XML 39 R26.htm IDEA: XBRL DOCUMENT v3.4.0.3
Loans (Tables)
3 Months Ended
Mar. 31, 2016
Loans [Abstract]  
Loan Portfolio
    Principal   Net Deferred        
    Amount   Loan (Fees)        
    Outstanding   Costs     Loans, Net  
March 31, 2016                
Commercial business $ 317,420 $ 356   $ 317,776  
Commercial mortgage   591,800   (1,484 )   590,316  
Residential real estate loans   377,406   5,098     382,504  
Residential real estate lines   123,894   2,632     126,526  
Consumer indirect   655,348   24,498     679,846  
Other consumer   17,889   177     18,066  
Total $ 2,083,757 $ 31,277     2,115,034  
Allowance for loan losses             (27,568 )
Total loans, net           $ 2,087,466  
 
December 31, 2015                
Commercial business $ 313,475 $ 283   $ 313,758  
Commercial mortgage   567,481   (1,380 )   566,101  
Residential real estate loans   376,023   5,051     381,074  
Residential real estate lines   124,766   2,581     127,347  
Consumer indirect   652,494   24,446     676,940  
Other consumer   18,361   181     18,542  
Total $ 2,052,600 $ 31,162     2,083,762  
Allowance for loan losses             (27,085 )
Total loans, net           $ 2,056,677  
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
March 31, 2016                            
Commercial business $ 94 $ 2 $ - $ 96 $ 4,056 $ 313,268 $ 317,420
Commercial mortgage   53   -   -   53   1,781   589,966   591,800
Residential real estate loans   515   22   -   537   1,601   375,268   377,406
Residential real estate lines   151   43   -   194   165   123,535   123,894
Consumer indirect   1,296   267   -   1,563   943   652,842   655,348
Other consumer   52   17   9   78   12   17,799   17,889
Total loans, gross $ 2,161 $ 351 $ 9 $ 2,521 $ 8,558 $ 2,072,678 $ 2,083,757
 
December 31, 2015                            
Commercial business $ 321 $ 612 $ - $ 933 $ 3,922 $ 308,620 $ 313,475
Commercial mortgage   68   146   -   214   947   566,320   567,481
Residential real estate loans   723   395   -   1,118   1,848   373,057   376,023
Residential real estate lines   199   34   -   233   235   124,298   124,766
Consumer indirect   1,975   286   -   2,261   1,467   648,766   652,494
Other consumer   98   13   8   119   13   18,229   18,361
Total loans, gross $ 3,384 $ 1,486 $ 8 $ 4,878 $ 8,432 $ 2,039,290 $ 2,052,600
Information Related To Loans Modified In A TDR
    Pre-   Post-
       Modification   Modification 
      Outstanding Outstanding 
  Number of   Recorded   Recorded
  Contracts   Investment Investment 
March 31, 2016          
Commercial business 2 $ 312 $ 312
Commercial mortgage 1   550   550
Total 3 $ 862 $ 862
 
March 31, 2015          
Commercial business - $ - $ -
Commercial mortgage 1   682   330
Total 1 $ 682 $ 330
Summary Of Impaired Loans
        Unpaid       Average   Interest
    Recorded   Principal   Related   Recorded   Income
    Investment(1)   Balance(1)   Allowance   Investment   Recognized
March 31, 2016                    
With no related allowance recorded:                    
Commercial business $ 2,130 $ 2,710 $ - $ 1,516 $ -
Commercial mortgage   1,349   1,697   -   1,018   -
    3,479   4,407   -   2,534   -
With an allowance recorded:                    
Commercial business   1,926   1,926   825   2,339   -
Commercial mortgage   432   432   127   114   -
    2,358   2,358   952   2,453   -
  $ 5,837 $ 6,765 $ 952 $ 4,987 $ -
 
December 31, 2015                    
With no related allowance recorded:                    
Commercial business $ 1,441 $ 1,810 $ - $ 1,352 $ -
Commercial mortgage   937   1,285   -   1,013   -
    2,378   3,095   -   2,365   -
With an allowance recorded:                    
Commercial business   2,481   2,481   996   1,946   -
Commercial mortgage   10   10   10   449   -
    2,491   2,491   1,006   2,395   -
  $ 4,869 $ 5,586 $ 1,006 $ 4,760 $ -

 

(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
March 31, 2016        
Uncriticized $ 303,114 $ 576,742
Special mention   5,643   8,580
Substandard   8,663   6,478
Doubtful   -   -
Total $ 317,420 $ 591,800
 
December 31, 2015        
Uncriticized $ 298,413 $ 551,603
Special mention   4,916   9,015
Substandard   10,146   6,863
Doubtful   -   -
Total $ 313,475 $ 567,481
Retail Loan Portfolio Categorized By Payment Status
    Residential   Residential        
    Real Estate   Real Estate   Consumer   Other
    Loans   Lines   Indirect   Consumer
March 31, 2016                
Performing $ 375,805 $ 123,729 $ 654,405 $ 17,868
Non-performing   1,601   165   943   21
Total $ 377,406 $ 123,894 $ 655,348 $ 17,889
 
December 31, 2015                
Performing $ 374,175 $ 124,531 $ 651,027 $ 18,340
Non-performing   1,848   235   1,467   21
Total $ 376,023 $ 124,766 $ 652,494 $ 18,361
Changes In The Allowance For Loan Losses
            Residential    Residential              
    Commercial   Commercial   Real Estate    Real Estate     Consumer   Other    
    Business   Mortgage   Loans    Lines     Indirect   Consumer   Total
March 31, 2016                              
Allowance for loan losses:                              
Beginning balance $ 5,540 $ 9,027  $ 1,347 $ 345   $ 10,458 $ 368 $ 27,085
Charge-offs   602   4   46   4     2,498   157   3,311
Recoveries   100   5   25   4     1,170   122   1,426
Provision   398   687   58   -     1,167   58   2,368
Ending balance $ 5,436 $ 9,715  $ 1,384 $ 345   $ 10,297 $ 391 $ 27,568
Evaluated for impairment:                              
Individually $ 791 $ 120  $ - $ -   $ - $ - $ 911
Collectively $ 4,645 $ 9,595  $ 1,384 $ 345   $ 10,297 $ 391 $ 26,657
 
Loans:                              
Ending balance $ 317,420 $ 591,800 $ 377,406 $ 123,894   $ 655,348 $ 17,889 $ 2,083,757
Evaluated for impairment:                              
Individually $ 3,924 $ 1,730  $ - $ -   $ - $ - $ 5,654
Collectively $ 313,496 $ 590,070 $ 377,406 $ 123,894   $ 655,348 $ 17,889 $ 2,078,103
 
 
March 31, 2015                              
Allowance for loan losses:                              
Beginning balance $ 5,621 $ 8,122  $ 1,620 $ 435   $ 11,383 $ 456 $ 27,637
Charge-offs   1,141   609   139   -     2,422   259   4,570
Recoveries   48   89   41   2     1,105   98   1,383
Provision (credit)   867   554   64   (35 )   1,139   152   2,741
Ending balance $ 5,395 $ 8,156  $ 1,586 $ 402   $ 11,205 $ 447 $ 27,191
Evaluated for impairment:                              
Individually $ 1,120 $ 817  $ - $ -   $ - $ - $ 1,937
Collectively $ 4,275 $ 7,339  $ 1,586 $ 402   $ 11,205 $ 447 $ 25,254
 
Loans:                              
Ending balance $ 277,427 $ 480,479 $ 351,088 $ 126,832   $ 637,380 $ 19,184 $ 1,892,390
Evaluated for impairment:                              
Individually $ 4,587 $ 3,411  $ - $ -   $ - $ - $ 7,998
Collectively $ 272,840 $ 477,068 $ 351,088 $ 126,832   $ 637,380 $ 19,184 $ 1,884,392