XML 37 R26.htm IDEA: XBRL DOCUMENT v3.5.0.2
Loans (Tables)
9 Months Ended
Sep. 30, 2016
Loans [Abstract]  
Loan Portfolio
    Principal   Net Deferred        
    Amount   Loan (Fees)        
    Outstanding   Costs     Loans, Net  
September 30, 2016                    
Commercial business $ 350,181 $ 407   $ 350,588  
Commercial mortgage   637,799   (1,461 )   636,338  
Residential real estate loans   419,547   6,335     425,882  
Residential real estate lines   120,901   2,762     123,663  
Consumer indirect   703,499   26,145     729,644  
Other consumer   17,700   179     17,879  
Total $ 2,249,627 $ 34,367     2,283,994  
Allowance for loan losses             (29,350 )
Total loans, net           $ 2,254,644  
 
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
September 30, 2016                                        
Commercial business $ 659 $ - $ - $ 659 $ 2,157 $ 347,365 $ 350,181
Commercial mortgage   1,105   -   -   1,105   1,345   635,349   637,799
Residential real estate loans   846   -   -   846   1,239   417,462   419,547
Residential real estate lines   122   23   -   145   274   120,482   120,901
Consumer indirect   1,596   311   -   1,907   1,077   700,515   703,499
Other consumer   106   31   8   145   1   17,554   17,700
     Total loans, gross $ 4,434 $ 365 $ 8 $ 4,807 $ 6,093 $ 2,238,727 $ 2,249,627
 
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
September 30, 2016                    
Commercial business - $ - $ - 3 $ 526 $ 526
Commercial mortgage -   -   - 1   550   550
Total - $ - $ - 4 $ 1,076 $ 1,076
 
September 30, 2015                              
Commercial business - $ - $ - 2 $ 1,342 $ 1,342
Commercial mortgage -   -   - 1   682   330
Total - $ - $ - 3 $ 2,024 $ 1,672
Summary Of Impaired Loans
        Unpaid       Average   Interest
    Recorded   Principal   Related   Recorded   Income
    Investment(1)   Balance(1)   Allowance   Investment   Recognized
September 30, 2016                            
With no related allowance recorded:                    
Commercial business $ 1,074 $ 1,594 $ - $ 1,149 $ -
Commercial mortgage   729   938   -   737   -
    1,803   2,532   -   1,886   -
With an allowance recorded:                    
Commercial business   1,083   1,083   460   1,058   -
Commercial mortgage   616   616   124   745   -
    1,699   1,699   584   1,803   -
  $ 3,502 $ 4,231 $ 584 $ 3,689 $ -
 
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
September 30, 2016          
Uncriticized $ 330,433 $ 616,955
Special mention   10,676   14,182
Substandard   9,072   6,662
Doubtful   -   -
Total $ 350,181 $ 637,799
 
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
September 30, 2016                      
Performing $ 418,308 $ 120,627 $ 702,422 $ 17,691
Non-performing   1,239   274   1,077   9
Total $ 419,547 $ 120,901 $ 703,499 $ 17,700
 
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
September 30, 2016                                         
Loans:                            
Ending balance $ 350,181 $ 637,799 $ 419,547 $ 120,901 $ 703,499 $ 17,700 $ 2,249,627
Evaluated for impairment:                            
Individually $ 2,081 $ 1,334 $ - $ - $ - $ - $ 3,415
Collectively $ 348,100 $ 636,465 $ 419,547 $ 120,901 $ 703,499 $ 17,700 $ 2,246,212
 
Allowance for loan losses:                            
Ending balance $ 6,524 $ 9,710 $  1,428 $ 315 $ 11,041 $ 332 $ 29,350
Evaluated for impairment:                            
Individually $ 436 $ 122 $  - $ - $ - $ - $ 558
Collectively $ 6,088 $ 9,588 $  1,428 $ 315 $ 11,041 $ 332 $ 28,792
 
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

 

              Residential      Residential                    
   Commercial     Commercial     Real Estate      Real Estate     Consumer     Other        
    Business     Mortgage    Loans     Lines     Indirect     Consumer     Total  
 
Three months ended September 30, 2016                                                  
Beginning balance $ 6,197   $ 9,496   $ 1,444   $ 318   $ 10,696   $ 374   $ 28,525  
Charge-offs   (44 )   (156 )   (78 )   (8 )   (2,056 )   (158 )   (2,500 )
Recoveries   75     29     17     4     1,160     79     1,364  
Provision   296     341     45     1     1,241     37     1,961  
Ending balance $ 6,524   $ 9,710   $ 1,428   $ 315   $ 11,041   $ 332   $ 29,350  
 
 
Nine months ended September 30, 2016                                                  
Beginning balance $ 5,540   $ 9,027   $ 1,347   $ 345   $ 10,458   $ 368   $ 27,085  
Charge-offs   (688 )   (168 )   (258 )   (59 )   (6,452 )   (434 )   (8,059 )
Recoveries   244     40     142     11     3,324     282     4,043  
Provision   1,428     811     197     18     3,711     116     6,281  
Ending balance $ 6,524   $ 9,710   $ 1,428   $ 315   $ 11,041   $ 332   $ 29,350  

 

              Residential      Residential                    
  Commercial     Commercial     Real Estate      Real Estate     Consumer     Other        
    Business     Mortgage     Loans      Lines     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 (credit)   748     1,492     (80 )   (25 )   2,318     330     4,783  
Ending balance $ 5,281   $ 8,888   $ 456   $ 1,177   $ 10,264   $ 389   $ 26,455