XML 87 R27.htm IDEA: XBRL DOCUMENT v2.4.1.9
Loans (Tables)
3 Months Ended
Mar. 31, 2015
Loans [Abstract]  
Loan Portfolio
    Principal   Net Deferred        
    Amount   Loan Costs        
    Outstanding   (Fees)     Loans, Net  
March 31, 2015                
Commercial business $ 277,427 $ 37   $ 277,464  
Commercial mortgage   480,479   (1,253 )   479,226  
Residential mortgage   97,850   (133 )   97,717  
Home equity   380,070   6,891     386,961  
Consumer indirect   637,380   24,833     662,213  
Other consumer   19,184   189     19,373  
Total $ 1,892,390 $ 30,564     1,922,954  
Allowance for loan losses             (27,191 )
Total loans, net           $ 1,895,763  
 
December 31, 2014                
Commercial business $ 267,377 $ 32   $ 267,409  
Commercial mortgage   476,407   (1,315 )   475,092  
Residential mortgage   100,241   (140 )   100,101  
Home equity   379,774   6,841     386,615  
Consumer indirect   636,357   25,316     661,673  
Other consumer   20,915   197     21,112  
Total $ 1,881,071 $ 30,931     1,912,002  
Allowance for loan losses             (27,637 )
Total loans, net           $ 1,884,365  

 

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
March 31, 2015                            
Commercial business $ 801 $ - $ - 801 $ 4,587 $ 272,039 $ 277,427
Commercial mortgage   56   28   -   84   3,411   476,984   480,479
Residential mortgage   314   -   -   314   1,361   96,175   97,850
Home equity   577   100   -   677   672   378,721   380,070
Consumer indirect   1,164   161   -   1,325   994   635,061   637,380
Other consumer   73   26   8   107   39   19,038   19,184
Total loans, gross $ 2,985 $ 315 $ 8 $ 3,308 $ 11,064 $ 1,878,018 $ 1,892,390
 
December 31, 2014                            
Commercial business $ 28 $ - $ - $   28 $ 4,288 $ 263,061 $ 267,377
Commercial mortgage   83   -   -   83   3,020   473,304   476,407
Residential mortgage   321   -   -   321   1,194   98,726   100,241
Home equity   799   67   -   866   463   378,445   379,774
Consumer indirect   2,429   402   -   2,831   1,169   632,357   636,357
Other consumer   148   48   8   204   11   20,700   20,915
Total loans, gross $ 3,808 $ 517 $ 8 $ 4,333 $ 10,145 $ 1,866,593 $ 1,881,071
Information Related To Loans Modified In A TDR

 

 

     Pre-   Post-
     Modification    Modification
     Outstanding  Outstanding
  Number of Recorded    Recorded
  Contracts Investment   Investment
March 31, 2015          
Commercial business - $ - $ -
Commercial mortgage 1 682    330
Total 1 $ 682  $ 330
 
March 31, 2014          
Commercial business - $ - $ -
Commercial mortgage -   -   -
Total - $ - $ -
Summary Of Impaired Loans

        Unpaid       Average   Interest
    Recorded   Principal   Related   Recorded   Income
    Investment(1)   Balance(1)   Allowance   Investment   Recognized
March 31, 2015                    
With no related allowance recorded:                    
Commercial business $ 1,461 $ 2,920 $ - $ 1,384 $ -
Commercial mortgage   1,209   1,909   -   880   -
    2,670   4,829   -   2,264   -
With an allowance recorded:                    
Commercial business   3,126   3,126   1,120   2,934   -
Commercial mortgage   2,202   2,202   817   2,214   -
    5,328   5,328   1,937   5,148   -
  $ 7,998 $ 10,157 $ 1,937 $ 7,412 $ -
 
December 31, 2014                    
With no related allowance recorded:                    
Commercial business $ 1,408 $ 1,741 $ - $ 1,431 $ -
Commercial mortgage   781   920   -   1,014   -
    2,189   2,661   -   2,445   -
With an allowance recorded:                    
Commercial business   2,880   2,880   1,556   1,998   -
Commercial mortgage   2,239   2,239   911   1,560   -
    5,119   5,119   2,467   3,558   -
  $ 7,308 $ 7,780 $ 2,467 $ 6,003 $ -
Commercial Loan Portfolio Categorized By Internally Assigned Asset Classification
     Commercial   Commercial 
    Business   Mortgage
March 31, 2015        
Uncriticized $ 261,447 $ 465,383
Special mention   5,226   5,598
Substandard   10,754   9,498
Doubtful   -   -
Total $ 277,427 $ 480,479
 
December 31, 2014        
Uncriticized $ 250,961 $ 460,880
Special mention   5,530   5,411
Substandard   10,886   10,116
Doubtful   -   -
Total $ 267,377 $ 476,407

 

Retail Loan Portfolio Categorized By Payment Status
    Residential   Home   Consumer   Other
    Mortgage   Equity   Indirect   Consumer
March 31, 2015                
Performing $ 96,489 $ 379,398 $ 636,386 $ 19,137
Non-performing   1,361   672   994   47
Total $ 97,850 $ 380,070 $ 637,380 $ 19,184
 
December 31, 2014                
Performing $ 99,047 $ 379,311 $ 635,188 $ 20,896
Non-performing   1,194   463   1,169   19
Total $ 100,241 $ 379,774 $ 636,357 $ 20,915

 

Changes In The Allowance For Loan Losses
    Commercial    Commercial     Residential    Home   Consumer   Other    
    Business   Mortgage   Mortgage   Equity   Indirect   Consumer   Total
March 31, 2015                            
Allowance for loan losses:                            
Beginning balance $ 5,621 $ 8,122 $ 570 $ 1,485 $ 11,383 $ 456 $ 27,637
Charge-offs   1,141   609   55   84   2,422   259   4,570
Recoveries   48   89   33   10   1,105   98   1,383
Provision   867   554   10   19   1,139   152   2,741
Ending balance $ 5,395 $ 8,156 $ 558 $ 1,430 $ 11,205 $ 447 $ 27,191
Evaluated for impairment:                            
Individually $ 1,120 $ 817 $ - $ - $ - $ - $ 1,937
Collectively $ 4,275 $ 7,339 $ 558 $ 1,430 $ 11,205 $ 447 $ 25,254
 
Loans:                            
Ending balance $ 277,427 $ 480,479 $ 97,850 $ 380,070 $ 637,380 $ 19,184 $ 1,892,390
Evaluated for impairment:                            
Individually $ 4,587 $ 3,411 $ - $ - $ - $ - $ 7,998
Collectively $ 272,840 $ 477,068 $ 97,850 $ 380,070 $ 637,380 $ 19,184 $ 1,884,392
 
 
March 31, 2014                            
Allowance for loan losses:                            
Beginning balance $ 4,273 $ 7,743 $ 676 $ 1,367 $ 12,230 $ 447 $ 26,736
Charge-offs   68   -   78   106   2,455   269   2,976
Recoveries   29   7   21   11   1,105   113   1,286
Provision   455   230   53   99   1,104   165   2,106
Ending balance $ 4,689 $ 7,980 $ 672 $ 1,371 $ 11,984 $ 456 $ 27,152
Evaluated for impairment:                            
Individually $ 397 $ 926 $ - $ - $ - $ - $ 1,323
Collectively $ 4,292 $ 7,054 $ 672 $ 1,371 $ 11,984 $ 456 $ 25,829
 
Loans:                            
Ending balance $ 268,308 $ 469,725 $ 110,290 $ 326,744 $ 620,916 $ 21,488 $ 1,817,471
Evaluated for impairment:                            
Individually $ 3,706 $ 9,545 $ - $ - $ - $ - $ 13,251
Collectively $ 264,602 $ 460,180 $ 110,290 $ 326,744 $ 620,916 $ 21,488 $ 1,804,220