XML 48 R35.htm IDEA: XBRL DOCUMENT v3.8.0.1
Loans (Tables)
12 Months Ended
Dec. 31, 2017
Loans [Abstract]  
Loan Portfolio
    Principal   Net Deferred        
    Amount   Loan (Fees)        
    Outstanding   Costs     Loans, Net  
2017                
Commercial business $ 449,763 $ 563   $ 450,326  
Commercial mortgage   810,851   (1,943 )   808,908  
Residential real estate loans   457,761   7,522     465,283  
Residential real estate lines   113,422   2,887     116,309  
Consumer indirect   845,682   30,888     876,570  
Other consumer   17,443   178     17,621  
Total $ 2,694,922 $ 40,095     2,735,017  
Allowance for loan losses             (34,672 )
Total loans, net           $ 2,700,345  
 
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
2017                            
Commercial business $ 64 $ 36 $ - $ 100 $ 5,344 $ 444,319 $ 449,763
Commercial mortgage   56   375   -   431   2,623   807,797   810,851
Residential real estate loans   1,908   56   -   1,964   2,252   453,545   457,761
Residential real estate lines   349   -   -   349   404   112,669   113,422
Consumer indirect   2,806   672   -   3,478   1,895   840,309   845,682
Other consumer   174   15   11   200   2   17,241   17,443
Total loans, gross $ 5,357 $ 1,154 $ 11 $ 6,522 $ 12,520 $ 2,675,880 $ 2,694,922
 
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
2017          
Commercial business 1 $ 3,081 $ 565
Commercial mortgage -   -   -
Total 1 $ 3,081 $ 565
 
2016          
Commercial business 3 $ 526 $ 526
Commercial mortgage 1   550   550
Total 4 $ 1,076 $ 1,076
Summary Of Impaired Loans
        Unpaid       Average   Interest
    Recorded   Principal   Related   Recorded   Income
    Investment (1)   Balance (1)   Allowance   Investment   Recognized
2017                    
With no related allowance recorded:                    
Commercial business $ 1,635 $ 2,370 $ - $ 853 $ -
Commercial mortgage   584   584   -   621   -
    2,219   2,954   -   1,474   -
With an allowance recorded:                    
Commercial business   3,853   3,853   2,056   4,468   -
Commercial mortgage   2,528   2,528   115   1,516   -
    6,381   6,381   2,171   5,984   -
  $ 8,600 $ 9,335 $ 2,171 $ 7,458 $ -
 
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
2017        
Uncriticized $ 429,692 $ 791,127
Special mention   7,120   12,185
Substandard   12,951   7,539
Doubtful   -   -
Total $ 449,763 $ 810,851
 
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
2017                
Performing $ 455,509 $ 113,018 $ 843,787 $ 17,430
Non-performing   2,252   404   1,895   13
Total $ 457,761 $ 113,422 $ 845,682 $ 17,443
 
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  
2017                                          
Allowance for loan losses:                                          
Beginning balance $ 7,225   $ 10,315   $ 1,478   $ 303   $ 11,311   $ 302   $ 30,934  
Charge-offs   (3,614 )   (10 )   (431 )   (106 )   (10,164 )   (926 )   (15,251 )
Recoveries   416     262     130     60     4,444     316     5,628  
Provision (credit)   11,641     (6,871 )   145     (77 )   7,824     699     13,361  
Ending balance $ 15,668   $ 3,696   $ 1,322   $ 180   $ 13,415   $ 391   $ 34,672  
Evaluated for impairment:                                          
Individually $ 2,001   $ 107   $ -   $ -   $ -   $ -   $ 2,108  
Collectively $ 13,667   $ 3,589   $ 1,322   $ 180   $ 13,415   $ 391   $ 32,564  
 
Loans:                                          
Ending balance $ 449,763   $ 810,851   $ 457,761   $ 113,422   $ 845,682   $ 17,443   $ 2,694,922  
Evaluated for impairment:                                          
Individually $ 5,322   $ 2,852   $ -   $ -   $ -   $ -   $ 8,174  
Collectively $ 444,441   $ 807,999   $ 457,761   $ 113,422   $ 845,682   $ 17,443   $ 2,686,748  
 
2016                                          
Allowance for loan losses:                                          
Beginning balance $ 5,540   $ 9,027   $ 1,347   $ 345   $ 10,458   $ 368   $ 27,085  
Charge-offs   (943 )   (385 )   (289 )   (104 )   (8,748 )   (607 )   (11,076 )
Recoveries   447     45     174     15     4,259     347     5,287  
Provision   2,181     1,628     246     47     5,342     194     9,638  
Ending balance $ 7,225   $ 10,315   $ 1,478   $ 303   $ 11,311   $ 302   $ 30,934  
Evaluated for impairment:                                          
Individually $ 663   $ 105   $ -   $ -   $ -   $ -   $ 768  
Collectively $ 6,562   $ 10,210   $ 1,478   $ 303   $ 11,311   $ 302   $ 30,166  
 
Loans:                                          
Ending balance $ 349,079   $ 671,552   $ 421,476   $ 119,745   $ 725,754   $ 17,465   $ 2,305,071  
Evaluated for impairment:                                          
Individually $ 2,052   $ 935   $ -   $ -   $ -   $ -   $ 2,987  
Collectively $ 347,027   $ 670,617   $ 421,476   $ 119,745   $ 725,754   $ 17,465   $ 2,302,084  

 

    Commercial     Commercial     Residential      Home     Consumer     Other        
    Business     Mortgage     Mortgage     Equity     Indirect     Consumer     Total  
2015                                          
Allowance for loan losses:                                          
Beginning balance $ 5,621   $ 8,122   $ 1,620   $ 435   $ 11,383   $ 456   $ 27,637  
Charge-offs   (1,433 )   (895 )   (397 )   (199 )   (9,156 )   (878 )   (12,958 )
Recoveries   212     146     114     31     4,200     322     5,025  
Provision   1,140     1,654     10     78     4,031     468     7,381  
Ending balance $ 5,540   $ 9,027   $ 1,347   $ 345   $ 10,458   $ 368   $ 27,085  
Evaluated for impairment:                                          
Individually $ 996   $ 10   $ -   $ -   $ -   $ -   $ 1,006  
Collectively $ 4,544   $ 9,017   $ 1,347   $ 345   $ 10,458   $ 368   $ 26,079  
 
Loans:                                          
Ending balance $ 313,475   $ 567,481   $ 376,023   $ 124,766   $ 652,494   $ 18,361   $ 2,052,600  
Evaluated for impairment:                                          
Individually $ 3,922   $ 947   $ -   $ -   $ -   $ -   $ 4,869  
Collectively $ 309,553   $ 566,534   $ 376,023   $ 124,766   $ 652,494   $ 18,361   $ 2,047,731