XML 87 R26.htm IDEA: XBRL DOCUMENT v3.19.3
Loans and Leases (Tables)
9 Months Ended
Sep. 30, 2019
Loans and Leases Receivable Disclosure [Abstract]  
Schedule of loans and leases
Loans and Leases at September 30, 2019 and December 31, 2018 were as follows:
 
9/30/2019
 
12/31/2018
(In thousands)
Originated
 
Acquired
 
Total Loans and Leases
 
Originated
 
Acquired
 
Total Loans and Leases
Commercial and industrial
 
 
 
 
 
 
 
 
 
 
 
Agriculture
$
94,302

 
$
0

 
$
94,302

 
$
107,494

 
$
0

 
$
107,494

Commercial and industrial other
860,432

 
39,771

 
900,203

 
926,429

 
43,712

 
970,141

Subtotal commercial and industrial
954,734

 
39,771

 
994,505

 
1,033,923

 
43,712

 
1,077,635

Commercial real estate
 
 
 
 
 
 


 
 
 
 
Construction
190,657

 
1,358

 
192,015

 
164,285

 
1,384

 
165,669

Agriculture
180,385

 
208

 
180,593

 
170,005

 
224

 
170,229

Commercial real estate other
1,902,939

 
151,223

 
2,054,162

 
1,827,279

 
177,484

 
2,004,763

Subtotal commercial real estate
2,273,981

 
152,789

 
2,426,770

 
2,161,569

 
179,092

 
2,340,661

Residential real estate
 
 
 
 
 
 


 
 
 
 
Home equity
205,050

 
16,488

 
221,538

 
208,459

 
21,149

 
229,608

Mortgages
1,107,147

 
18,635

 
1,125,782

 
1,083,802

 
20,484

 
1,104,286

Subtotal residential real estate
1,312,197

 
35,123

 
1,347,320

 
1,292,261

 
41,633

 
1,333,894

Consumer and other
 
 
 
 
 
 


 
 
 
 
Indirect
13,611

 
0

 
13,611

 
12,663

 
0

 
12,663

Consumer and other
60,789

 
774

 
61,563

 
57,565

 
761

 
58,326

Subtotal consumer and other
74,400

 
774

 
75,174

 
70,228

 
761

 
70,989

Leases
17,129

 
0

 
17,129

 
14,556

 
0

 
14,556

Total loans and leases
4,632,441

 
228,457

 
4,860,898

 
4,572,537

 
265,198

 
4,837,735

Less: unearned income and deferred costs and fees
(3,825
)
 
0

 
(3,825
)
 
(3,796
)
 
0

 
(3,796
)
Total loans and leases, net of unearned income and deferred costs and fees
$
4,628,616

 
$
228,457

 
$
4,857,073

 
$
4,568,741

 
$
265,198

 
$
4,833,939


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 September 30, 2019 and December 31, 2018:
(In thousands)
09/30/2019

 
12/31/2018
Acquired Credit Impaired Loans
 
 
 
Outstanding principal balance
$
11,267

 
$
12,822

Carrying amount
9,651

 
11,036

 
 
 
 
Acquired Non-Credit Impaired Loans
 
 
 
Outstanding principal balance
220,563

 
256,265

Carrying amount
218,806

 
254,162

 
 
 
 
Total Acquired Loans
 
 
 
Outstanding principal balance
$
231,830

 
$
269,087

Carrying amount
$
228,457

 
$
265,198


Schedule of age analysis of past due loans, segregated by originated and acquired loan and lease portfolios and by class of 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 September 30, 2019 and December 31, 2018.
 
September 30, 2019
 
 
 
(In thousands)
30-89 days
90 days or more
Current Loans
Total Loans
90 days and accruing1
Nonaccrual
Originated Loans and Leases
 
 
 
 
 
 
Commercial and industrial
 
 
 
 
 
 
Agriculture
$
0

$
0

$
94,302

$
94,302

$
0

$
0

Commercial and industrial other
200

1,037

859,195

860,432

0

1,707

Subtotal commercial and industrial
200

1,037

953,497

954,734

0

1,707

Commercial real estate
 
 
 
 
 
 
Construction
210

0

190,447

190,657

0

0

Agriculture
216

0

180,169

180,385

0

0

Commercial real estate other
0

4,635

1,898,304

1,902,939

0

10,329

Subtotal commercial real estate
426

4,635

2,268,920

2,273,981

0

10,329

Residential real estate
 
 
 
 
 
 
Home equity
725

1,226

203,099

205,050

0

1,859

Mortgages
1,614

4,164

1,101,369

1,107,147

0

7,260

Subtotal residential real estate
2,339

5,390

1,304,468

1,312,197

0

9,119

Consumer and other
 
 
 
 
 
 
Indirect
222

96

13,293

13,611

0

145

Consumer and other
100

76

60,613

60,789

0

104

Subtotal consumer and other
322

172

73,906

74,400

0

249

Leases
0

0

17,129

17,129

0

0

Total loans and leases
3,287

11,234

4,617,920

4,632,441

0

21,404

Less: unearned income and deferred costs and fees
0

0

(3,825
)
(3,825
)
0

0

Total originated loans and leases, net of unearned income and deferred costs and fees
$
3,287

$
11,234

$
4,614,095

$
4,628,616

$
0

$
21,404

Acquired Loans and Leases
 
 
 
 
 
 
Commercial and industrial
 
 
 
 
 
 
Commercial and industrial other
0

2

39,769

39,771

2

45

Subtotal commercial and industrial
0

2

39,769

39,771

2

45

Commercial real estate
 
 
 
 
 
 
Construction
0

0

1,358

1,358

0

0

Agriculture
0

0

208

208

0

0

Commercial real estate other
0

720

150,503

151,223

564

289

Subtotal commercial real estate
0

720

152,069

152,789

564

289

Residential real estate
 
 
 
 
 
 
Home equity
212

271

16,005

16,488

57

923

Mortgages
20

1,125

17,490

18,635

596

907

Subtotal residential real estate
232

1,396

33,495

35,123

653

1,830

Consumer and other
 
 
 
 
 
 
Consumer and other
0

0

774

774

0

0

Subtotal consumer and other
0

0

774

774

0

0

Total acquired loans and leases, net of unearned income and deferred costs and fees
$
232

$
2,118

$
226,107

$
228,457

$
1,219

$
2,164

 

December 31, 2018
(In thousands)
30-89 days
90 days or more
Current Loans
Total Loans
90 days and accruing1
Nonaccrual
Originated loans and leases
 
 
 
 
 
 
Commercial and industrial
 
 
 
 
 
 
Agriculture
$
0

$
0

$
107,494

$
107,494

$
0

$
0

Commercial and industrial other
2,367

1,659

922,403

926,429

0

1,861

Subtotal commercial and industrial
2,367

1,659

1,029,897

1,033,923

0

1,861

Commercial real estate
 
 
 
 
 
 
Construction
0

0

164,285

164,285

0

0

Agriculture
71

0

169,934

170,005

0

0

Commercial real estate other
1,201

1,856

1,824,222

1,827,279

0

7,691

Subtotal commercial real estate
1,272

1,856

2,158,441

2,161,569

0

7,691

Residential real estate
 
 
 
 
 
 
Home equity
986

1,026

206,447

208,459

0

1,784

Mortgages
2,693

4,027

1,077,082

1,083,802

0

7,770

Subtotal residential real estate
3,679

5,053

1,283,529

1,292,261

0

9,554

Consumer and other
 
 
 
 
 
 
Indirect
333

59

12,271

12,663

0

155

Consumer and other
187

24

57,354

57,565

0

79

Subtotal consumer and other
520

83

69,625

70,228

0

234

Leases
0

0

14,556

14,556

0

0

Total loans and leases
7,838

8,651

4,556,048

4,572,537

0

19,340

Less: unearned income and deferred costs and fees
0

0

(3,796
)
(3,796
)
0

0

Total originated loans and leases, net of unearned income and deferred costs and fees
$
7,838

$
8,651

$
4,552,252

$
4,568,741

$
0

$
19,340

Acquired loans and leases
 
 
 
 
 
 
Commercial and industrial
 
 
 
 
 
 
Commercial and industrial other
0

10

43,702

43,712

10

22

Subtotal commercial and industrial
0

10

43,702

43,712

10

22

Commercial real estate
 
 
 
 
 
 
Construction
0

0

1,384

1,384

0

0

Agriculture
0

0

224

224

0

0

Commercial real estate other
0

839

176,645

177,484

525

316

Subtotal commercial real estate
0

839

178,253

179,092

525

316

Residential real estate
 
 
 
 
 
 
Home equity
46

803

20,300

21,149

59

1,414

Mortgages
18

969

19,497

20,484

722

1,104

Subtotal residential real estate
64

1,772

39,797

41,633

781

2,518

Consumer and other
 
 
 
 
 
 
Consumer and other
3

0

758

761

0

0

Subtotal consumer and other
3

0

758

761

0

0

Total acquired loans and leases, net of unearned income and deferred costs and fees
$
67

$
2,621

$
262,510

$
265,198

$
1,316

$
2,856

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