XML 37 R26.htm IDEA: XBRL DOCUMENT v3.5.0.2
Loans (Tables)
6 Months Ended
Jun. 30, 2016
Loans [Abstract]  
Loan Portfolio
    Principal   Net Deferred        
    Amount   Loan (Fees)        
    Outstanding   Costs     Loans, Net  
June 30, 2016                
Commercial business $ 349,076 $ 356   $ 349,432  
Commercial mortgage   615,547   (1,406 )   614,141  
Residential real estate loans   402,538   5,829     408,367  
Residential real estate lines   122,360   2,694     125,054  
Consumer indirect   672,018   24,890     696,908  
Other consumer   17,752   177     17,929  
Total $ 2,179,291 $ 32,540     2,211,831  
Allowance for loan losses             (28,525 )
Total loans, net           $ 2,183,306  
 
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
June 30, 2016                            
Commercial business $ 46 $ - $ - $ 46 $ 2,312 $ 346,718 $ 349,076
Commercial mortgage   -   -   -   -   1,547   614,000   615,547
Residential real estate loans   562   52   -   614   1,485   400,439   402,538
Residential real estate lines   315   -   -   315   182   121,863   122,360
Consumer indirect   1,221   233   -   1,454   1,015   669,549   672,018
Other consumer   99   25   11   135   4   17,613   17,752
Total loans, gross $ 2,243 $ 310 $ 11 $ 2,564 $ 6,545 $ 2,170,182 $ 2,179,291
 
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
  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
June 30, 2016                      
Commercial business 1 $   214 $ 214 3 $ 526 $ 526
Commercial mortgage -     -   - 1   550   550
Total 1 $   214 $ 214 4 $ 1,076 $ 1,076
 
June 30, 2015                      
Commercial business 2 $   1,342 $ 1,342 2 $ 1,342 $ 1,342
Commercial mortgage -     -   - 1   682   330
Total 2 $   1,342 $ 1,342 3 $ 2,024 $ 1,672
Summary Of Impaired Loans
        Unpaid       Average   Interest
    Recorded   Principal   Related   Recorded   Income
    Investment(1)   Balance(1)   Allowance   Investment   Recognized
June 30, 2016                    
With no related allowance recorded:                    
Commercial business $ 1,209 $ 1,752 $ - $ 1,678 $ -
Commercial mortgage   777   986   -   1,114   -
    1,986   2,738   -   2,792   -
With an allowance recorded:                    
Commercial business   1,103   1,103   476   1,323   -
Commercial mortgage   770   900   131   510   -
    1,873   2,003   607   1,833   -
  $ 3,859 $ 4,741 $ 607 $ 4,625 $ -
 
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
June 30, 2016        
Uncriticized $ 333,564 $ 594,576
Special mention   8,796   15,098
Substandard   6,716   5,873
Doubtful   -   -
Total $ 349,076 $ 615,547
 
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
June 30, 2016                
Performing $ 401,053 $ 122,178 $ 671,003 $ 17,737
Non-performing   1,485   182   1,015   15
Total $ 402,538 $ 122,360 $ 672,018 $ 17,752
 
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
June 30, 2016                            
Loans:                            
Ending balance $ 349,076 $ 615,547 $ 402,538 $ 122,360 $ 672,018 $ 17,752 $ 2,179,291
Evaluated for impairment:                            
Individually $ 2,281 $ 1,532 $ - $ - $ - $ - $ 3,813
Collectively $ 346,795 $ 614,015 $ 402,538 $ 122,360 $ 672,018 $ 17,752 $ 2,175,478
 
Allowance for loan losses:                            
Ending balance $ 6,197 $ 9,496 $ 1,444 $ 318 $ 10,696 $ 374 $ 28,525
Evaluated for impairment:                            
Individually $ 466 $ 129 $ - $ - $ - $ - $ 595
Collectively $ 5,731 $ 9,367 $ 1,444 $ 318 $ 10,696 $ 374 $ 27,930
June 30, 2015                            
Loans:                            
Ending balance $ 292,674 $ 538,034 $ 95,259 $ 391,645 $ 641,871 $ 19,141 $ 1,978,624
Evaluated for impairment:                            
Individually $ 4,643 $ 3,070 $ - $ - $ - $ - $ 7,713
Collectively $ 288,031 $ 534,964 $ 95,259 $ 391,645 $ 641,871 $ 19,141 $ 1,970,911
 
Allowance for loan losses:                            
Ending balance $ 5,334 $ 9,358 $ 465 $ 1,198 $ 10,676 $ 469 $ 27,500
Evaluated for impairment:                            
Individually $ 1,247 $ 707 $ - $ - $ - $ - $ 1,954
Collectively $ 4,087 $ 8,651 $ 465 $ 1,198 $ 10,676 $ 469 $ 25,546

 

              Residential      Residential                    
  Commercial       Commercial     Real Estate      Real Estate     Consumer     Other        
    Business     Mortgage   Loans      Lines     Indirect     Consumer     Total  
 
Three months ended June 30, 2016                                      
Beginning balance $ 5,436   $ 9,715   $ 1,384   $ 345   $ 10,297   $ 391   $ 27,568  
Charge-offs   (42 )   (8 )   (134 )   (47 )   (1,898 )   (119 )   (2,248 )
Recoveries   69     6     100     3     994     81     1,253  
Provision (credit)   734     (217 )   94     17     1,303     21     1,952  
Ending balance $ 6,197   $ 9,496   $ 1,444   $ 318   $ 10,696   $ 374   $ 28,525  
 
 
Six months ended June 30, 2016                                      
Beginning balance $ 5,540   $ 9,027   $ 1,347   $ 345   $ 10,458   $ 368   $ 27,085  
Charge-offs   (644 )   (12 )   (180 )   (51 )   (4,396 )   (276 )   (5,559 )
Recoveries   169     11     125     7     2,164     203     2,679  
Provision   1,132     470     152     17     2,470     79     4,320  
Ending balance $ 6,197   $ 9,496   $ 1,444   $ 318   $ 10,696   $ 374   $ 28,525  

 

              Residential      Residential                    
  Commercial     Commercial     Real Estate      Real Estate     Consumer     Other        
    Business     Mortgage   Loans      Lines     Indirect     Consumer     Total  
 
Three months ended June 30, 2015                                      
Beginning balance $ 5,395   $ 8,156   $ 558   $ 1,430   $ 11,205   $ 447   $ 27,191  
Charge-offs   (13 )   (201 )   (22 )   (154 )   (1,841 )   (154 )   (2,385 )
Recoveries   86     7     13     9     1,196     95     1,406  
Provision (credit)   (134 )   1,396     (84 )   (87 )   116     81     1,288  
Ending balance $ 5,334   $ 9,358   $ 465   $ 1,198   $ 10,676   $ 469   $ 27,500  
 
 
Six months ended June 30, 2015                                      
Beginning balance $ 5,621   $ 8,122   $ 570   $ 1,485   $ 11,383   $ 456   $ 27,637  
Charge-offs   (1,154 )   (810 )   (77 )   (238 )   (4,263 )   (413 )   (6,955 )
Recoveries   134     96     46     19     2,301     193     2,789  
Provision   733     1,950     (74 )   (68 )   1,255     233     4,029  
Ending balance $ 5,334   $ 9,358   $ 465   $ 1,198   $ 10,676   $ 469   $ 27,500