|
LOANS (Tables)
|
9 Months Ended |
|
Sep. 30, 2013
|
| LOANS [Abstract] |
|
| Schedule of Loans Receivable, Net |
The balance of these classes are summarized as follows: | | September 30, | December 31, | (000's omitted) | 2013 | 2012 | Consumer mortgage | $1,570,607 | $1,448,415 | Business lending | 1,214,796 | 1,233,944 | Consumer indirect | 713,310 | 647,518 | Consumer direct | 178,496 | 171,474 | Home equity | 348,246 | 364,225 | Gross loans, including deferred origination costs | 4,025,455 | 3,865,576 | Allowance for loan losses | (44,083) | (42,888) | Loans, net of allowance for loan losses | $3,981,372 | $3,822,688 |
|
| Schedule of Accretable Discount Related to Credit Impaired Acquired Loans |
The changes in the accretable discount related to the credit impaired acquired loans are as follows:
(000’s omitted) | | Balance at December 31, 2012 | $1,770 | Accretion recognized, year-to-date | (846) | Net reclassification to accretable from nonaccretable | 73 | Balance at September 30, 2013 | $997 |
|
| Aged Analysis of the Company's Past Due Loans by Class |
The following is an aged analysis of the Company’s past due loans, by class as of September 30, 2013:
Legacy Loans (excludes loans acquired after January 1, 2009)
| | Past Due | 90+ Days Past | | | | | | | 30 - 89 | Due and | | Total | | | (000’s omitted) | Days | Still Accruing | Nonaccrual | Past Due | Current | Total Loans | Consumer mortgage | $15,159 | $1,914 | $10,026 | $27,099 | $1,460,227 | $1,487,326 | Business lending | 4,901 | 5 | 5,318 | 10,224 | 1,015,686 | 1,025,910 | Consumer indirect | 9,510 | 380 | 14 | 9,904 | 698,625 | 708,529 | Consumer direct | 1,551 | 137 | 4 | 1,692 | 167,003 | 168,695 | Home equity | 2,064 | 35 | 2,003 | 4,102 | 270,360 | 274,462 | Total | $33,185 | $2,471 | $17,365 | $53,021 | $3,611,901 | $3,664,922 |
Acquired Loans (includes loans acquired after January 1, 2009)
| | Past Due | 90+ Days Past | | | | | | | | 30 - 89 | Due and | | Total | Acquired | | | (000’s omitted) | Days | Still Accruing | Nonaccrual | Past Due | Impaired(1) | Current | Total Loans | Consumer mortgage | $930 | $57 | $1,596 | $2,583 | $0 | $80,698 | $83,281 | Business lending | 405 | 0 | 2,387 | 2,792 | 9,937 | 176,157 | 188,886 | Consumer indirect | 237 | 0 | 0 | 237 | 0 | 4,544 | 4,781 | Consumer direct | 290 | 24 | 0 | 314 | 0 | 9,487 | 9,801 | Home equity | 350 | 98 | 365 | 813 | 0 | 72,971 | 73,784 | Total | $2,212 | $179 | $4,348 | $6,739 | $9,937 | $343,857 | $360,533 |
(1) | Acquired impaired loans were not classified as nonperforming assets as the loans are considered to be performing under ASC 310-30. As a result interest income, through the accretion of the difference between the carrying amount of the loans and the expected cashflows, is being recognized on all acquired impaired loans. |
The following is an aged analysis of the Company’s past due loans by class as of December 31, 2012:
Legacy Loans (excludes loans acquired after January 1, 2009) | | Past Due | 90+ Days Past | | | | | | | 30 - 89 | Due and | | Total | | | (000’s omitted) | Days | Still Accruing | Nonaccrual | Past Due | Current | Total Loans | Consumer mortgage | $16,334 | $1,553 | $8,866 | $26,753 | $1,318,534 | $1,345,287 | Business lending | 6,012 | 167 | 12,010 | 18,189 | 984,665 | 1,002,854 | Consumer indirect | 9,743 | 73 | 0 | 9,816 | 627,541 | 637,357 | Consumer direct | 1,725 | 71 | 8 | 1,804 | 154,462 | 156,266 | Home equity | 4,124 | 491 | 1,044 | 5,659 | 270,798 | 276,457 | Total | $37,938 | $2,355 | $21,928 | $62,221 | $3,356,000 | $3,418,221 |
Acquired Loans (includes loans acquired after January 1, 2009) | | Past Due | 90+ Days Past | | | | | | | | 30 - 89 | Due and | | Total | Acquired | | | (000’s omitted) | Days | Still Accruing | Nonaccrual | Past Due | Impaired(1) | Current | Total Loans | Consumer mortgage | $1,726 | $265 | $2,420 | $4,411 | $0 | $98,717 | $103,128 | Business lending | 3,665 | 80 | 1,681 | 5,426 | 13,761 | 211,903 | 231,090 | Consumer indirect | 434 | 0 | 0 | 434 | 0 | 9,727 | 10,161 | Consumer direct | 470 | 0 | 0 | 470 | 0 | 14,738 | 15,208 | Home equity | 959 | 48 | 331 | 1,338 | 0 | 86,430 | 87,768 | Total | $7,254 | $393 | $4,432 | $12,079 | $13,761 | $421,515 | $447,355 |
(1) | Acquired impaired loans were not classified as nonperforming assets as the loans are considered to be performing under ASC 310-30. As a result interest income, through the accretion of the difference between the carrying amount of the loans and the expected cashflows, is being recognized on all acquired impaired loans. |
|
| Schedule of Business Lending Loans by Credit Quality Category |
The following table shows the amount of business lending loans by credit quality category:
| | September 30, 2013 | | December 31, 2012 | (000’s omitted) | Legacy | Acquired | Total | | Legacy | Acquired | Total | Pass | $842,417 | $118,256 | $960,673 | | $818,469 | $144,869 | $963,338 | Special mention | 95,057 | 30,698 | 125,755 | | 92,739 | 32,328 | 125,067 | Classified | 86,915 | 29,995 | 116,910 | | 90,035 | 40,132 | 130,167 | Doubtful | 1,521 | 0 | 1,521 | | 1,611 | 0 | 1,611 | Acquired impaired | 0 | 9,937 | 9,937 | | 0 | 13,761 | 13,761 | Total | $1,025,910 | $188,886 | $1,214,796 | | $1,002,854 | $231,090 | $1,233,944 |
|
| Schedule of Loans by Credit Quality Indicator |
The following table details the balances in all other loan categories at September 30, 2013:
Legacy loans (excludes loans acquired after January 1, 2009)
| | Consumer | Consumer | Consumer | Home | | (000’s omitted) | Mortgage | Indirect | Direct | Equity | Total | Performing | $1,475,386 | $708,135 | $168,554 | $272,424 | $2,624,499 | Nonperforming | 11,940 | 394 | 141 | 2,038 | 14,513 | Total | $1,487,326 | $708,529 | $168,695 | $274,462 | $2,639,012 |
Acquired loans (includes loans acquired after January 1, 2009)
| | Consumer | Consumer | Consumer | Home | | (000’s omitted) | Mortgage | Indirect | Direct | Equity | Total | Performing | $81,628 | 4,781 | 9,777 | 73,321 | $169,507 | Nonperforming | 1,653 | 0 | 24 | 463 | 2,140 | Total | $83,281 | $4,781 | $9,801 | $73,784 | $171,647 |
The following table details the balances in all other loan categories at December 31, 2012:
Legacy loans (excludes loans acquired after January 1, 2009)
| | Consumer | Consumer | Consumer | Home | | (000’s omitted) | Mortgage | Indirect | Direct | Equity | Total | Performing | $1,334,868 | $637,284 | $156,187 | $274,922 | $2,403,261 | Nonperforming | 10,419 | 73 | 79 | 1,535 | 12,106 | Total | $1,345,287 | $637,357 | $156,266 | $276,457 | $2,415,367 |
Acquired loans (includes loans acquired after January 1, 2009)
| | Consumer | Consumer | Consumer | Home | | (000’s omitted) | Mortgage | Indirect | Direct | Equity | Total | Performing | $100,443 | $10,161 | $15,208 | $87,389 | $213,201 | Nonperforming | 2,685 | 0 | 0 | 379 | 3,064 | Total | $103,128 | $10,161 | $15,208 | $87,768 | $216,265 |
|
| Summary of Non-business Impaired Loans |
summary of individually evaluated impaired loans as of September 30, 2013 and December 31, 2012 follows:
| | September 30, | December 31, | (000’s omitted) | 2013 | 2012 | Loans with allowance allocation | $1,746 | $1,611 | Loans without allowance allocation | 1,653 | 7,798 | Carrying balance | 3,399 | 9,409 | Contractual balance | 5,100 | 12,804 | Specifically allocated allowance | 654 | 800 |
|
| Troubled debt restructurings on financing receivables |
Information regarding troubled debt restructurings as of September 30, 2013 and December 31, 2012 is as follows:
| | September 30, 2013 | | December 31, 2012 | (000’s omitted) | Nonaccrual | Accruing | Total | | Nonaccrual | Accruing | Total | | | # | Amount | # | Amount | # | Amount | | # | Amount | # | Amount | # | Amount | Consumer mortgage | 11 | $814 | 50 | $2,291 | 61 | $3,105 | | 3 | $160 | 45 | $2,074 | 48 | $2,234 | Business lending | 7 | 2,095 | 3 | 303 | 10 | 2,398 | | 10 | 3,046 | 0 | 0 | 10 | 3,046 | Consumer indirect | 2 | 10 | 103 | 706 | 105 | 716 | | 0 | 0 | 106 | 718 | 106 | 718 | Consumer direct | 0 | 0 | 31 | 143 | 31 | 143 | | 0 | 0 | 19 | 116 | 19 | 116 | Home equity | 6 | 67 | 21 | 378 | 27 | 445 | | 5 | 70 | 19 | 266 | 24 | 336 | Total | 26 | $2,986 | 208 | $3,821 | 234 | $6,807 | | 18 | $3,276 | 189 | $3,174 | 207 | $6,450 |
The following table presents information related to loans modified in a TDR during the three and nine months ended September 30, 2013. Of the loans noted in the table below, all loans for the three months ended September 30, 2013, and all but two loans for nine months ended September 30, 2013, were modified due to a Chapter 7 bankruptcy as described previously. The others were a business loan restructured via an extension of term and a consumer mortgage restructured via an extension of term and a rate concession. The financial effects of these restructurings were immaterial. | | Three Months Ended | | Nine Months Ended | | | September 30, 2013 | | September 30, 2013 | (000’s omitted) | Number of loans modified | Outstanding Balance | | Number of loans modified | Outstanding Balance | Consumer mortgage | 6 | $384 | | 20 | $1,151 | Business lending | 1 | 155 | | 4 | 437 | Consumer indirect | 5 | 83 | | 27 | 253 | Consumer direct | 2 | 2 | | 15 | 67 | Home equity | 4 | 148 | | 9 | 192 | Total | 18 | $772 | | 75 | $2,100 |
|
| Schedule of Allowance for Loan Losses by Class |
The following presents by class the activity in the allowance for loan losses:
| | Three Months Ended September 30, 2013 | | | Consumer | Business | Consumer | Consumer | Home | | Acquired | | (000’s omitted) | Mortgage | Lending | Indirect | Direct | Equity | Unallocated | Impaired | Total | Beginning balance | $7,373 | $18,283 | $9,369 | $3,054 | $1,674 | $2,745 | $975 | $43,473 | Charge-offs | (217) | (1,012) | (1,186) | (348) | (59) | 0 | (59) | (2,881) | Recoveries | 2 | 375 | 811 | 206 | 4 | 0 | 0 | 1,398 | Provision | 443 | 625 | 1,074 | 253 | 95 | (500) | 103 | 2,093 | Ending balance | $7,601 | $18,271 | $10,068 | $3,165 | $1,714 | $2,245 | $1,019 | $44,083 | | | | | | | | | | |
| | Three Months Ended September 30, 2012 | | | Consumer | Business | Consumer | Consumer | Home | | Acquired | | (000’s omitted) | Mortgage | Lending | Indirect | Direct | Equity | Unallocated | Impaired | Total | Beginning balance | $6,313 | $18,698 | $8,670 | $3,223 | $1,392 | $3,112 | $420 | $41,828 | Charge-offs | (293) | (1,100) | (1,460) | (344) | (39) | 0 | 0 | (3,236) | Recoveries | 17 | 454 | 850 | 259 | 2 | 0 | 0 | 1,582 | Provision | 730 | 510 | 1,340 | 220 | 40 | (390) | 193 | 2,643 | Ending balance | $6,767 | $18,562 | $9,400 | $3,358 | $1,395 | $2,722 | $613 | $42,817 | | | | | | | | | | |
| | Nine Months Ended September 30, 2013 | | | Consumer | Business | Consumer | Consumer | Home | | Acquired | | (000’s omitted) | Mortgage | Lending | Indirect | Direct | Equity | Unallocated | Impaired | Total | Beginning balance | $7,070 | $18,013 | $9,606 | $3,303 | $1,451 | $2,666 | $779 | $42,888 | Charge-offs | (817) | (2,075) | (3,075) | (1,300) | (379) | 0 | (59) | (7,705) | Recoveries | 15 | 619 | 2,682 | 761 | 16 | 0 | 0 | 4,093 | Provision | 1,333 | 1,714 | 855 | 401 | 626 | (421) | 299 | 4,807 | Ending balance | $7,601 | $18,271 | $10,068 | $3,165 | $1,714 | $2,245 | $1,019 | $44,083 | | | | | | | | | | |
| | Nine Months Ended September 30, 2012 | | | Consumer | Business | Consumer | Consumer | Home | | Acquired | | (000’s omitted) | Mortgage | Lending | Indirect | Direct | Equity | Unallocated | Impaired | Total | Beginning balance | $4,651 | $20,574 | $8,960 | $3,290 | $1,130 | $3,222 | $386 | $42,213 | Charge-offs | (712) | (4,327) | (3,633) | (1,074) | (220) | 0 | 0 | (9,966) | Recoveries | 34 | 787 | 2,674 | 613 | 20 | 0 | 0 | 4,128 | Provision | 2,794 | 1,528 | 1,399 | 529 | 465 | (500) | 227 | 6,442 | Ending balance | $6,767 | $18,562 | $9,400 | $3,358 | $1,395 | $2,722 | $613 | $42,817 |
|