XML 88 R27.htm IDEA: XBRL DOCUMENT v3.3.0.814
Loans (Tables)
9 Months Ended
Sep. 30, 2015
Loans [Abstract]  
Loan Portfolio
    Principal   Net Deferred        
    Amount   Loan Costs        
    Outstanding   (Fees)     Loans, Net  
September 30, 2015                
Commercial business $ 297,640 $ 236   $ 297,876  
Commercial mortgage   549,911   (1,382 )   548,529  
Residential mortgage   96,298   (19 )   96,279  
Home equity   401,103   7,531     408,634  
Consumer indirect   641,453   24,261     665,714  
Other consumer   19,020   184     19,204  
Total $ 2,005,425 $ 30,811     2,036,236  
Allowance for loan losses             (26,455 )
Total loans, net           $ 2,009,781  
 
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             
    Past Due   Past Due  Days   Due   Nonaccrual   Current   Total Loans
September 30, 2015                            
Commercial business $ 657 $ - $ -  $ 657 $ 3,064 $ 293,919 $ 297,640
Commercial mortgage   383   9   -   392   1,802   547,717   549,911
Residential mortgage   99   -   -   99   1,523   94,676   96,298
Home equity   709   122   -   831   792   399,480   401,103
Consumer indirect   1,710   338   -   2,048   1,292   638,113   641,453
Other consumer   100   62   8   170   12   18,838   19,020
Total loans, gross $ 3,658 $ 531 $ 8 $ 4,197 $ 8,485 $ 1,992,743 $ 2,005,425
 
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
  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, 2015                    
Commercial business - $ - $ - 2 $ 1,342 $ 1,342
Commercial mortgage -   -   - 1   682   330
Total - $ - $ - 3 $ 2,024 $ 1,672
 
September 30, 2014                    
Commercial business - $ - $ - 1 $ 1,381 $ 1,381
Commercial mortgage -   -   - -   -   -
Total - $ - $ - 1 $ 1,381 $ 1,381
Summary Of Impaired Loans
        Unpaid       Average   Interest
    Recorded   Principal   Related   Recorded   Income
    Investment(1)   Balance(1)   Allowance   Investment   Recognized
September 30, 2015                    
With no related allowance recorded:                    
Commercial business $ 1,291 $ 2,750 $ - $ 1,314 $ -
Commercial mortgage   912   1,260   -   1,077   -
    2,203   4,010   -   2,391   -
With an allowance recorded:                    
Commercial business   1,773   1,773   806   2,152   -
Commercial mortgage   890   890   278   1,147   -
    2,663   2,663   1,084   3,299   -
  $ 4,866 $ 6,673 $ 1,084 $ 5,690 $ -
 
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 $ -

 

(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, 2015        
Uncriticized $ 282,900 $ 532,892
Special mention   4,763   9,247
Substandard   9,977   7,772
Doubtful   -   -
Total $ 297,640 $ 549,911
 
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
September 30, 2015                
Performing $ 94,775 $ 400,311 $ 640,161 $ 19,000
Non-performing   1,523   792   1,292   20
Total $ 96,298 $ 401,103 $ 641,453 $ 19,020
 
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
September 30, 2015                            
Loans:                            
Ending balance $ 297,640 $ 549,911 $ 96,298 $ 401,103 $ 641,453 $ 19,020 $ 2,005,425
Evaluated for impairment:                            
Individually $ 3,064 $ 1,802 $ - $ - $ - $ - $ 4,866
Collectively $ 294,576 $ 548,109 $ 96,298 $ 401,103 $ 641,453 $ 19,020 $ 2,000,559
 
Allowance for loan losses:                            
Ending balance $ 5,281 $ 8,888 $ 456 $ 1,177 $ 10,264 $ 389 $ 26,455
Evaluated for impairment:                            
Individually $ 806 $ 278 $ - $ - $ - $ - $ 1,084
Collectively $ 4,475 $ 8,610 $ 456 $ 1,177 $ 10,264 $ 389 $ 25,371
 
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

 

  Commercial     Commercial       Residential      Home     Consumer   Other    
    Business   Mortgage     Mortgage     Equity     Indirect   Consumer   Total
 
Three months ended September 30, 2015                                
Beginning balance $ 5,334 $ 9,358   $ 465   $ 1,198   $ 10,676 $ 469 $ 27,500
Charge-offs   106   56     37     98     2,380   239   2,916
Recoveries   38   44     34     34     905   62   1,117
Provision (credit)   15   (458 )   (6 )   43     1,063   97   754
Ending balance $ 5,281 $ 8,888   $ 456   $ 1,177   $ 10,264 $ 389 $ 26,455
 
 
Nine months ended September 30, 2015                                
Beginning balance $ 5,621 $ 8,122   $ 570   $ 1,485   $ 11,383 $ 456 $ 27,637
Charge-offs   1,260   866     114     336     6,643   652   9,871
Recoveries   172   140     80     53     3,206   255   3,906
Provision   748   1,492     (80 )   (25 )   2,318   330   4,783
Ending balance $ 5,281 $ 8,888   $ 456   $ 1,177   $ 10,264 $ 389 $ 26,455

 

  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