XML 39 R27.htm IDEA: XBRL DOCUMENT v3.19.1
Allowance for Loan and Lease Losses (Tables)
3 Months Ended
Mar. 31, 2019
Receivables [Abstract]  
Schedule of originated and acquired loan and lease losses by portfolio segment
The following tables detail activity in the allowance for loan and lease losses segregated by originated and acquired loan and lease portfolios and by portfolio segment for the three months ended March 31, 2019 and 2018. Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses in other categories.
 
Three Months Ended March 31, 2019
 
 
 
 
 
 
 
 
(in thousands)
Commercial
and Industrial

 
Commercial
Real Estate

 
Residential
Real Estate

 
Consumer
and Other

 
Finance
Leases

 
Total

Allowance for originated loans and leases
Beginning balance
$
11,217

 
$
23,483

 
$
7,317

 
$
1,304

 
$
0

 
$
43,321

 
 
 
 
 
 
 
 
 
 
 
 
Charge-offs
(380
)
 
(3,343
)
 
(18
)
 
(180
)
 
0

 
(3,921
)
Recoveries
43

 
1

 
226

 
95

 
0

 
365

Provision (credit)
643

 
904

 
(1,121
)
 
54

 
0

 
480

Ending Balance
$
11,523

 
$
21,045

 
$
6,404

 
$
1,273

 
$
0

 
$
40,245

 
Three Months Ended March 31, 2019
 
 
 
 
 
 
 
 
(in thousands)
Commercial
and Industrial

 
Commercial
Real Estate

 
Residential
Real Estate

 
Consumer
and Other

 
Finance
Leases

 
Total

Allowance for acquired loans
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
55

 
$
0

 
$
28

 
$
6

 
$
0

 
$
89

 
 
 
 
 
 
 
 
 
 
 
 
Charge-offs
0

 
0

 
0

 
0

 
0

 
0

Recoveries
16

 
6

 
7

 
0

 
0

 
29

Provision (credit)
(71
)
 
19

 
23

 
(6
)
 
0

 
(35
)
Ending Balance
$
0

 
$
25

 
$
58

 
$
0

 
$
0

 
$
83

 
Three Months Ended March 31, 2018
 
 
 
 
 
 
 
 
(in thousands)
Commercial
and Industrial

 
Commercial
Real Estate

 
Residential
Real Estate

 
Consumer
and Other

 
Finance
Leases

 
Total

Allowance for originated loans and leases
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
11,812

 
$
20,412

 
$
6,161

 
$
1,301

 
$
0

 
39,686

 
 
 
 
 
 
 
 
 
 
 
 
Charge-offs
(3
)
 
0

 
(185
)
 
(292
)
 
0

 
(480
)
Recoveries
6

 
170

 
42

 
75

 
0

 
293

Provision (credit)
616

 
(180
)
 
(46
)
 
218

 
0

 
608

Ending Balance
$
12,431

 
$
20,402

 
$
5,972

 
$
1,302

 
$
0

 
$
40,107

 
Three Months Ended March 31, 2018
 
 
 
 
 
 
 
 
(in thousands)
Commercial
and Industrial

 
Commercial
Real Estate

 
Residential
Real Estate

 
Consumer
and Other

 
Covered
Loans

 
Total

Allowance for acquired loans
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
25

 
$
0

 
$
54

 
$
6

 
$
0

 
$
85

 
 
 
 
 
 
 
 
 
 
 
 
Charge-offs
(1
)
 
0

 
0

 
0

 
0

 
(1
)
Recoveries
20

 
8

 
33

 
0

 
0

 
61

Provision (credit)
(19
)
 
(8
)
 
(14
)
 
0

 
0

 
(41
)
Ending Balance
$
25

 
$
0

 
$
73

 
$
6

 
$
0

 
$
104

 
Schedule of the allowance for loan and lease losses based on impairment methodology
At March 31, 2019 and December 31, 2018, the allocation of the allowance for loan and lease losses summarized on the basis of the Company’s impairment methodology was as follows:
 
(in thousands)
Commercial
and Industrial

 
Commercial
Real Estate

 
Residential
Real Estate

 
Consumer
and Other

 
Finance
Leases

 
Total

Allowance for originated loans and leases
 
 
 
 
March 31, 2019
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
384

 
$
51

 
$
0

 
$
0

 
$
0

 
$
435

Collectively evaluated for impairment
11,139

 
20,994

 
6,404

 
1,273

 
0

 
39,810

Ending balance
$
11,523

 
$
21,045

 
$
6,404

 
$
1,273

 
$
0

 
$
40,245

 
(in thousands)
Commercial
and Industrial

 
Commercial Real Estate

 
Residential Real Estate

 
Consumer
and Other

 
Covered Loans

 
Total

Allowance for acquired loans
 
 
 
 
 
 
 
 
 
 
 
March 31, 2019
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
0

 
$
0

 
$
0

 
$
0

 
$
0

 
$
0

Collectively evaluated for impairment
0

 
25

 
58

 
0

 
0

 
83

Ending balance
$
0

 
$
25

 
$
58

 
$
0

 
$
0

 
$
83


(in thousands)
Commercial and Industrial

 
Commercial Real Estate

 
Residential Real Estate

 
Consumer
and Other

 
Finance Leases

 
Total

Allowance for originated loans and leases
 
 
 
 
 
 
 
 
 
 
December 31, 2018
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
397

 
$
3,365

 
$
0

 
$
0

 
$
0

 
$
3,762

Collectively evaluated for impairment
10,820

 
20,118

 
7,317

 
1,304

 
0

 
39,559

Ending balance
$
11,217

 
$
23,483

 
$
7,317

 
$
1,304

 
$
0

 
$
43,321


(in thousands)
Commercial and Industrial

 
Commercial Real Estate

 
Residential Real Estate

 
Consumer
and Other

 
Covered Loans

 
Total

Allowance for acquired loans
 
 
 
 
 
 
 
 
 
 
 
December 31, 2018
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
0

 
$
0

 
$
0

 
$
0

 
$
0

 
$
0

Collectively evaluated for impairment
55

 
0

 
28

 
6

 
0

 
89

Ending balance
$
55

 
$
0

 
$
28

 
$
6

 
$
0

 
$
89

Schedule of recorded investment in loans and leases impairment methodology
The recorded investment in loans and leases summarized on the basis of the Company’s impairment methodology as of March 31, 2019 and December 31, 2018 was as follows:
(in thousands)
Commercial and Industrial

 
Commercial Real Estate

 
Residential Real Estate

 
Consumer
and Other

 
Finance Leases

 
Total

Originated loans and leases
 
 
 
 
 
 
 
 
 
 
 
March 31, 2019
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
1,925

 
$
5,009

 
$
4,047

 
$
0

 
$
0

 
$
10,981

Collectively evaluated for impairment
1,003,596

 
2,167,196

 
1,270,297

 
69,315

 
15,164

 
4,525,568

Total
$
1,005,521

 
$
2,172,205

 
$
1,274,344

 
$
69,315

 
$
15,164

 
$
4,536,549


(in thousands)
Commercial and Industrial

 
Commercial Real Estate

 
Residential Real Estate

 
Consumer 
and Other

 
Covered Loans

 
Total

Acquired loans
 
 
 
 
 
 
 
 
 
 
 
March 31, 2019
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
12

 
$
840

 
$
2,669

 
$
0

 
$
0

 
$
3,521

Loans acquired with deteriorated credit quality
291

 
5,802

 
4,700

 
0

 
0

 
10,793

Collectively evaluated for impairment
42,362

 
167,107

 
32,303

 
811

 
0

 
242,583

Total
$
42,665

 
$
173,749

 
$
39,672

 
$
811

 
$
0

 
$
256,897

 
(in thousands)
Commercial and Industrial

 
Commercial Real Estate

 
Residential Real Estate

 
Consumer 
and Other

 
Finance Leases

 
Total

Originated loans and leases
 
 
 
 
 
 
 
 
 
 
 
December 31, 2018
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
1,864

 
$
8,388

 
$
3,915

 
$
0

 
$
0

 
$
14,167

Collectively evaluated for impairment
1,032,059

 
2,153,181

 
1,288,346

 
70,228

 
14,556

 
4,558,370

Total
$
1,033,923

 
$
2,161,569

 
$
1,292,261

 
$
70,228

 
$
14,556

 
$
4,572,537

 
(in thousands)
Commercial and Industrial

 
Commercial Real Estate

 
Residential Real Estate

 
Consumer 
and Other

 
Covered Loans

 
Total

Acquired loans
 
 
 
 
 
 
 
 
 
 
 
December 31, 2018
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
32

 
$
842

 
$
2,564

 
$
0

 
$
0

 
$
3,438

Loans acquired with deteriorated credit quality
153

 
5,852

 
5,031

 
0

 
0

 
11,036

Collectively evaluated for impairment
43,527

 
172,398

 
34,038

 
761

 
0

 
250,724

Total
$
43,712

 
$
179,092

 
$
41,633

 
$
761

 
$
0

 
$
265,198

Schedule of average recorded investment and interest income on impaired loans
Impaired loans are as follows:
 
 
March 31, 2019
 
December 31, 2018
(in thousands)
Recorded Investment
 
Unpaid Principal Balance
 
Related Allowance
 
Recorded Investment
 
Unpaid Principal Balance
 
Related Allowance
Originated loans and leases with no related allowance
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial other
$
1,116

 
$
1,343

 
$
0

 
$
183

 
$
271

 
$
0

Commercial real estate
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate other
4,564

 
8,107

 
0

 
3,205

 
3,405

 
0

Residential real estate
 
 
 
 
 
 
 
 
 
 
 
Home equity
4,047

 
4,261

 
0

 
3,915

 
4,168

 
0

Subtotal
$
9,727

 
$
13,711

 
$
0

 
$
7,303

 
$
7,844

 
$
0

 
 
 
 
 
 
 
 
 
 
 
 
Originated loans and leases with related allowance
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial other
809

 
828

 
384

 
5,183

 
5,183

 
3,365

Commercial real estate
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate other
445

 
445

 
51

 
1,681

 
1,681

 
397

Subtotal
$
1,254

 
$
1,273

 
$
435

 
$
6,864

 
$
6,864

 
$
3,762

Total
$
10,981

 
$
14,984

 
$
435

 
$
14,167

 
$
14,708

 
$
3,762

 
 
March 31, 2019
 
December 31, 2018
(in thousands)
Recorded Investment
 
Unpaid Principal Balance
 
Related Allowance
 
Recorded Investment
 
Unpaid Principal Balance
 
Related Allowance
Acquired loans with no related allowance
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial other
$
12

 
$
12

 
$
0

 
$
32

 
$
32

 
$
0

Commercial real estate
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate other
840

 
922

 
0

 
842

 
924

 
0

Residential real estate
 
 
 
 
 
 
 
 
 
 
 
Home equity
2,669

 
2,772

 
0

 
2,564

 
2,696

 
0

Total
$
3,521

 
$
3,706

 
$
0

 
$
3,438

 
$
3,652

 
$
0


The average recorded investment and interest income recognized on impaired loans for the three months ended March 31, 2019 and 2018 was as follows:
 
 
Three Months Ended March 31, 2019
 
Three Months Ended March 31, 2018
(in thousands)
Average Recorded Investment
 
Interest Income Recognized
 
Average Recorded Investment
 
Interest Income Recognized
Originated loans and leases with no related allowance
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
 
 
 
 
 
 
Commercial and industrial other
$
1,468

 
$
0

 
$
2,399

 
$
0

Commercial real estate
 
 
 
 
 
 
 
Commercial real estate other
6,099

 
0

 
6,373

 
0

Residential real estate
 
 
 
 
 
 
 
Home equity
3,981

 
0

 
3,980

 
0

Subtotal
$
11,548

 
$
0

 
$
12,752

 
$
0

 
 
 
 
 
 
 
 
Originated loans and leases with related allowance
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
 
 
 
 
 
 
Commercial and industrial other
581

 
0

 
864

 
0

Commercial real estate
 
 
 
 
 
 
 
Commercial real estate other
445

 
0

 
13

 
0

Subtotal
$
1,026

 
$
0

 
$
877

 
$
0

Total
$
12,574

 
$
0

 
$
13,629

 
$
0

 
 
Three Months Ended March 31, 2019
 
Three Months Ended March 31, 2018
(in thousands)
Average Recorded Investment
 
Interest Income Recognized
 
Average Recorded Investment
 
Interest Income Recognized
Acquired loans and leases with no related allowance
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
 
 
 
 
 
 
Commercial and industrial other
$
22

 
$
0

 
$
265

 
$
0

Commercial real estate
 
 
 
 
 
 
 
Commercial real estate other
855

 
0

 
1,469

 
0

Residential real estate
 
 
 
 
 
 
 
Home equity
2,577

 
0

 
1,808

 
0

Subtotal
$
3,454

 
$
0

 
$
3,542

 
$
0

 
 
 
 
 
 
 
 
Acquired loans and leases with related allowance
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
 
 
 
 
 
 
Commercial and industrial other
0

 
0

 
37

 
0

Subtotal
$
0

 
$
0

 
$
37

 
$
0

Total
$
3,454

 
$
0

 
$
3,579

 
$
0





Schedule of recorded investments in impaired loans
The following tables present information on loans modified in troubled debt restructuring during the periods indicated.
March 31, 2019
Three Months Ended
 
 
 
 
 
 
 
Defaulted TDRs2
(in thousands)
Number of Loans
 
Pre-Modification Outstanding Recorded Investment
 
Post-Modification Outstanding Recorded Investment
 
Number of Loans
 
Post-Modification Outstanding Recorded Investment
Residential real estate
 
 
 
 
 
 
 
 
 
Home equity1
1

 
168

 
168

 
0

 
0

Total
1

 
168

 
168

 
0

 
0

1 Represents the following concessions:  extension of term and reduction of rate.
2 TDRs that defaulted during the three months ended March 31, 2019 that were restructured in the prior twelve months.
 
March 31, 2018
Three Months Ended
 
 
 
 
 
 
 
Defaulted TDRs2
(in thousands)
Number of Loans
 
Pre-Modification Outstanding Recorded Investment
 
Post-Modification Outstanding Recorded Investment
 
Number of Loans
 
Post-Modification Outstanding Recorded Investment
Residential real estate


 


 


 


 


Home equity1
1

 
63

 
63

 
0

 
0

Total
1

 
63

 
63

 
0

 
0


1 Represents the following concessions:  extension of term and reduction of rate.
2 TDRs that defaulted during the three months ended March 31, 2018 that had been restructured in the prior twelve months.

Schedule of credit quality indicators on loans by class of commercial and industrial loans and commercial real estate loans
The following tables present credit quality indicators (internal risk grade) by class of commercial and industrial loans and commercial real estate loans as of March 31, 2019 and December 31, 2018.
 
March 31, 2019
 
 
 
 
 
 
 
 
 
 
 
(in thousands)
Commercial and Industrial Other
 
Commercial and Industrial Agriculture
 
CommercialReal Estate Other
 
CommercialReal Estate Agriculture
 
Commercial Real Estate Construction
 
Total
Originated Loans and Leases
 
 
 
 
 
 
 
 
 
 
 
Internal risk grade:
 
 
 
 
 
 
 
 
 
 
 
Pass
$
897,192

 
$
82,819

 
$
1,804,845

 
$
156,105

 
$
167,181

 
$
3,108,142

Special Mention
10,228

 
4,979

 
14,547

 
3,935

 
0

 
33,689

Substandard
3,364

 
6,939

 
15,104

 
10,488

 
0

 
35,895

Total
$
910,784

 
$
94,737

 
$
1,834,496

 
$
170,528

 
$
167,181

 
$
3,177,726

 
March 31, 2019
 
 
 
 
 
 
 
 
 
 
 
(in thousands)
Commercial and Industrial Other
 
Commercial and Industrial Agriculture
 
CommercialReal Estate Other
 
CommercialReal Estate Agriculture
 
Commercial Real Estate Construction
 
Total
Acquired Loans and Leases
 
 
 
 
 
 
 
 
 
 
 
Internal risk grade:
 
 
 
 
 
 
 
 
 
 
 
Pass
$
42,429

 
$
0

 
$
169,305

 
$
219

 
$
1,361

 
$
213,314

Special Mention
0

 
0

 
270

 
0

 
0

 
270

Substandard
236

 
0

 
2,594

 
0

 
0

 
2,830

Total
$
42,665

 
$
0

 
$
172,169

 
$
219

 
$
1,361

 
$
216,414

 
December 31, 2018
 
 
 
 
 
 
 
 
 
 
 
(in thousands)
Commercial and Industrial Other
 
Commercial and Industrial Agriculture
 
CommercialReal Estate Other
 
CommercialReal Estate Agriculture
 
Commercial Real Estate Construction
 
Total
Originated Loans and Leases
Internal risk grade:
 
 
 
 
 
 
 
 
 
 
 
Pass
$
910,476

 
$
93,939

 
$
1,797,599

 
$
157,156

 
$
164,285

 
$
3,123,455

Special Mention
8,675

 
4,951

 
9,484

 
4,964

 
0

 
28,074

Substandard
7,278

 
8,604

 
20,196

 
7,885

 
0

 
43,963

Total
$
926,429

 
$
107,494

 
$
1,827,279

 
$
170,005

 
$
164,285

 
$
3,195,492

 
December 31, 2018
 
 
 
 
 
 
 
 
 
 
 
(in thousands)
Commercial and Industrial Other
 
Commercial and Industrial Agriculture
 
CommercialReal Estate Other
 
CommercialReal Estate Agriculture
 
Commercial Real Estate Construction
 
Total
Acquired Loans and Leases
Internal risk grade:
 
 
 
 
 
 
 
 
 
 
 
Pass
$
43,447

 
$
0

 
$
174,383

 
$
224

 
$
1,384

 
$
219,438

Special Mention
0

 
0

 
452

 
0

 
0

 
452

Substandard
265

 
0

 
2,649

 
0

 
0

 
2,914

Total
$
43,712

 
$
0

 
$
177,484

 
$
224

 
$
1,384

 
$
222,804

Schedule of credit quality indicators by class of residential real estate and consumer loans
The following tables present credit quality indicators by class of residential real estate loans and by class of consumer loans. Nonperforming loans include nonaccrual, impaired, and loans 90 days past due and accruing interest. All other loans are considered performing as of March 31, 2019 and December 31, 2018. For purposes of this footnote, acquired loans that were recorded at fair value at the acquisition date and are 90 days or greater past due are considered performing.
 
March 31, 2019
 
 
 
 
 
 
 
 
 
(in thousands)
Residential
Home Equity
 
Residential
Mortgages
 
Consumer
Indirect
 
Consumer
Other
 
Total
Originated Loans and Leases
 
 
 
 
 
 
 
 
 
Performing
$
201,616

 
$
1,063,151

 
$
13,290

 
$
55,791

 
$
1,333,848

Nonperforming
1,922

 
7,655

 
140

 
94

 
9,811

Total
$
203,538

 
$
1,070,806

 
$
13,430

 
$
55,885

 
$
1,343,659

 
March 31, 2019
 
 
 
 
 
 
 
 
 
(in thousands)
Residential
Home Equity
 
Residential
Mortgages
 
Consumer
Indirect
 
Consumer
Other
 
Total
Acquired Loans and Leases
 
 
 
 
 
 
 
 
 
Performing
$
18,401

 
$
19,015

 
$
0

 
$
811

 
$
38,227

Nonperforming
1,185

 
1,071

 
0

 
0

 
2,256

Total
$
19,586

 
$
20,086

 
$
0

 
$
811

 
$
40,483

 
December 31, 2018
(in thousands)
Residential
Home Equity
 
Residential
Mortgages
 
Consumer
Indirect
 
Consumer
Other
 
Total
Originated Loans and Leases
 
 
 
 
 
 
 
 
 
Performing
$
206,675

 
$
1,076,032

 
$
12,508

 
$
57,486

 
$
1,352,701

Nonperforming
1,784

 
7,770

 
155

 
79

 
9,788

Total
$
208,459

 
$
1,083,802

 
$
12,663

 
$
57,565

 
$
1,362,489

 
December 31, 2018
(in thousands)
Residential
Home Equity
 
Residential
Mortgages
 
Consumer
Indirect
 
Consumer
Other
 
Total
Acquired Loans and Leases
 
 
 
 
 
 
 
 
 
Performing
$
19,735

 
$
19,380

 
$
0

 
$
761

 
$
39,876

Nonperforming
1,414

 
1,104

 
0

 
0

 
2,518

Total
$
21,149

 
$
20,484

 
$
0

 
$
761

 
$
42,394