XML 80 R26.htm IDEA: XBRL DOCUMENT v2.4.0.8
Loans (Tables)
9 Months Ended
Sep. 30, 2014
Loans [Abstract]  
Loan Portfolio
Principal Net Deferred
Amount Loan Costs
Outstanding (Fees) Loans, Net
September 30, 2014
Commercial business $ 275,027 $ 80 $ 275,107
Commercial mortgage 470,566 (1,081 ) 469,485
Residential mortgage 103,183 (139 ) 103,044
Home equity 376,062 6,641 382,703
Consumer indirect 630,441 25,774 656,215
Other consumer 21,096 195 21,291
Total $ 1,876,375 $ 31,470 1,907,845
Allowance for loan losses (27,244 )
Total loans, net $ 1,880,601
December 31, 2013
Commercial business $ 265,751 $ 15 $ 265,766
Commercial mortgage 470,312 (1,028 ) 469,284
Residential mortgage 113,101 (56 ) 113,045
Home equity 320,658 5,428 326,086
Consumer indirect 609,390 26,978 636,368
Other consumer 22,893 177 23,070
Total $ 1,802,105 $ 31,514 1,833,619
Allowance for loan losses (26,736 )
Total loans, net $ 1,806,883

Recorded Investment By Loan Class In Current And Nonaccrual Loans
Greater
30-59 Days 60-89 Days Than 90 Total Past Total
Past Due Past Due Days Due Nonaccrual Current Loans
September 30, 2014
Commercial business $ 787 $ 27 $ - $ 814 $ 3,258 $ 270,955 $ 275,027
Commercial mortgage - 62 - 62 2,460 468,044 470,566
Residential mortgage 334 - - 334 656 102,193 103,183
Home equity 521 97 - 618 464 374,980 376,062
Consumer indirect 1,814 492 - 2,306 1,300 626,835 630,441
Other consumer 87 31 7 125 39 20,932 21,096
Total loans, gross $ 3,543 $ 709 $ 7 $ 4,259 $ 8,177 $ 1,863,939 $ 1,876,375
December 31, 2013
Commercial business $ 558 $ 199 $ - $ 757 $ 3,474 $ 261,520 $ 265,751
Commercial mortgage 800 - - 800 9,663 459,849 470,312
Residential mortgage 542 - - 542 1,078 111,481 113,101
Home equity 750 143 - 893 925 318,840 320,658
Consumer indirect 2,129 476 - 2,605 1,471 605,314 609,390
Other consumer 126 72 6 204 5 22,684 22,893
Total loans, gross $ 4,905 $ 890 $ 6 $ 5,801 $ 16,616 $ 1,779,688 $ 1,802,105

Information Related To Loans Modified In A TDR
Quarter-to-Date Year-to-Date
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
September 30, 2014
Commercial business - $ - $ - 1 $ 1,381 $ 1,381
Commercial mortgage - - - - - -
Total - $ - $ - 1 $ 1,381 $ 1,381
September 30, 2013
Commercial business - $ - $ - 3 $ 1,462 $ 1,454
Commercial mortgage - - - - - -
Total - $ - $ - 3 $ 1,462 $ 1,454
Summary Of Impaired Loans
Unpaid Average Interest
Recorded Principal Related Recorded Income
Investment(1) Balance(1) Allowance Investment Recognized
September 30, 2014
With no related allowance recorded:
Commercial business $ 1,536 $ 1,998 $ - $ 1,553 $ -
Commercial mortgage 1,108 1,247 - 1,092 -
2,644 3,245 - 2,645 -
With an allowance recorded:
Commercial business 1,722 1,733 1,331 1,868 -
Commercial mortgage 1,352 1,352 269 1,520 -
3,074 3,085 1,600 3,388 -
$ 5,718 $ 6,330 $ 1,600 $ 6,033 $ -
December 31, 2013
With no related allowance recorded:
Commercial business $ 1,777 $ 2,273 $ - $ 659 $ -
Commercial mortgage 875 906 - 760 -
2,652 3,179 - 1,419 -
With an allowance recorded:
Commercial business 1,697 1,717 201 3,196 -
Commercial mortgage 8,788 9,188 1,057 3,758 -
10,485 10,905 1,258 6,954 -
$ 13,137 $ 14,084 $ 1,258 $ 8,373 $ -

(1) Difference between recorded investment and unpaid principal balance represents partial charge-offs.

Commercial Loan Portfolio Categorized By Internally Assigned Asset Classification
Commercial Commercial
Business Mortgage
September 30, 2014
Uncriticized $ 255,436 $ 453,726
Special mention 8,593 6,898
Substandard 10,998 9,942
Doubtful - -
Total $ 275,027 $ 470,566
December 31, 2013
Uncriticized $ 250,553 $ 449,447
Special mention 6,311 6,895
Substandard 8,887 13,970
Doubtful - -
Total $ 265,751 $ 470,312

Retail Loan Portfolio Categorized By Payment Status
Residential Home Consumer Other
Mortgage Equity Indirect Consumer
September 30, 2014
Performing $ 102,527 $ 375,598 $ 629,141 $ 21,050
Non-performing 656 464 1,300 46
Total $ 103,183 $ 376,062 $ 630,441 $ 21,096
December 31, 2013
Performing $ 112,023 $ 319,733 $ 607,919 $ 22,882
Non-performing 1,078 925 1,471 11
Total $ 113,101 $ 320,658 $ 609,390 $ 22,893

Loans And The Related Allowance For Loan Losses
Commercial Commercial Residential Home Consumer Other
Business Mortgage Mortgage Equity Indirect Consumer Total
September 30, 2014
Loans:
Ending balance $ 275,027 $ 470,566 $ 103,183 $ 376,062 $ 630,441 $ 21,096 $ 1,876,375
Evaluated for impairment:
Individually $ 3,258 $ 2,460 $ - $ - $ - $ - $ 5,718
Collectively $ 271,769 $ 468,106 $ 103,183 $ 376,062 $ 630,441 $ 21,096 $ 1,870,657
Allowance for loan losses:
Ending balance $ 5,758 $ 7,488 $ 592 $ 1,658 $ 11,292 $ 456 $ 27,244
Evaluated for impairment:
Individually $ 1,331 $ 269 $ - $ - $ - $ - $ 1,600
Collectively $ 4,427 $ 7,219 $ 592 $ 1,658 $ 11,292 $ 456 $ 25,644
September 30, 2013
Loans:
Ending balance $ 253,928 $ 450,602 $ 117,650 $ 311,521 $ 591,242 $ 23,683 $ 1,748,626
Evaluated for impairment:
Individually $ 4,078 $ 2,835 $ - $ - $ - $ - $ 6,913
Collectively $ 249,850 $ 447,767 $ 117,650 $ 311,521 $ 591,242 $ 23,683 $ 1,741,713
Allowance for loan losses:
Ending balance $ 4,410 $ 8,281 $ 729 $ 1,383 $ 11,416 $ 466 $ 26,685
Evaluated for impairment:
Individually $ 649 $ 603 $ - $ - $ - $ - $ 1,252
Collectively $ 3,761 $ 7,678 $ 729 $ 1,383 $ 11,416 $ 466 $ 25,433
Changes In The Allowance For Loan Losses
Commercial Commercial Residential Home Consumer Other
Business Mortgage Mortgage Equity Indirect Consumer Total
Three months ended September 30, 2014
Beginning balance $ 5,402 $ 7,633 $ 618 $ 1,607 $ 11,446 $ 460 $ 27,166
Charge-offs 105 111 16 73 2,606 272 3,183
Recoveries 61 45 5 7 1,029 99 1,246
Provision (credit) 400 (79 ) (15 ) 117 1,423 169 2,015
Ending balance $ 5,758 $ 7,488 $ 592 $ 1,658 $ 11,292 $ 456 $ 27,244
Nine months ended September 30, 2014
Beginning balance $ 4,273 $ 7,743 $ 676 $ 1,367 $ 12,230 $ 447 $ 26,736
Charge-offs 176 276 163 335 7,392 765 9,107
Recoveries 158 58 34 47 3,129 310 3,736
Provision (credit) 1,503 (37 ) 45 579 3,325 464 5,879
Ending balance $ 5,758 $ 7,488 $ 592 $ 1,658 $ 11,292 $ 456 $ 27,244
Commercial Commercial Residential Home Consumer Other
Business Mortgage Mortgage Equity Indirect Consumer Total
Three months ended September 30, 2013
Beginning balance $ 4,755 $ 7,125 $ 701 $ 1,424 $ 11,095 $ 490 $ 25,590
Charge-offs 163 35 34 30 2,131 253 2,646
Recoveries 59 122 12 16 666 96 971
Provision (credit) (241 ) 1,069 50 (27 ) 1,786 133 2,770
Ending balance $ 4,410 $ 8,281 $ 729 $ 1,383 $ 11,416 $ 466 $ 26,685
Nine months ended September 30, 2013
Beginning balance $ 4,884 $ 6,581 $ 740 $ 1,282 $ 10,715 $ 512 $ 24,714
Charge-offs 694 144 281 352 5,778 734 7,983
Recoveries 301 279 42 126 2,230 304 3,282
Provision (credit) (81 ) 1,565 228 327 4,249 384 6,672
Ending balance $ 4,410 $ 8,281 $ 729 $ 1,383 $ 11,416 $ 466 $ 26,685