XML 43 R27.htm IDEA: XBRL DOCUMENT v2.4.0.8
Allowance For Loan Losses (Tables)
6 Months Ended
Jun. 30, 2013
Allowance for Loan and Lease Losses, Adjustments, Net [Abstract]  
Schedule Of Allowance For Loan Loss By Portfolio Segment
The following summarizes the activity in the allowance for loan loss, by portfolio segment, for the six months ended June 30, 2013 and 2012 (in thousands).  The following also presents the balance in the allowance for loan loss disaggregated on the basis of the Company’s impairment measurement method and the related recorded investment in loans, by portfolio segment, as of June 30, 2013 and December 31, 2012 (in thousands).
 
 
Commercial &
Commercial
Residential
 
 
DDA
 

Industrial
Real Estate
Real Estate
Home equity
Consumer
Overdrafts
Total
Six months ended June 30, 2013
 
 
 
 
 
 
 
Allowance for loan loss
Beginning balance
$
498

$
10,440

$
5,229

$
1,699

$
81

$
862

$
18,809

Charge-offs
392

622

1,111

270

224

687

3,306

Recoveries
21

34

68


217

477

817

Provision
939

642

1,792

222

7

147

3,749

Ending balance
$
1,066

$
10,494

$
5,978

$
1,651

$
81

$
799

$
20,069

 
 
 
 
 
 
 
 
Six months ended June 30, 2012
 

 

 

 

 

 

 

Allowance for loan loss
 

 

 

 

 

 

 

Beginning balance
$
590

$
11,666

$
3,591

$
2,773

$
88

$
701

$
19,409

Charge-offs
117

2,015

494

856

95

710

4,287

Recoveries
2

97

7

11

64

524

705

Provision
110

1,341

720

1,009

171

274

3,625

Ending balance
$
585

$
11,089

$
3,824

$
2,937

$
228

$
789

$
19,452

 
 
 
 
 
 
 
 
As of June 30, 2013
 

 

 

 

 

 

 

Allowance for loan loss
 

 

 

 

 

 

 

Evaluated for impairment:
 

 

 

 

 

 

 

Individually
$

$
750

$

$

$

$

$
750

Collectively
1,066

9,567

5,978

1,651

81

799

19,142

Acquired with deteriorated
 

 

 

 

 

 

 

credit quality

177





177

Total
$
1,066

$
10,494

$
5,978

$
1,651

$
81

$
799

$
20,069

 
 
 
 
 
 
 
 
Loans
 

 

 

 

 

 

 

Evaluated for impairment:
 

 

 

 

 

 

 

Individually
$

$
12,505

$
464

$
297

$

$

$
13,266

Collectively
133,697

985,856

1,168,267

135,856

54,134

3,103

2,480,913

Acquired with deteriorated
 

 

 

 

 

 

 

credit quality
4,602

24,950

1,392

2,214

108


33,266

Total
$
138,299

$
1,023,311

$
1,170,123

$
138,367

$
54,242

$
3,103

$
2,527,445

 
 
 
 
 
 
 
 
As of December 31, 2012
 

 

 

 

 

 

 

Allowance for loan loss
 

 

 

 

 

 

 

Evaluated for impairment:
 

 

 

 

 

 

 

Individually
$

$

$

$

$

$

$

Collectively
498

10,440

5,229

1,699

81

862

18,809

Acquired with deteriorated
 
 
 
 
 
 
 
  credit quality







Total
$
498

$
10,440

$
5,229

$
1,699

$
81

$
862

$
18,809

 
 
 
 
 
 
 
 
Loans
 

 

 

 

 

 

 

Evaluated for impairment:
 

 

 

 

 

 

 

Individually
$

$
9,912

$
469

$
298

$

$

$
10,679

Collectively
107,044

807,060

1,030,840

142,724

36,453

4,551

2,128,672

Acquired with deteriorated
 
 
 
 
 
 
 
  credit quality
1,695

4,998

126

88

111


7,018

Total
$
108,739

$
821,970

$
1,031,435

$
143,110

$
36,564

$
4,551

$
2,146,369

Schedule Of Credit Quality Indicators
The following presents loans by the Company’s commercial loans by credit quality indicators, by class (in thousands):

Commercial and industrial
 
Commercial real estate
 
Total
June 30, 2013
 
 
 
 
 
Pass
$
123,406

 
$
933,365

 
$
1,056,771

Special mention
3,252

 
30,769

 
34,021

Substandard
11,202

 
58,661

 
69,863

Doubtful
439

 
516

 
955

Total
$
138,299

 
$
1,023,311

 
$
1,161,610

 
 
 
 
 
 
December 31, 2012
 

 
 

 
 

Pass
$
105,690

 
$
771,617

 
$
877,307

Special mention
878

 
15,015

 
15,893

Substandard
2,171

 
35,338

 
37,509

Doubtful

 

 

Total
$
108,739

 
$
821,970

 
$
930,709

The Company uses the following definitions for its risk ratings:

Risk Rating
Description
Pass ratings:
 
   (a) Exceptional
Loans classified as exceptional are secured with liquid collateral conforming to the internal loan policy.  Loans rated within this category pose minimal risk of loss to the bank and the risk grade within this pool of loans is generally updated on an annual basis. 
   (b) Good
Loans classified as good have similar characteristics that include a strong balance sheet, satisfactory debt service coverage ratios, strong management and/or guarantors, and little exposure to economic cycles.  Loans within this category are generally reviewed on an annual basis.  Loans in this category generally have a low chance of loss to the bank.
   (c) Acceptable
Loans classified as acceptable have acceptable liquidity levels, adequate debt service coverage ratios, experienced management, and have average exposure to economic cycles.  Loans within this category generally have a low risk of loss to the bank. 
   (d) Pass/watch
Loans classified as pass/watch have erratic levels of leverage and/or liquidity, cash flow is volatile and the borrower is subject to moderate economic risk.  A borrower in this category poses a low to moderate risk of loss to the bank. 
Special mention
Loans classified as special mention have a potential weakness(es) that deserves management’s close attention.  The potential weakness could result in deterioration of the loan repayment or the bank’s credit position at some future date.  A loan rated in this category poses a moderate loss risk to the bank. 
Substandard
Loans classified as substandard reflect a customer with a well defined weakness that jeopardizes the liquidation of the debt.  Loans in this category have the possibility that the bank will sustain some loss if the deficiencies are not corrected and the bank’s collateral value is weakened by the financial deterioration of the borrower. 
Doubtful
Loans classified as doubtful have all the weaknesses inherent in those classified as substandard, with the added characteristics that make collection of the full contract amount highly improbable.  Loans rated in this category are most likely to cause the bank to have a loss due to a collateral shortfall or a negative capital position. 
Schedule Of Noncommercial Loans By Payment Performance
The following table presents the Company's non-commercial loans by payment performance, by class (in thousands):
 
Performing
 
Non-Performing
 
Total
June 30, 2013
 
 
 
 
 
Residential real estate
$
1,159,816

 
$
10,307

 
$
1,170,123

Home equity - junior lien
137,683

 
684

 
138,367

Consumer
53,502

 
740

 
54,242

DDA overdrafts
2,813

 
290

 
3,103

Total
$
1,353,814

 
$
12,021

 
$
1,365,835

 
 
 
 
 
 
December 31, 2012
 
 
 
 
 
Residential real estate
$
1,029,142

 
$
2,293

 
$
1,031,435

Home equity - junior lien
141,961

 
1,149

 
143,110

Consumer
36,564

 

 
36,564

DDA overdrafts
4,548

 
3

 
4,551

Total
$
1,212,215

 
$
3,445

 
$
1,215,660

Schedule Of Aging Analysis Of Accruing And Non-Accruing Loans
The following presents an aging analysis of the Company’s accruing and non-accruing loans, by class, as of June 30, 2013 and December 31, 2012 (in thousands):
 
 
Originated Loans
 
June 30, 2013
 
Accruing
 
 
 
 
 
Current
 
30-59 days
 
60-89 days
 
Over 90 days
 
Non-accrual
 
Total
Residential real estate
$
1,045,086

 
$
5,609

 
$
716

 
$
200

 
$
1,851

 
$
1,053,462

Home equity - junior lien
135,000

 
621

 
34

 

 
28

 
135,683

Commercial and industrial
100,805

 
18

 

 
216

 
88

 
101,127

Commercial real estate
795,074

 
1,701

 
204

 
652

 
13,739

 
811,370

Consumer
35,089

 
97

 
5

 

 

 
35,191

DDA overdrafts
2,813

 
281

 
7

 
2

 

 
3,103

Total
$
2,113,867

 
$
8,327

 
$
966

 
$
1,070

 
$
15,706

 
$
2,139,936

 
 
 
 
 
 
 
 
 
 
 
 
 
Acquired Loans
 
June 30, 2013
 
Accruing
 
 
 
 
 
Current
 
30-59 days
 
60-89 days
 
Over 90 days
 
Non-accrual
 
Total
Residential real estate
$
114,730

 
$
785

 
$
77

 
$
1,069

 
$

 
$
116,661

Home equity - junior lien
2,684

 

 

 

 

 
2,684

Commercial and industrial
33,864

 
771

 
64

 
2,473

 

 
37,172

Commercial real estate
199,663

 
1,187

 
195

 
10,896

 

 
211,941

Consumer
18,413

 
577

 
32

 
29

 

 
19,051

DDA overdrafts

 

 

 

 

 

Total
$
369,354

 
$
3,320

 
$
368

 
$
14,467

 
$

 
$
387,509

 
 
 
 
 
 
 
 
 
 
 
 
 
Total Loans
 
June 30, 2013
 
Accruing
 
 
 
 
 
Current
 
30-59 days
 
60-89 days
 
Over 90 days
 
Non-accrual
 
Total
Residential real estate
$
1,159,816

 
$
6,394

 
$
793

 
$
1,269

 
$
1,851

 
$
1,170,123

Home equity - junior lien
137,684

 
621

 
34

 

 
28

 
138,367

Commercial and industrial
134,669

 
789

 
64

 
2,689

 
88

 
138,299

Commercial real estate
994,737

 
2,888

 
399

 
11,548

 
13,739

 
1,023,311

Consumer
53,502

 
674

 
37

 
29

 

 
54,242

DDA overdrafts
2,813

 
281

 
7

 
2

 

 
3,103

Total
$
2,483,221

 
$
11,647

 
$
1,334

 
$
15,537

 
$
15,706

 
$
2,527,445

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Originated Loans
 
December 31, 2012
 
Accruing
 
 
 
 
 
Current
 
30-59 days
 
60-89 days
 
Over 90 days
 
Non-accrual
 
Total
Residential real estate
$
1,008,190

 
$
4,910

 
$
599

 
$
239

 
$
2,054

 
$
1,015,992

Home equity - junior lien
132,847

 
2,379

 
477

 
37

 
1,112

 
136,852

Commercial and industrial
105,989

 
260

 
236

 

 
98

 
106,583

Commercial real estate
766,404

 
433

 
199

 
1

 
15,930

 
782,967

Consumer
34,084

 
113

 
8

 

 

 
34,205

DDA overdrafts
4,270

 
270

 
8

 
3

 

 
4,551

Total
$
2,051,784

 
$
8,365

 
$
1,527

 
$
280

 
$
19,194

 
$
2,081,150

 
 
 
 
 
 
 
 
 
 
 
 
 
Acquired Loans
 
December 31, 2012
 
Accruing
 
 
 
 
 
Current
 
30-59 days
 
60-89 days
 
Over 90 days
 
Non-accrual
 
Total
Residential real estate
$
15,443

 
$

 
$

 
$

 
$

 
$
15,443

Home equity - junior lien
6,258

 

 

 

 

 
6,258

Commercial and industrial
1,152

 

 

 
1,004

 

 
2,156

Commercial real estate
37,210

 
9

 
47

 
1,737

 

 
39,003

Consumer
2,359

 

 

 

 

 
2,359

DDA overdrafts

 

 

 

 

 

Total
$
62,422

 
$
9

 
$
47

 
$
2,741

 
$

 
$
65,219

 
 
 
 
 
 
 
 
 
 
 
 
 
Total Loans
 
December 31, 2012
 
Accruing
 
 
 
 
 
Current
 
30-59 days
 
60-89 days
 
Over 90 days
 
Non-accrual
 
Total
Residential real estate
$
1,023,633

 
$
4,910

 
$
599

 
$
239

 
$
2,054

 
$
1,031,435

Home equity - junior lien
139,105

 
2,379

 
477

 
37

 
1,112

 
143,110

Commercial and industrial
107,141

 
260

 
236

 
1,004

 
98

 
108,739

Commercial real estate
803,614

 
442

 
246

 
1,738

 
15,930

 
821,970

Consumer
36,443

 
113

 
8

 

 

 
36,564

DDA overdrafts
4,270

 
270

 
8

 
3

 

 
4,551

Total
$
2,114,206

 
$
8,374

 
$
1,574

 
$
3,021

 
$
19,194

 
$
2,146,369


Schedule Of Impaired Loans
The following presents the Company’s impaired loans, by class, as of June 30, 2013 and December 31, 2012 (in thousands). The difference between the unpaid principal balance and the recorded investment generally reflects amounts that have been previously charged-off.

 
June 30, 2013
 
December 31, 2012
 
 
 
Unpaid
 
 
 
 
 
Unpaid
 
 
 
Recorded
 
Principal
 
Related
 
Recorded
 
Principal
 
Related
 
Investment
 
Balance
 
Allowance
 
Investment
 
Balance
 
Allowance
With no related allowance recorded:
 
 
 
 
 
 
 
 
 
 
 
Residential real estate
$
464

 
$
464

 
$

 
$
469

 
$
469

 
$

Home equity - junior liens
297

 
297

 

 
298

 
298

 

Commercial and industrial

 

 

 

 

 

Commercial real estate
9,420

 
13,101

 

 
9,912

 
14,781

 

Consumer

 

 

 

 

 

DDA overdrafts

 

 

 

 

 

Total
$
10,181

 
$
13,862

 
$

 
$
10,679

 
$
15,548

 
$

 
 
 
 
 
 
 
 
 
 
 
 
With an allowance recorded
 
 
 
 
 
 
 
 
 
 
 
Residential real estate
$

 
$

 
$

 
$

 
$

 
$

Home equity - junior liens

 

 

 

 

 

Commercial and industrial

 

 

 

 

 

Commercial real estate
3,085

 
3,085

 
750

 

 

 

Consumer

 

 

 

 

 

DDA overdrafts

 

 

 

 

 

Total
$
3,085

 
$
3,085

 
$
750

 
$

 
$

 
$

Schedule Of Information Related To Average Recorded Investment And Interest Income Recognized On Impaired Loans
The following table presents information related to the average recorded investment and interest income recognized on the Company’s impaired loans, by class (in thousands):

 
For the six months ended
 
June 30, 2013
 
June 30, 2012
 
Average
 
Interest
 
Average
 
Interest
 
Recorded
 
Income
 
Recorded
 
Income
 
Investment
 
Recognized
 
Investment
 
Recognized
With no related allowance recorded:
 
 
 
 
 
 
 
Residential real estate
$
464

 
$

 
$

 
$

Home equity - junior liens
297

 

 

 

Commercial and industrial

 

 

 

Commercial real estate
9,450

 

 
4,337

 
85

Consumer

 

 

 

DDA overdrafts

 

 

 

Total
$
10,211

 
$

 
$
4,337

 
$
85

 
 
 
 
 
 
 
 
With an allowance recorded
 
 
 
 
 
 
 
Residential real estate
$

 
$

 
$
936

 
$
22

Home equity - junior liens

 

 
1,657

 
20

Commercial and industrial

 

 
184

 
5

Commercial real estate
3,103

 

 
14,409

 
298

Consumer

 

 

 

DDA overdrafts

 

 

 

Total
$
3,103

 
$

 
$
17,186

 
$
345

Schedule Of Troubled Debt Restructurings
The following tables set forth the Company’s TDRs (in thousands):

 
June 30, 2013
 
December 31, 2012
 
 
Non-
 
 
 
 
 
Non-
 
 
Accruing
 
Accruing
 
Total
 
Accruing
 
Accruing
 
Total
Commercial and industrial
$
95

 
$

 
$
95

 
$
101

 
$

 
$
101

Commercial real estate
1,791

 

 
1,791

 
734

 

 
734

Residential real estate
20,891

 
588

 
21,479

 
15,083

 
162

 
15,245

Home equity
2,949

 
14

 
2,963

 
7,068

 
418

 
7,486

Consumer

 

 

 
142

 

 
142

 
$
25,726

 
$
602

 
$
26,328

 
$
23,128

 
$
580

 
$
23,708

 
 
New TDRs
 
New TDRs
 
For the six months ended
 
For the six months ended
 
June 30, 2013
 
June 30, 2012
 
 
Pre
 
Post
 
 
 
Pre
 
Post
 
 
Modification
 
Modification
 
 
 
Modification
 
Modification
 
 
Outstanding
 
Outstanding
 
 
 
Outstanding
 
Outstanding
Number of
 
Recorded
 
Recorded
 
Number of
 
Recorded
 
Recorded
Contracts
 
Investment
 
Investment
 
Contracts
 
Investment
 
Investment
Commercial and industrial
1

 
$
95

 
$
95

 

 
$

 
$

Commercial real estate
3

 
1,571

 
1,571

 

 

 

Residential real estate
26

 
2,845

 
2,845

 

 

 

Home equity
8

 
185

 
185

 

 

 

Consumer

 

 

 
1

 
146

 
146

 
38

 
$
4,696

 
$
4,696

 
1

 
$
146

 
$
146