XML 37 R25.htm IDEA: XBRL DOCUMENT v3.8.0.1
Loans and Leases (Tables)
3 Months Ended
Mar. 31, 2018
Loans and Leases Receivable Disclosure [Abstract]  
Schedule of loans and leases
Loans and Leases at March 31, 2018 and December 31, 2017 were as follows:
 
3/31/2018
 
12/31/2017
(in thousands)
Originated
 
Acquired
 
Total Loans and Leases
 
Originated
 
Acquired
 
Total Loans and Leases
Commercial and industrial
 

 
 

 
 

 
 

 
 

 
 

Agriculture
$
93,896

 
$
0

 
$
93,896

 
$
108,608

 
$
0

 
$
108,608

Commercial and industrial other
916,520

 
50,529

 
967,049

 
932,067

 
50,976

 
983,043

Subtotal commercial and industrial
1,010,416

 
50,529

 
1,060,945

 
1,040,675

 
50,976

 
1,091,651

Commercial real estate
 

 
 

 
 

 
 

 
 

 
 

Construction
200,185

 
1,456

 
201,641

 
202,486

 
1,480

 
203,966

Agriculture
135,484

 
241

 
135,725

 
129,712

 
247

 
129,959

Commercial real estate other
1,726,674

 
195,346

 
1,922,020

 
1,660,782

 
206,020

 
1,866,802

Subtotal commercial real estate
2,062,343

 
197,043

 
2,259,386

 
1,992,980

 
207,747

 
2,200,727

Residential real estate
 

 
 

 
 

 
 

 
 

 
 

Home equity
211,444

 
26,084

 
237,528

 
212,812

 
28,444

 
241,256

Mortgages
1,051,711

 
22,204

 
1,073,915

 
1,039,040

 
22,645

 
1,061,685

Subtotal residential real estate
1,263,155

 
48,288

 
1,311,443

 
1,251,852

 
51,089

 
1,302,941

Consumer and other
 

 
 

 
 

 
 

 
 

 
 

Indirect
11,921

 
0

 
11,921

 
12,144

 
0

 
12,144

Consumer and other
49,907

 
905

 
50,812

 
50,214

 
765

 
50,979

Subtotal consumer and other
61,828

 
905

 
62,733

 
62,358

 
765

 
63,123

Leases
13,818

 
0

 
13,818

 
14,467

 
0

 
14,467

Total loans and leases
4,411,560

 
296,765

 
4,708,325

 
4,362,332

 
310,577

 
4,672,909

Less: unearned income and deferred costs and fees
(3,479
)
 
0

 
(3,479
)
 
(3,789
)
 
0

 
(3,789
)
Total loans and leases, net of unearned income and deferred costs and fees
$
4,408,081

 
$
296,765

 
$
4,704,846

 
$
4,358,543

 
$
310,577

 
$
4,669,120

Schedule of outstanding principal and carrying amount of loans acquired
The outstanding principal balance and the related carrying amount of the Company’s loans acquired in the VIST Bank acquisition are as follows at March 31, 2018 and December 31, 2017:
(in thousands)
3/31/2018
 
12/31/2017
Acquired Credit Impaired Loans
 

 
 

Outstanding principal balance
$
14,013

 
$
14,337

Carrying amount
11,774

 
11,962

 
 
 
 
Acquired Non-Credit Impaired Loans
 

 
 

Outstanding principal balance
287,337

 
301,128

Carrying amount
284,991

 
298,615

 
 
 
 
Total Acquired Loans
 

 
 

Outstanding principal balance
301,350

 
315,465

Carrying amount
296,765

 
310,577

Schedule of age analysis of past due loans
The below table is an age analysis of past due loans, segregated by originated and acquired loan and lease portfolios, and by class of loans, as of March 31, 2018 and December 31, 2017.
 
March 31, 2018
(in thousands)
30-89 days
 
90 days or more
 
Current Loans
 
Total Loans
 
90 days and accruing
 
Nonaccrual
Originated Loans and Leases
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 

 
 

 
 

 
 

 
 

 
 

Agriculture
$
0

 
$
0

 
$
93,896

 
$
93,896

 
$
0

 
$
0

Commercial and industrial other
736

 
719

 
915,065

 
916,520

 
0

 
4,668

Subtotal commercial and industrial
736

 
719

 
1,008,961

 
1,010,416

 
0

 
4,668

Commercial real estate
 

 
 

 
 

 
 

 
 

 
 

Construction
0

 
0

 
200,185

 
200,185

 
0

 
0

Agriculture
163

 
0

 
135,321

 
135,484

 
0

 
0

Commercial real estate other
2,641

 
961

 
1,723,072

 
1,726,674

 
0

 
5,192

Subtotal commercial real estate
2,804

 
961

 
2,058,578

 
2,062,343

 
0

 
5,192

Residential real estate
 

 
 

 
 

 
 

 
 

 
 

Home equity
670

 
431

 
210,343

 
211,444

 
0

 
1,504

Mortgages
1,852

 
2,643

 
1,047,216

 
1,051,711

 
0

 
6,825

Subtotal residential real estate
2,522

 
3,074

 
1,257,559

 
1,263,155

 
0

 
8,329

Consumer and other
 

 
 

 
 

 
 

 
 

 
 

Indirect
296

 
52

 
11,573

 
11,921

 
0

 
164

Consumer and other
155

 
15

 
49,737

 
49,907

 
0

 
76

Subtotal consumer and other
451

 
67

 
61,310

 
61,828

 
0

 
240

Leases
0

 
0

 
13,818

 
13,818

 
0

 
0

Total loans and leases
6,513

 
4,821

 
4,400,226

 
4,411,560

 
0

 
18,429

Less: unearned income and deferred costs and fees
0

 
0

 
(3,479
)
 
(3,479
)
 
0

 
0

Total originated loans and leases, net of unearned income and deferred costs and fees
$
6,513

 
$
4,821

 
$
4,396,747

 
$
4,408,081

 
$
0

 
$
18,429

Acquired Loans and Leases
 

 
 

 
 

 
 

 
 

 
 

Commercial and industrial
 

 
 

 
 

 
 

 
 

 
 

Commercial and industrial other
12

 
60

 
50,457

 
50,529

 
60

 
13

Subtotal commercial and industrial
12

 
60

 
50,457

 
50,529

 
60

 
13

Commercial real estate
 

 
 

 
 

 
 

 
 

 
 

Construction
0

 
0

 
1,456

 
1,456

 
0

 
0

Agriculture
0

 
0

 
241

 
241

 
0

 
0

Commercial real estate other
67

 
1,544

 
193,735

 
195,346

 
502

 
528

Subtotal commercial real estate
67

 
1,544

 
195,432

 
197,043

 
502

 
528

Residential real estate
 

 
 

 
 

 
 

 
 

 
 

Home equity
210

 
395

 
25,479

 
26,084

 
62

 
1,693

Mortgages
534

 
650

 
21,020

 
22,204

 
453

 
1,118

Subtotal residential real estate
744

 
1,045

 
46,499

 
48,288

 
515

 
2,811

Consumer and other
 

 
 

 
 

 
 

 
 

 
 

Consumer and other
0

 
0

 
905

 
905

 
0

 
0

Subtotal consumer and other
0

 
0

 
905

 
905

 
0

 
0

Total acquired loans and leases, net of unearned income and deferred costs and fees
$
823

 
$
2,649

 
$
293,293

 
$
296,765

 
$
1,077

 
$
3,352

 

December 31, 2017
(in thousands)
30-89 days
 
90 days or more
 
Current Loans
 
Total Loans
 
90 days and accruing
 
Nonaccrual
Originated loans and leases
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 

 
 

 
 

 
 

 
 

 
 

Agriculture
$
0

 
$
0

 
$
108,608

 
$
108,608

 
$
0

 
$
0

Commercial and industrial other
431

 
849

 
930,787

 
932,067

 
0

 
2,852

Subtotal commercial and industrial
431

 
849

 
1,039,395

 
1,040,675

 
0

 
2,852

Commercial real estate
 

 
 

 
 

 
 

 
 

 
 

Construction
0

 
0

 
202,486

 
202,486

 
0

 
0

Agriculture
0

 
0

 
129,712

 
129,712

 
0

 
0

Commercial real estate other
1,583

 
2,125

 
1,657,074

 
1,660,782

 
0

 
5,402

Subtotal commercial real estate
1,583

 
2,125

 
1,989,272

 
1,992,980

 
0

 
5,402

Residential real estate
 

 
 

 
 

 
 

 
 

 
 

Home equity
1,045

 
448

 
211,319

 
212,812

 
0

 
1,537

Mortgages
3,153

 
2,692

 
1,033,195

 
1,039,040

 
0

 
6,108

Subtotal residential real estate
4,198

 
3,140

 
1,244,514

 
1,251,852

 
0

 
7,645

Consumer and other
 

 
 

 
 

 
 

 
 

 
 

Indirect
449

 
205

 
11,490

 
12,144

 
6

 
278

Consumer and other
130

 
42

 
50,042

 
50,214

 
38

 
76

Subtotal consumer and other
579

 
247

 
61,532

 
62,358

 
44

 
354

Leases
0

 
0

 
14,467

 
14,467

 
0

 
0

Total loans and leases
6,791

 
6,361

 
4,349,180

 
4,362,332

 
44

 
16,253

Less: unearned income and deferred costs and fees
0

 
0

 
(3,789
)
 
(3,789
)
 
0

 
0

Total originated loans and leases, net of unearned income and deferred costs and fees
$
6,791

 
$
6,361

 
$
4,345,391

 
$
4,358,543

 
$
44

 
$
16,253

Acquired loans and leases
 

 
 

 
 

 
 

 
 

 
 

Commercial and industrial
 

 
 

 
 

 
 

 
 

 
 

Commercial and industrial other
12

 
61

 
50,903

 
50,976

 
61

 
0

Subtotal commercial and industrial
12

 
61

 
50,903

 
50,976

 
61

 
0

Commercial real estate
 

 
 

 
 

 
 

 
 

 
 

Construction
0

 
0

 
1,480

 
1,480

 
0

 
0

Agriculture
0

 
0

 
247

 
247

 
0

 
0

Commercial real estate other
167

 
727

 
205,126

 
206,020

 
515

 
546

Subtotal commercial real estate
167

 
727

 
206,853

 
207,747

 
515

 
546

Residential real estate
 

 
 

 
 

 
 

 
 

 
 

Home equity
601

 
564

 
27,279

 
28,444

 
130

 
1,604

Mortgages
472

 
942

 
21,231

 
22,645

 
440

 
1,114

Subtotal residential real estate
1,073

 
1,506

 
48,510

 
51,089

 
570

 
2,718

Consumer and other
 

 
 

 
 

 
 

 
 

 
 

Consumer and other
4

 
0

 
761

 
765

 
0

 
0

Subtotal consumer and other
4

 
0

 
761

 
765

 
0

 
0

Covered loans
0

 
0

 
0

 
0

 
0

 
0

Total acquired loans and leases, net of unearned income and deferred costs and fees
$
1,256

 
$
2,294

 
$
307,027

 
$
310,577

 
$
1,146

 
$
3,264

1 Includes acquired loans that were recorded at fair value at the acquisition date.