XML 38 R26.htm IDEA: XBRL DOCUMENT v3.21.2
LOANS (Tables)
9 Months Ended
Sep. 30, 2021
Loans and Leases Receivable Disclosure [Line Items]  
Schedule of loans receivable, net

The segments of the Company’s loan portfolio are summarized as follows:

September 30, 

December 31, 

(000’s omitted)

    

2021

    

2020

Business lending

$

3,092,177

$

3,440,077

Consumer mortgage

 

2,470,974

 

2,401,499

Consumer indirect

 

1,168,378

 

1,021,885

Consumer direct

 

155,602

 

152,657

Home equity

 

395,451

 

399,834

Gross loans, including deferred origination costs

 

7,282,582

 

7,415,952

Allowance for credit losses

 

(49,499)

 

(60,869)

Loans, net of allowance for credit losses

$

7,233,083

$

7,355,083

Schedule of aged analysis of past due loans by class

The following table presents the aging of the amortized cost basis of the Company’s past due loans, including PCD loans, by segment as of September 30, 2021:

Past Due

90+ Days Past

30 – 89

Due and

Total

(000’s omitted)

    

Days

    

Still Accruing

    

Nonaccrual

    

Past Due

    

Current

    

Total Loans

Business lending

$

5,109

$

148

$

47,820

$

53,077

$

3,039,100

$

3,092,177

Consumer mortgage

 

8,869

 

1,288

 

15,605

 

25,762

 

2,445,212

 

2,470,974

Consumer indirect

 

8,638

 

131

 

0

 

8,769

 

1,159,609

 

1,168,378

Consumer direct

 

608

 

19

 

1

 

628

 

154,974

 

155,602

Home equity

 

1,991

 

288

 

2,541

 

4,820

 

390,631

 

395,451

Total

$

25,215

$

1,874

$

65,967

$

93,056

$

7,189,526

$

7,282,582

The following table presents the aging of the amortized cost basis of the Company’s past due loans, including PCD loans, by segment as of December 31, 2020:

Past Due

90+ Days Past

30 – 89

Due and

Total

(000’s omitted)

    

Days

    

Still Accruing

    

Nonaccrual

    

Past Due

    

Current

    

Total Loans

Business lending

$

4,896

$

59

$

55,709

$

60,664

$

3,379,413

$

3,440,077

Consumer mortgage

 

13,236

 

3,051

 

14,970

 

31,257

 

2,370,242

 

2,401,499

Consumer indirect

 

13,161

 

219

 

1

 

13,381

 

1,008,504

 

1,021,885

Consumer direct

 

1,170

 

28

 

3

 

1,201

 

151,456

 

152,657

Home equity

 

2,296

 

565

 

2,246

 

5,107

 

394,727

 

399,834

Total

$

34,759

$

3,922

$

72,929

$

111,610

$

7,304,342

$

7,415,952

Schedule of non-business individually assessed loans

All loan classes are collectively evaluated for credit losses except business lending. A summary of individually assessed business loans as of September 30, 2021 and December 31, 2020 follows:

    

September 30, 

    

December 31, 

(000’s omitted)

    

2021

    

2020

Loans with allowance allocation

$

21,688

$

27,437

Loans without allowance allocation

 

9,145

 

8,138

Carrying balance

 

30,833

 

35,575

Contractual balance

 

33,357

 

38,362

Specifically allocated allowance

 

1,834

 

3,874

Schedule of troubled debt restructurings on financing receivables

Information regarding TDRs as of September 30, 2021 and December 31, 2020 is as follows:

September 30, 2021

    

December 31, 2020

(000’s omitted)

Nonaccrual

Accruing

Total

Nonaccrual

Accruing

Total

    

#

    

Amount

    

#

    

Amount

    

#

    

Amount

    

#

    

Amount

    

#

    

Amount

    

#

    

Amount

Business lending

10

$

458

 

5

$

175

 

15

$

633

 

6

$

529

 

4

$

191

 

10

$

720

Consumer mortgage

62

 

2,828

 

44

 

2,307

 

106

 

5,135

 

56

 

2,413

 

48

 

2,266

 

104

 

4,679

Consumer indirect

0

 

0

 

73

 

816

 

73

 

816

 

0

 

0

 

86

 

951

 

86

 

951

Consumer direct

0

 

0

 

17

 

10

 

17

 

10

 

0

 

0

 

23

 

85

 

23

 

85

Home equity

10

 

244

 

12

 

240

 

22

 

484

 

11

 

285

 

13

 

264

 

24

 

549

Total

82

$

3,530

 

151

$

3,548

 

233

$

7,078

 

73

$

3,227

 

174

$

3,757

 

247

$

6,984

The following table presents information related to loans modified in a TDR during the three months and nine months ended September 30, 2021 and 2020. Of the loans noted in the table below, all consumer mortgage loans for the three months and nine months ended September 30, 2021 and 2020 were modified due to a Chapter 7 bankruptcy as described previously. The financial effects of these restructurings were immaterial.

    

Three Months Ended

    

Three Months Ended

September 30, 2021

September 30, 2020

Number of

Outstanding

Number of

Outstanding

(000’s omitted)

    

loans modified

    

Balance

    

loans modified

    

Balance

Business lending

 

5

$

1,925

 

0

$

0

Consumer mortgage

 

9

 

728

 

8

 

646

Consumer indirect

 

5

 

78

 

14

 

131

Consumer direct

 

1

 

2

 

1

 

2

Home equity

 

0

 

0

 

2

 

56

Total

 

20

$

2,733

 

25

$

835

Nine Months Ended 

Nine Months Ended 

September 30, 2021

September 30, 2020

Number of 

Outstanding 

Number of 

Outstanding 

(000’s omitted)

    

loans modified

    

Balance

    

loans modified

    

Balance

Business lending

 

5

$

1,925

 

0

$

0

Consumer mortgage

 

19

 

1,193

 

17

 

1,378

Consumer indirect

 

17

 

222

 

25

 

261

Consumer direct

 

2

 

8

 

2

 

12

Home equity

 

0

 

0

 

2

 

56

Total

 

43

$

3,348

 

46

$

1,707

Schedule of allowance for loan losses by class

The following presents by segment the activity in the allowance for credit losses during the three months and nine months ended September 30, 2021 and 2020:

    

Three Months Ended September 30, 2021

Beginning

Charge-

Ending

(000’s omitted)

    

balance

    

offs

    

Recoveries

    

Provision

    

balance

Business lending

$

23,417

$

(872)

$

169

$

(2,688)

$

20,026

Consumer mortgage

 

10,001

 

(127)

 

3

 

(132)

 

9,745

Consumer indirect

 

11,103

 

(1,365)

 

973

 

1,334

 

12,045

Consumer direct

 

2,548

 

(309)

 

163

 

268

 

2,670

Home equity

 

1,796

 

(30)

 

10

 

(56)

 

1,720

Unallocated

 

1,000

 

0

 

0

 

0

 

1,000

Purchased credit deteriorated

 

1,885

 

0

 

35

 

373

 

2,293

Allowance for credit losses – loans

 

51,750

 

(2,703)

 

1,353

 

(901)

 

49,499

Liabilities for off-balance-sheet credit exposures

 

762

 

0

 

0

 

(43)

 

719

Total allowance for credit losses

$

52,512

$

(2,703)

$

1,353

$

(944)

$

50,218

Three Months Ended September 30, 2020

    

Beginning 

    

Charge-

    

    

    

Ending 

(000’s omitted)

balance

offs

Recoveries

Provision

balance

Business lending

$

24,204

$

(736)

$

67

$

3,539

$

27,074

Consumer mortgage

 

13,088

 

(248)

 

23

 

(599)

 

12,264

Consumer indirect

 

15,866

 

(1,281)

 

1,111

 

(963)

 

14,733

Consumer direct

 

4,028

 

(340)

 

225

 

(120)

 

3,793

Home equity

 

2,690

 

(24)

 

5

 

(124)

 

2,547

Unallocated

 

1,000

 

0

 

0

 

4

 

1,004

Purchased credit deteriorated

 

3,561

 

(91)

 

32

 

45

 

3,547

Allowance for credit losses – loans

 

64,437

 

(2,720)

 

1,463

 

1,782

 

64,962

Liabilities for off-balance-sheet credit exposures

 

1,452

 

0

 

0

 

163

 

1,615

Total allowance for credit losses

$

65,889

$

(2,720)

$

1,463

$

1,945

$

66,577

Nine Months Ended September 30, 2021

    

Beginning 

    

Charge-

    

    

    

Ending 

(000’s omitted)

balance

offs

Recoveries

Provision

balance

Business lending

$

28,190

$

(925)

$

491

$

(7,730)

$

20,026

Consumer mortgage

 

10,672

 

(369)

 

22

 

(580)

 

9,745

Consumer indirect

 

13,696

 

(3,514)

 

3,402

 

(1,539)

 

12,045

Consumer direct

 

3,207

 

(822)

 

607

 

(322)

 

2,670

Home equity

 

2,222

 

(145)

 

19

 

(376)

 

1,720

Unallocated

 

1,000

 

0

 

0

 

0

 

1,000

Purchased credit deteriorated

 

1,882

 

0

 

95

 

316

 

2,293

Allowance for credit losses – loans

 

60,869

 

(5,775)

 

4,636

 

(10,231)

 

49,499

Liabilities for off-balance-sheet credit exposures

 

1,489

 

0

 

0

 

(770)

 

719

Total allowance for credit losses

$

62,358

$

(5,775)

$

4,636

$

(11,001)

$

50,218

Nine Months Ended September 30, 2020

Beginning

Beginning

balance,

balance,

prior to the

after

adoption of

Impact of

adoption of

Steuben

Ending

(000’s omitted)

    

ASC 326

    

ASC 326

    

ASC 326

    

Charge-offs

    

Recoveries

    

acquisition

    

Provision

    

balance

Business lending

$

19,426

$

288

$

19,714

$

(919)

$

289

$

2,483

$

5,507

$

27,074

Consumer mortgage

 

10,269

 

(1,051)

 

9,218

 

(668)

 

67

 

146

 

3,501

 

12,264

Consumer indirect

 

13,712

 

(997)

 

12,715

 

(4,791)

 

3,107

 

183

 

3,519

 

14,733

Consumer direct

 

3,255

 

(643)

 

2,612

 

(1,214)

 

578

 

87

 

1,730

 

3,793

Home equity

 

2,129

 

808

 

2,937

 

(178)

 

23

 

235

 

(470)

 

2,547

Unallocated

 

957

 

43

 

1,000

 

0

 

0

 

0

 

4

 

1,004

Purchased credit deteriorated

 

0

 

3,072

 

3,072

 

(91)

 

80

 

528

 

(42)

 

3,547

Purchased credit impaired

 

163

 

(163)

 

0

 

0

 

0

 

0

 

0

 

0

Allowance for credit losses – loans

 

49,911

 

1,357

 

51,268

 

(7,861)

 

4,144

 

3,662

 

13,749

 

64,962

Liabilities for off-balance-sheet credit exposures

 

0

 

1,185

 

1,185

 

0

 

0

 

67

 

363

 

1,615

Total allowance for credit losses

$

49,911

$

2,542

$

52,453

$

(7,861)

$

4,144

$

3,729

$

14,112

$

66,577

Schedule of financing receivables purchased and Sold

The following table presents the carrying amounts of loans purchased and sold during the nine months ended September 30, 2021 by portfolio segment:

Business

Consumer

Consumer

Consumer

Home

(000’s omitted)

    

lending

    

mortgage

    

indirect

    

direct

    

equity

    

Total

Purchases

$

0

$

0

$

0

$

0

$

0

$

0

Sales

848

16,955

0

0

0

17,803

Business Lending [Member]  
Loans and Leases Receivable Disclosure [Line Items]  
Schedule of loans by credit quality indicator

The following tables show the amount of business lending loans by credit quality category at September 30, 2021 and December 31, 2020:

Revolving

Loans

(000’s omitted)

Term Loans Amortized Cost Basis by Origination Year

Amortized

September 30, 2021

    

2021

    

2020

    

2019

    

2018

    

2017

    

Prior

    

Cost Basis

    

Total

Business lending:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Risk rating

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

$

418,709

$

365,951

$

339,050

$

261,444

$

179,753

$

624,089

$

501,995

$

2,690,991

Special mention

 

4,877

 

12,376

 

11,965

 

39,450

 

34,331

 

64,406

 

26,468

 

193,873

Classified

 

788

 

1,797

 

20,851

 

47,749

 

25,280

 

74,205

 

34,856

 

205,526

Doubtful

 

0

 

0

 

15

 

916

 

0

 

0

 

856

 

1,787

Total business lending

$

424,374

$

380,124

$

371,881

$

349,559

$

239,364

$

762,700

$

564,175

$

3,092,177

Revolving

Loans

(000’s omitted)

Term Loans Amortized Cost Basis by Origination Year

Amortized

December 31, 2020

    

2020

    

2019

    

2018

    

2017

    

2016

    

Prior

    

Cost Basis

    

Total

Business lending:

Risk rating

Pass

$

860,178

$

351,350

$

312,087

$

217,138

$

231,453

$

543,999

$

483,018

$

2,999,223

Special mention

 

14,687

 

36,041

 

28,410

 

21,875

 

29,386

 

51,657

 

52,732

 

234,788

Classified

 

6,336

 

4,560

 

30,422

 

24,807

 

14,891

 

65,157

 

56,000

 

202,173

Doubtful

 

0

 

18

 

2,888

 

0

 

0

 

108

 

879

 

3,893

Total business lending

$

881,201

$

391,969

$

373,807

$

263,820

$

275,730

$

660,921

$

592,629

$

3,440,077

All Other Loans [Member]  
Loans and Leases Receivable Disclosure [Line Items]  
Schedule of loans by credit quality indicator

Revolving

Loans

(000’s omitted)

Term Loans Amortized Cost Basis by Origination Year

Amortized

September 30, 2021

    

2021

    

2020

    

2019

    

2018

    

2017

    

Prior

    

Cost Basis

    

Total

Consumer mortgage:

  

  

  

  

  

  

  

  

FICO AB(1)

  

  

  

  

  

  

  

  

Performing

$

360,580

$

237,931

$

195,086

$

127,786

$

125,836

$

612,420

$

0

$

1,659,639

Nonperforming

 

0

 

0

 

0

 

256

 

475

 

2,851

 

0

 

3,582

Total FICO AB

 

360,580

 

237,931

 

195,086

 

128,042

 

126,311

 

615,271

 

0

 

1,663,221

FICO CDE(2)

 

 

 

 

 

 

 

 

Performing

 

109,400

 

125,742

 

91,312

 

65,967

 

58,841

 

323,974

 

19,206

 

794,442

Nonperforming

 

80

 

232

 

977

 

679

 

781

 

10,562

 

0

 

13,311

Total FICO CDE

 

109,480

 

125,974

 

92,289

 

66,646

 

59,622

 

334,536

 

19,206

 

807,753

Total consumer mortgage

$

470,060

$

363,905

$

287,375

$

194,688

$

185,933

$

949,807

$

19,206

$

2,470,974

Consumer indirect:

 

 

 

 

 

 

 

 

Performing

$

480,254

$

229,368

$

209,894

$

126,128

$

48,624

$

73,979

$

0

$

1,168,247

Nonperforming

 

0

 

39

 

74

 

9

 

9

 

0

 

0

 

131

Total consumer indirect

$

480,254

$

229,407

$

209,968

$

126,137

$

48,633

$

73,979

$

0

$

1,168,378

Consumer direct:

 

 

 

 

 

 

 

 

Performing

$

61,119

$

32,913

$

29,379

$

15,118

$

5,668

$

5,259

$

6,126

$

155,582

Nonperforming

 

0

 

0

 

1

 

4

 

0

 

14

 

1

 

20

Total consumer direct

$

61,119

$

32,913

$

29,380

$

15,122

$

5,668

$

5,273

$

6,127

$

155,602

Home equity:

 

 

 

 

 

 

 

 

Performing

$

56,317

$

45,314

$

39,025

$

21,292

$

17,137

$

39,052

$

174,485

$

392,622

Nonperforming

 

0

 

118

 

21

 

104

 

96

 

793

 

1,697

 

2,829

Total home equity

$

56,317

$

45,432

$

39,046

$

21,396

$

17,233

$

39,845

$

176,182

$

395,451

(1)FICO AB refers to higher tiered loans with FICO scores greater than or equal to 720.
(2)FICO CDE refers to loans with FICO scores less than 720 and potentially higher risk.

The following table details the balances in all other loan categories at December 31, 2020:

Revolving

Loans

(000’s omitted)

Term Loans Amortized Cost Basis by Origination Year

Amortized

December 31, 2020

    

2020

    

2019

    

2018

    

2017

    

2016

    

Prior

    

Cost Basis

    

Total

Consumer mortgage:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

FICO AB(1)

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Performing

$

260,588

$

227,027

$

166,638

$

163,653

$

160,911

$

614,976

$

321

$

1,594,114

Nonperforming

 

0

 

0

 

275

 

398

 

345

 

2,709

 

0

 

3,727

Total FICO AB

 

260,588

 

227,027

 

166,913

 

164,051

 

161,256

 

617,685

 

321

 

1,597,841

FICO CDE(2)

 

 

 

 

 

 

 

 

Performing

 

115,049

 

102,788

 

80,973

 

75,289

 

83,214

 

314,668

 

17,382

 

789,363

Nonperforming

 

0

 

1,010

 

582

 

877

 

1,786

 

10,040

 

0

 

14,295

Total FICO CDE

 

115,049

 

103,798

 

81,555

 

76,166

 

85,000

 

324,708

 

17,382

 

803,658

Total consumer mortgage

$

375,637

$

330,825

$

248,468

$

240,217

$

246,256

$

942,393

$

17,703

$

2,401,499

Consumer indirect:

 

 

 

 

 

 

 

 

Performing

$

303,471

$

305,901

$

202,373

$

86,497

$

61,449

$

61,975

$

0

$

1,021,666

Nonperforming

 

51

 

52

 

82

 

17

 

16

 

1

 

0

 

219

Total consumer indirect

$

303,522

$

305,953

$

202,455

$

86,514

$

61,465

$

61,976

$

0

$

1,021,885

Consumer direct:

 

 

 

 

 

 

 

 

Performing

$

49,181

$

46,992

$

27,872

$

12,326

$

5,232

$

4,146

$

6,878

$

152,627

Nonperforming

 

1

 

19

 

2

 

5

 

0

 

3

 

0

 

30

Total consumer direct

$

49,182

$

47,011

$

27,874

$

12,331

$

5,232

$

4,149

$

6,878

$

152,657

Home equity:

 

 

 

 

 

 

 

 

Performing

$

48,145

$

48,780

$

28,074

$

23,524

$

17,828

$

35,900

$

194,773

$

397,024

Nonperforming

 

0

 

24

 

73

 

104

 

183

 

490

 

1,936

 

2,810

Total home equity

$

48,145

$

48,804

$

28,147

$

23,628

$

18,011

$

36,390

$

196,709

$

399,834

(1)FICO AB refers to higher tiered loans with FICO scores greater than or equal to 720.
(2)FICO CDE refers to loans with FICO scores less than 720 and potentially higher risk.