XML 37 R26.htm IDEA: XBRL DOCUMENT v3.7.0.1
Loans (Tables)
3 Months Ended
Mar. 31, 2017
Loans [Abstract]  
Loan Portfolio
    Principal   Net Deferred        
    Amount   Loan (Fees)        
    Outstanding   Costs     Loans, Net  
March 31, 2017                
Commercial business $ 374,992 $ 526   $ 375,518  
Commercial mortgage   676,455   (1,448 )   675,007  
Residential real estate loans   421,614   6,557     428,171  
Residential real estate lines   118,056   2,818     120,874  
Consumer indirect   758,761   27,359     786,120  
Other consumer   16,762   175     16,937  
Total $ 2,366,640 $ 35,987     2,402,627  
Allowance for loan losses             (31,081 )
Total loans, net           $ 2,371,546  
 
December 31, 2016                
Commercial business $ 349,079 $ 468   $ 349,547  
Commercial mortgage   671,552   (1,494 )   670,058  
Residential real estate loans   421,476   6,461     427,937  
Residential real estate lines   119,745   2,810     122,555  
Consumer indirect   725,754   26,667     752,421  
Other consumer   17,465   178     17,643  
Total $ 2,305,071 $ 35,090     2,340,161  
Allowance for loan losses             (30,934 )
Total loans, net           $ 2,309,227  
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, 2017                            
Commercial business $ 976 $ 97 $ - $ 1,073 $ 3,753 $ 370,166 $ 374,992
Commercial mortgage   99   -   -   99   1,267   675,089   676,455
Residential real estate loans   1,052   198   -   1,250   1,601   418,763   421,614
Residential real estate lines   202   63   -   265   336   117,455   118,056
Consumer indirect   1,239   303   -   1,542   1,040   756,179   758,761
Other consumer   71   12   10   93   13   16,656   16,762
Total loans, gross $ 3,639 $ 673 $ 10 $ 4,322 $ 8,010 $ 2,354,308 $ 2,366,640
 
December 31, 2016                            
Commercial business $ 1,337 $ - $ - $ 1,337 $ 2,151 $ 345,591 $ 349,079
Commercial mortgage   48   -   -   48   1,025   670,479   671,552
Residential real estate loans   1,073   253   -   1,326   1,236   418,914   421,476
Residential real estate lines   216   -   -   216   372   119,157   119,745
Consumer indirect   2,320   488   -   2,808   1,526   721,420   725,754
Other consumer   134   15   9   158   7   17,300   17,465
Total loans, gross $ 5,128 $ 756 $ 9 $ 5,893 $ 6,317 $ 2,292,861 $ 2,305,071
Information Related To Loans Modified In A TDR
    Pre-    Post-
      Modification     Modification
      Outstanding  Outstanding 
  Number of   Recorded    Recorded
  Contracts   Investment  Investment 
March 31, 2017          
Commercial business -  $ - $ -
Commercial mortgage -   -   -
Total -  $ - $ -
 
March 31, 2016          
Commercial business 2 $ 312 $ 312
Commercial mortgage 1   550   550
Total 3 $ 862 $ 862
Summary Of Impaired Loans
        Unpaid       Average   Interest
    Recorded   Principal   Related   Recorded   Income
    Investment(1)   Balance(1)   Allowance   Investment   Recognized
March 31, 2017                    
With no related allowance recorded:                    
Commercial business $ 424 $ 625 $ - $ 686 $ -
Commercial mortgage   589   589   -   620   -
    1,013   1,214   -   1,306   -
With an allowance recorded:                    
Commercial business   3,329   3,329   1,897   2,296   -
Commercial mortgage   678   678   126   432   -
    4,007   4,007   2,023   2,728   -
  $ 5,020 $ 5,221 $ 2,023 $ 4,034 $ -
 
December 31, 2016                    
With no related allowance recorded:                    
Commercial business $ 645 $ 1,044 $ - $ 1,032 $ -
Commercial mortgage   673   882   -   725   -
    1,318   1,926   -   1,757   -
With an allowance recorded:                    
Commercial business   1,506   1,506   694   1,141   -
Commercial mortgage   352   352   124   486   -
    1,858   1,858   818   1,627   -
  $ 3,176 $ 3,784 $ 818 $ 3,384 $ -

 

(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, 2017        
Uncriticized $ 351,108 $ 658,453
Special mention   10,636   11,660
Substandard   13,248   6,342
Doubtful   -   -
Total $ 374,992 $ 676,455
 
December 31, 2016        
Uncriticized $ 326,254 $ 652,550
Special mention   10,377   12,690
Substandard   12,448   6,312
Doubtful   -   -
Total $ 349,079 $ 671,552
Retail Loan Portfolio Categorized By Payment Status
    Residential   Residential        
    Real Estate   Real Estate   Consumer   Other
    Loans   Lines   Indirect   Consumer
March 31, 2017                
Performing $ 420,013 $ 117,720 $ 757,721 $ 16,739
Non-performing   1,601   336   1,040   23
Total $ 421,614 $ 118,056 $ 758,761 $ 16,762
 
December 31, 2016                
Performing $ 420,240 $ 119,373 $ 724,228 $ 17,449
Non-performing   1,236   372   1,526   16
Total $ 421,476 $ 119,745 $ 725,754 $ 17,465
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, 2017                                          
Allowance for loan losses:                                          
Beginning balance $ 7,225   $ 10,315    $ 1,478   $ 303   $ 11,311   $ 302   $ 30,934  
Charge-offs   (1,122 )   (10 )   (14 )   (43 )   (2,809 )   (203 )   (4,201 )
Recoveries   158     214     40     10     1,051     94     1,567  
Provision   7,742     (6,852 )   (64 )   (56 )   1,909     102     2,781  
Ending balance $ 14,003   $ 3,667    $ 1,440   $ 214   $ 11,462   $ 295   $ 31,081  
Evaluated for impairment:                                          
Individually $ 1,842   $ 120    $ -   $ -   $ -   $ -   $ 1,962  
Collectively $ 12,161   $ 3,547    $ 1,440   $ 214   $ 11,462   $ 295   $ 29,119  
 
Loans:                                          
Ending balance $ 374,992   $ 676,455   $ 421,614   $ 118,056   $ 758,761   $ 16,762   $ 2,366,640  
Evaluated for impairment:                                          
Individually $ 3,549   $ 1,195    $ -   $ -   $ -   $ -   $ 4,744  
Collectively $ 371,443   $ 675,260   $ 421,614   $ 118,056   $ 758,761   $ 16,762   $ 2,361,896  
 
 
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 (credit)   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