XML 37 R26.htm IDEA: XBRL DOCUMENT v3.8.0.1
Loans (Tables)
3 Months Ended
Mar. 31, 2018
Loans [Abstract]  
Loan Portfolio
    Principal   Net Deferred        
    Amount   Loan (Fees)        
    Outstanding   Costs     Loans, Net  
March 31, 2018                
Commercial business $ 463,526 $ 613   $ 464,139  
Commercial mortgage   823,305   (2,214 )   821,091  
Residential real estate loans   470,111   7,824     477,935  
Residential real estate lines   112,428   2,918     115,346  
Consumer indirect   866,598   31,501     898,099  
Other consumer   16,482   172     16,654  
Total $ 2,752,450 $ 40,814     2,793,264  
Allowance for loan losses             (35,594 )
Total loans, net           $ 2,757,670  
 
December 31, 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  
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, 2018                            
Commercial business $ 127 $ - $ - $ 127 $ 4,312 $ 459,087 $ 463,526
Commercial mortgage   388   -   -   388   2,310   820,607   823,305
Residential real estate loans   853   110   -   963   2,224   466,924   470,111
Residential real estate lines   167   -   -   167   372   111,889   112,428
Consumer indirect   1,443   370   -   1,813   1,467   863,318   866,598
Other consumer   91   13   17   121   15   16,346   16,482
Total loans, gross $ 3,069 $ 493 $ 17 $ 3,579 $ 10,700 $ 2,738,171 $ 2,752,450
 
December 31, 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
Summary Of Impaired Loans
        Unpaid       Average   Interest
    Recorded   Principal   Related   Recorded   Income
    Investment(1)   Balance(1)   Allowance   Investment   Recognized
March 31, 2018                    
With no related allowance recorded:                    
Commercial business $ 1,259 $ 1,775 $ - $ 1,523 $ -
Commercial mortgage   569   569   -   576   -
    1,828   2,344   -   2,099   -
With an allowance recorded:                    
Commercial business   3,194   3,286   1,699   3,587   -
Commercial mortgage   2,222   2,222   719   2,370   -
    5,416   5,508   2,418   5,957   -
  $ 7,244 $ 7,852 $ 2,418 $ 8,056 $ -
 
December 31, 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 $ -

 

(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, 2018        
Uncriticized $ 441,798 $ 804,177
Special mention   9,872   12,057
Substandard   11,856   7,071
Doubtful   -   -
Total $ 463,526 $ 823,305
 
December 31, 2017        
Uncriticized $ 429,692 $ 791,127
Special mention   7,120   12,185
Substandard   12,951   7,539
Doubtful   -   -
Total $ 449,763 $ 810,851
Retail Loan Portfolio Categorized By Payment Status
    Residential   Residential        
    Real Estate   Real Estate   Consumer   Other
    Loans   Lines   Indirect   Consumer
March 31, 2018                
Performing $ 467,887 $ 112,056 $ 865,131 $ 16,450
Non-performing   2,224   372   1,467   32
Total $ 470,111 $ 112,428 $ 866,598 $ 16,482
 
December 31, 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
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, 2018                                          
Allowance for loan losses:                                          
Beginning balance $ 15,668   $ 3,696   $ 1,322   $ 180   $ 13,415   $ 391   $ 34,672  
Charge-offs   (105 )   (4 )   (19 )   (94 )   (2,994 )   (433 )   (3,649 )
Recoveries   120     7     69     3     1,330     93     1,622  
Provision (credit)   (741 )   1,774     28     129     1,481     278     2,949  
Ending balance $ 14,942   $ 5,473   $ 1,400   $ 218   $ 13,232   $ 329   $ 35,594  
Evaluated for impairment:                                          
Individually $ 1,699   $ 719   $ -   $ -   $ -   $ -   $ 2,418  
Collectively $ 13,243   $ 4,754   $ 1,400   $ 218   $ 13,232   $ 329   $ 33,176  
 
Loans:                                          
Ending balance $ 463,526   $ 823,305   $ 470,111    $ 112,428   $ 866,598   $ 16,482   $ 2,752,450  
Evaluated for impairment:                                          
Individually $ 4,453   $ 2,791   $ -   $ -   $ -   $ -   $ 7,244  
Collectively $ 459,073   $ 820,514   $ 470,111    $ 112,428   $ 866,598   $ 16,482   $ 2,745,206  
 
 
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 (credit)   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