit Plan and the BEP.
−Removed: Components of net periodic benefit cost associated with the Defined Benefit Plan and the BEP and included in other noninterest expense above were a net credit for the periods presented.
+Added: Components of net periodic benefit cost associated with the Defined Benefit Plan and the BEP included in other noninterest expense above were a net credit for the periods presented.
Continuing Involvement
−Removed: Pursuant to a transition services agreement, the Company will perform certain transitional services to Gallagher for up to six months following the closing of the sale.
−Removed: Such services include the provision of certain information technology support and human resources support.
−Removed: The Company will be compensated for such services on a monthly basis and estimates the total compensation to be approximately $ 1.0 million over the six-month period plus reimbursement of any amounts paid by the Company in connection with its performance of the transitional services.
−Removed: During the year ended December 31, 2023, upon reclassification of the above assets and liabilities to assets and liabilities of discontinued operations, the Company re-assessed the ROU assets of certain leases, which were assumed by Gallagher upon closing, and made the decision to abandon certain leases which were not assumed by Gallagher and for which Eastern Insurance Group is the lessee.
−Removed: The amounts of ROU asset and lease liability of leases included in assets and liabilities of discontinued operations and which were either assumed by Gallagher or terminated by the Company were $ 8.7 million and $ 9.2 million, respectively, at December 31, 2022.
+Added: Pursuant to the agreement, the Company agreed to provide certain transitional services to Gallagher for up to six months following the closing of the sale.
+Added: Such services included certain information and technology support and human resources support.
+Added: The Company was compensated for such services on a monthly basis, and the total compensation over the six month period plus reimbursement of amounts paid by the Company in connection with its performance of the transitional services was not material.
+Added: During the year ended December 31, 2023, upon reclassification of the above assets and liabilities to assets and liabilities of discontinued operations, the Company re-assessed the ROU assets of certain leases, which were assumed by Gallagher upon closing, and made the decision to abandon certain leases which were not assumed by Gallagher and for which Eastern Insurance Group was the lessee.
The Company retained one lease for which Eastern Insurance Group was lessee at the time of closing.
−Removed: Following the sale, the lease was partially sublet to Gallagher and Eastern Insurance Group’s obligation will be transferred to the Bank upon dissolution of Eastern Insurance Group which is expected to occur in 2024.
−Removed: As of December 31, 2023, the ROU asset and lease liability for such lease was $ 0.5 million and $ 0.3 million, respectively.
+Added: Following the sale, the lease was partially sublet to Gallagher and Eastern Insurance Group’s obligation was transferred to the Bank upon dissolution of Eastern Insurance Group.
As of December 31, 2023, the ROU asset and lease liability for such lease was $ 0.5 million and $ 0.3 million, respectively.
7 unchanged sentences
Certain revenues were deferred to reflect delivery of services over the contract period.
−Removed: Upon the transfer of Eastern Insurance Group’s assets to Arthur J.
−Removed: Gallagher & Co., which occurred on October 31, 2023, the Company ceased to offer insurance products and services and thus no longer receives insurance-related commissions and revenues.
+Added: Upon the transfer of Eastern Insurance Group’s assets to Gallagher, which occurred on October 31, 2023, the Company ceased to offer insurance products and services and thus no longer receives insurance-related commissions and revenues.
The Company earned a fixed commission rate on the sales of these products and services.
34 unchanged sentences
Interest income $ 142 $ 130 $ 15
+Added: Other 9,291 — —
Total income 9,433 130 15
3 unchanged sentences
Loss before income taxes and equity in undistributed income of subsidiaries ( 614 ) ( 8,513 ) ( 3,954 )
−Removed: Income tax (benefit) expense ( 1,773 ) 269 ( 11,344 )
−Removed: (Loss) income before equity in undistributed income of subsidiaries ( 6,740 ) ( 4,223 ) 3,729
+Added: Income tax expense (benefit) 973 ( 1,773 ) 269
+Added: Loss before equity in undistributed income of subsidiaries ( 1,587 ) ( 6,740 ) ( 4,223 )
Equity in undistributed income of subsidiaries 121,148 238,917 203,982
10 unchanged sentences
ESOP expense 7,356 7,129 9,923
+Added: Gain on sale of other equity investment ( 9,291 ) — —
Deferred income taxes, net 4,308 6,419 4,792
1 unchanged sentence
Net cash provided by operating activities 20,791 19,206 20,062
−Removed: Cash flows provided by (used in) investing activities
−Removed: Cash paid for acquisition, net of cash acquired — — ( 640,890 )
+Added: Cash flows provided by investing activities
Return of investments in subsidiary 128,000 40,000 240,000
Contributions to other equity investments ( 405 ) ( 720 ) ( 788 )
−Removed: Net cash provided by (used in) investing activities 39,280 239,212 ( 500,890 )
+Added: Proceeds from sale of other equity investment 9,958 — —
+Added: Net cash acquired in business combination 21,154 — —
+Added: Net cash provided by investing activities 158,707 39,280 239,212
Cash flows used in financing activities
−Removed: Payment of subordinated debentures assumed in business combination (1)
−Removed: — — ( 36,277 )
Payments for shares repurchased under share repurchase plans ( 27,683 ) — ( 201,618 )
Dividends declared and paid to common shareholders ( 82,541 ) ( 66,671 ) ( 65,886 )
+Added: Stock issuance costs ( 941 ) — —
Net cash used in financing activities ( 111,165 ) ( 66,671 ) ( 267,504 )
−Removed: Net decrease in cash and cash equivalents ( 8,185 ) ( 8,230 ) ( 606,363 )
+Added: Net increase (decrease) in cash and cash equivalents 68,333 ( 8,185 ) ( 8,230 )
Cash and cash equivalents at beginning of year 118,256 126,441 134,671
Cash and cash equivalents at end of year $ 186,589 $ 118,256 $ 126,441
−Removed: (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.
−Removed: 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.
−Removed: The payable was reclassified to other assets upon acquisition.
−Removed: 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.
Related Parties
4 unchanged sentences
Quarterly Results of Operations (Unaudited)
−Removed: In connection with the sale of the insurance agency business, the Company reclassified certain assets and liabilities and the related results of operations to discontinued operations in the third quarter of 2023.
+Added: In connection with the sale of the insurance agency business, which was completed in the fourth quarter of 2023, the Company reclassified certain assets and liabilities and the related results of operations to discontinued operations in the third quarter of 2023.
Refer to Note 23, “Discontinued Operations” for further discussion regarding discontinued operations.
−Removed: The following unaudited supplementary information summarizes the retrospective changes to the Consolidated Statements of Income as a result of the decision to sell the insurance agency business for the periods indicated:
+Added: The following unaudited supplementary information summarizes the retrospective changes to the Consolidated Statements of Income as a result of the decision to sell the insurance agency business for the year ended December 31, 2023 (quarterly information for the year ended December 31, 2024 was provided for comparative purposes):
First Quarter Second Quarter Third Quarter Fourth Quarter
4 unchanged sentences
Net interest income 129,900 138,309 128,649 141,588 169,855 137,205 179,193 133,307
−Removed: Provision for (release of) allowance for loan losses 25 ( 485 ) 7,501 1,050 7,328 6,480 5,198 10,880
+Added: Provision for allowance for loan losses 7,451 25 6,126 7,501 46,983 7,328 6,820 5,198
Net interest income after provision for loan losses 122,449 138,284 122,523 134,087 122,872 129,877 172,373 128,109
−Removed: Noninterest (loss) income ( 309,853 ) 17,655 26,204 17,146 19,157 19,524 26,739 22,425
+Added: Noninterest income (loss) 27,692 ( 309,853 ) 25,348 26,204 33,528 19,157 37,349 26,739
Noninterest expense 101,202 95,891 109,869 99,934 159,753 101,748 137,544 121,029
−Removed: (Loss) income from continuing operations before income tax expense ( 267,460 ) 57,018 60,357 62,798 47,286 69,458 33,819 48,956
−Removed: Income tax (benefit) expense ( 65,379 ) 12,064 15,938 14,967 ( 16,178 ) 16,650 2,310 8,038
−Removed: Net (loss) income from continuing operations ( 202,081 ) 44,954 44,419 47,831 63,464 52,808 31,509 40,918
+Added: Income (loss) from continuing operations before income tax expense 48,939 ( 267,460 ) 38,002 60,357 ( 3,353 ) 47,286 72,178 33,819
+Added: Income tax expense (benefit) 10,292 ( 65,379 ) 11,671 15,938 2,835 ( 16,178 ) 11,407 2,310
+Added: Net income (loss) from continuing operations 38,647 ( 202,081 ) 26,331 44,419 ( 6,188 ) 63,464 60,771 31,509
Net income (loss) from discontinued operations — 7,985 — 4,238 — ( 4,351 ) — 286,994
−Removed: Net (loss) income $ ( 194,096 ) $ 51,516 $ 48,657 $ 51,172 $ 59,113 $ 54,777 $ 318,503 $ 42,294
−Removed: Basic (loss) earnings per share:
+Added: Net income (loss) $ 38,647 $ ( 194,096 ) $ 26,331 $ 48,657 $ ( 6,188 ) $ 59,113 $ 60,771 $ 318,503
+Added: Basic earnings (loss) per share:
Continuing operations $ 0.24 $ ( 1.25 ) $ 0.16 $ 0.27 $ ( 0.03 ) $ 0.39 $ 0.30 $ 0.19
Discontinued operations — 0.05 — 0.03 — ( 0.03 ) — 1.77
−Removed: Basic (loss) earnings per share $ ( 1.20 ) $ 0.30 $ 0.30 $ 0.31 $ 0.36 $ 0.33 $ 1.96 $ 0.26
−Removed: Diluted (loss) earnings per share:
+Added: Basic earnings (loss) per share $ 0.24 $ ( 1.20 ) $ 0.16 $ 0.30 $ ( 0.03 ) $ 0.36 $ 0.30 $ 1.96
+Added: Diluted earnings (loss) per share:
Continuing operations $ 0.24 $ ( 1.25 ) $ 0.16 $ 0.27 $ ( 0.03 ) $ 0.39 $ 0.30 $ 0.19
Discontinued operations — 0.05 — 0.03 — ( 0.03 ) — 1.76
−Removed: Diluted (loss) earnings per share $ ( 1.20 ) $ 0.30 $ 0.30 $ 0.31 $ 0.36 $ 0.33 $ 1.95 $ 0.26
+Added: Diluted earnings (loss) per share $ 0.24 $ ( 1.20 ) $ 0.16 $ 0.30 $ ( 0.03 ) $ 0.36 $ 0.30 $ 1.95
Average common shares outstanding:
1 unchanged sentence
Diluted 163,188,410 162,059,431 163,499,296 162,246,675 197,706,644 162,469,887 202,638,608 162,724,398
+Added: Segment Reporting
+Added: An operating segment is defined as a component of a business for which separate financial information is available that is evaluated regularly by the CODM in deciding how to allocate resources and evaluate performance.
+Added: The Company has determined that its CODM is its Executive Chair.
+Added: The Company has one reportable segment:
+Added: its banking business, which consists of a full range of banking lending, savings, and small business offerings, and its wealth management and trust operations.
+Added: The CODM makes operating and resource allocation decisions based upon the results of the Company’s core banking business.
+Added: The core banking business, which is comprised of the commercial group, consumer group, and wealth management components, is managed by the Company’s Executive Chair and resource allocation decisions are made by the CODM as a single operating segment rather than at the individual component level.
+Added: Each of these components are conducted and financed through banking activities and operations.
+Added: The core banking business activities are interrelated and viewed by management as a single operating segment.
+Added: The accounting policies of the banking business segment are the same as those described in the summary of significant accounting policies.
+Added: The CODM assesses performance of the banking business segment and decides how to allocate resources based upon net income that is reported on the Consolidated Statements of Income as net income (loss) from continuing operations.
+Added: The measure of segment assets is reported on the Consolidated Balance Sheets as total assets.
+Added: The CODM uses net income to evaluate income generated from segment assets in deciding whether to reinvest profits into the banking business segment or into other parts of the Company, such as for acquisitions, to pay dividends, or to repurchase outstanding shares.
+Added: Net income is used to monitor budget versus actual results.
+Added: The CODM also uses net income in competitive analysis by benchmarking to the Company’s competitors.
+Added: The competitive analysis along with the monitoring of budgeted versus actual results are used in assessing performance of the segment and in establishing management’s compensation.
+Added: The Company does not have intra-entity sales.
+Added: The CODM uses consolidated profit and loss measures which are presented on the Company’s Consolidated Statements of Income.
+Added: Therefore, refer to the Consolidated Statements of Income for quantitative information regarding the
+Added: banking business segment operating results.
+Added: The segment operating results include certain other segment items which are included in other noninterest expense within the Consolidated Statements of Income.
+Added: Significant expense items included in the other noninterest expense line include operational losses, which are primarily comprised of debit card and bad check losses, liability insurance expense, and other loan expenses, which are primarily comprised of legal collection fees and certain origination and servicing-related expenses.
+Added: The CODM reviews such amounts as a whole in their review of segment operating results.
+Added: Subsequent Event
+Added: Subsequent to December 31, 2024, management made the decision to sell certain available for sale securities, which were in an unrealized loss position as of December 31, 2024, in connection with an investment portfolio repositioning.
+Added: In January and February 2025, available for sale securities with a book value of $ 1.6 billion were sold for proceeds of $ 1.3 billion which resulted in the recognition of a realized loss on sale of approximately $ 270.0 million.
+Added: Management reinvested the sale proceeds into available for sale securities at current market interest rates.
CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE
Compared sentence by sentence after normalising whitespace, quotation marks, case and digits, so re-formatting and restated figures do not read as changed language. Wording changes appear as one removal and one addition. The current filing and the prior one are authoritative.