XML 49 R28.htm IDEA: XBRL DOCUMENT v3.19.3
Loans (Tables)
9 Months Ended
Sep. 30, 2019
Loans And Leases Receivable Disclosure [Abstract]  
Loan Portfolio

The Company’s loan portfolio consisted of the following as of the dates indicated (in thousands):

 

 

 

Principal

Amount

Outstanding

 

 

Net Deferred

Loan (Fees)

Costs

 

 

Loans,

Net

 

September 30, 2019

 

 

 

 

 

 

 

 

 

 

 

 

Commercial business

 

$

573,610

 

 

$

845

 

 

$

574,455

 

Commercial mortgage

 

 

1,037,304

 

 

 

(1,854

)

 

 

1,035,450

 

Residential real estate loans

 

 

547,839

 

 

 

10,817

 

 

 

558,656

 

Residential real estate lines

 

 

104,545

 

 

 

3,070

 

 

 

107,615

 

Consumer indirect

 

 

834,968

 

 

 

28,646

 

 

 

863,614

 

Other consumer

 

 

16,467

 

 

 

163

 

 

 

16,630

 

Total

 

$

3,114,733

 

 

$

41,687

 

 

 

3,156,420

 

Allowance for loan losses

 

 

 

 

 

 

 

 

 

 

(31,668

)

Total loans, net

 

 

 

 

 

 

 

 

 

$

3,124,752

 

December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

Commercial business

 

$

557,040

 

 

$

821

 

 

$

557,861

 

Commercial mortgage

 

 

960,265

 

 

 

(2,071

)

 

 

958,194

 

Residential real estate loans

 

 

514,981

 

 

 

9,174

 

 

 

524,155

 

Residential real estate lines

 

 

106,712

 

 

 

3,006

 

 

 

109,718

 

Consumer indirect

 

 

888,732

 

 

 

31,185

 

 

 

919,917

 

Other consumer

 

 

16,590

 

 

 

163

 

 

 

16,753

 

Total

 

$

3,044,320

 

 

$

42,278

 

 

 

3,086,598

 

Allowance for loan losses

 

 

 

 

 

 

 

 

 

 

(33,914

)

Total loans, net

 

 

 

 

 

 

 

 

 

$

3,052,684

 

Recorded Investment By Loan Class In Current And Nonaccrual Loans

The Company’s recorded investment, by loan class, in current and nonaccrual loans, as well as an analysis of accruing delinquent loans is set forth as of the dates indicated (in thousands):

 

 

 

30-59

Days

Past Due

 

 

60-89

Days

Past Due

 

 

Greater

Than

90 Days

 

 

Total

Past

Due

 

 

Nonaccrual

 

 

Current

 

 

Total

Loans

 

September 30, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial business

 

$

628

 

 

$

 

 

$

 

 

$

628

 

 

$

2,884

 

 

$

570,098

 

 

$

573,610

 

Commercial mortgage

 

 

286

 

 

 

 

 

 

 

 

 

286

 

 

 

2,867

 

 

 

1,034,151

 

 

 

1,037,304

 

Residential real estate loans

 

 

797

 

 

 

207

 

 

 

 

 

 

1,004

 

 

 

2,526

 

 

 

544,309

 

 

 

547,839

 

Residential real estate lines

 

 

173

 

 

 

46

 

 

 

 

 

 

219

 

 

 

182

 

 

 

104,144

 

 

 

104,545

 

Consumer indirect

 

 

2,672

 

 

 

592

 

 

 

 

 

 

3,264

 

 

 

1,326

 

 

 

830,378

 

 

 

834,968

 

Other consumer

 

 

73

 

 

 

6

 

 

 

3

 

 

 

82

 

 

 

 

 

 

16,385

 

 

 

16,467

 

Total loans, gross

 

$

4,629

 

 

$

851

 

 

$

3

 

 

$

5,483

 

 

$

9,785

 

 

$

3,099,465

 

 

$

3,114,733

 

December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial business

 

$

227

 

 

$

1

 

 

$

 

 

$

228

 

 

$

912

 

 

$

555,900

 

 

$

557,040

 

Commercial mortgage

 

 

574

 

 

 

 

 

 

 

 

 

574

 

 

 

1,586

 

 

 

958,105

 

 

 

960,265

 

Residential real estate loans

 

 

1,295

 

 

 

242

 

 

 

 

 

 

1,537

 

 

 

2,391

 

 

 

511,053

 

 

 

514,981

 

Residential real estate lines

 

 

102

 

 

 

 

 

 

 

 

 

102

 

 

 

255

 

 

 

106,355

 

 

 

106,712

 

Consumer indirect

 

 

2,424

 

 

 

698

 

 

 

 

 

 

3,122

 

 

 

1,989

 

 

 

883,621

 

 

 

888,732

 

Other consumer

 

 

139

 

 

 

3

 

 

 

8

 

 

 

150

 

 

 

 

 

 

16,440

 

 

 

16,590

 

Total loans, gross

 

$

4,761

 

 

$

944

 

 

$

8

 

 

$

5,713

 

 

$

7,133

 

 

$

3,031,474

 

 

$

3,044,320

 

Summary Of Impaired Loans The following table presents the recorded investment, unpaid principal balance and related allowance of impaired loans as of the dates indicated and average recorded investment and interest income recognized on impaired loans for the nine months ended September 30, 2019 and twelve-month period ended December 31, 2018 (in thousands)

 

 

Recorded

Investment (1)

 

 

Unpaid

Principal

Balance (1)

 

 

Related

Allowance

 

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

September 30, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial business

 

$

307

 

 

$

373

 

 

$

 

 

$

365

 

 

$

 

Commercial mortgage

 

 

3,278

 

 

 

7,047

 

 

 

 

 

 

1,727

 

 

 

 

 

 

 

3,585

 

 

 

7,420

 

 

 

 

 

 

2,092

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial business

 

 

2,703

 

 

 

2,703

 

 

 

1,563

 

 

 

883

 

 

 

 

Commercial mortgage

 

 

12

 

 

 

12

 

 

 

1

 

 

 

1,891

 

 

 

 

 

 

 

2,715

 

 

 

2,715

 

 

 

1,564

 

 

 

2,774

 

 

 

 

 

 

$

6,300

 

 

$

10,135

 

 

$

1,564

 

 

$

4,866

 

 

$

 

December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial business

 

$

319

 

 

$

487

 

 

$

 

 

$

1,156

 

 

$

 

Commercial mortgage

 

 

2,013

 

 

 

2,789

 

 

 

 

 

 

692

 

 

 

 

 

 

 

2,332

 

 

 

3,276

 

 

 

 

 

 

1,848

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial business

 

 

725

 

 

 

725

 

 

 

205

 

 

 

2,458

 

 

 

 

Commercial mortgage

 

 

21

 

 

 

21

 

 

 

1

 

 

 

1,936

 

 

 

 

 

 

 

746

 

 

 

746

 

 

 

206

 

 

 

4,394

 

 

 

 

 

 

$

3,078

 

 

$

4,022

 

 

$

206

 

 

$

6,242

 

 

$

 

 

(1)

Difference between recorded investment and unpaid principal balance represents partial charge-offs.

Commercial Loan Portfolio Categorized By Internally Assigned Asset Classification

The following table sets forth the Company’s commercial loan portfolio, categorized by internally assigned asset classification, as of the dates indicated (in thousands):

 

 

 

Commercial

Business

 

 

Commercial

Mortgage

 

September 30, 2019

 

 

 

 

 

 

 

 

Uncriticized

 

$

545,110

 

 

$

1,025,219

 

Special mention

 

 

19,519

 

 

 

6,008

 

Substandard

 

 

8,981

 

 

 

6,077

 

Doubtful

 

 

 

 

 

 

Total

 

$

573,610

 

 

$

1,037,304

 

December 31, 2018

 

 

 

 

 

 

 

 

Uncriticized

 

$

531,756

 

 

$

943,991

 

Special mention

 

 

16,499

 

 

 

10,633

 

Substandard

 

 

8,785

 

 

 

5,641

 

Doubtful

 

 

 

 

 

 

Total

 

$

557,040

 

 

$

960,265

 

Retail Loan Portfolio Categorized By Payment Status The following table sets forth the Company’s retail loan portfolio, categorized by payment status, as of the dates indicated (in thousands):

 

 

Residential

Real Estate

Loans

 

 

Residential

Real Estate

Lines

 

 

Consumer

Indirect

 

 

Other

Consumer

 

September 30, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

545,313

 

 

$

104,363

 

 

$

833,642

 

 

$

16,464

 

Non-performing

 

 

2,526

 

 

 

182

 

 

 

1,326

 

 

 

3

 

Total

 

$

547,839

 

 

$

104,545

 

 

$

834,968

 

 

$

16,467

 

December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

512,590

 

 

$

106,457

 

 

$

886,743

 

 

$

16,582

 

Non-performing

 

 

2,391

 

 

 

255

 

 

 

1,989

 

 

 

8

 

Total

 

$

514,981

 

 

$

106,712

 

 

$

888,732

 

 

$

16,590

 

 

Changes In The Allowance For Loan Losses

Loans and the related allowance for loan losses are presented below as of the dates indicated (in thousands):

 

 

 

Commercial

Business

 

 

Commercial

Mortgage

 

 

Residential

Real Estate

Loans

 

 

Residential

Real Estate

Lines

 

 

Consumer

Indirect

 

 

Other

Consumer

 

 

Total

 

September 30, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$

573,610

 

 

$

1,037,304

 

 

$

547,839

 

 

$

104,545

 

 

$

834,968

 

 

$

16,467

 

 

$

3,114,733

 

Evaluated for impairment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually

 

$

3,010

 

 

$

3,290

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

6,300

 

Collectively

 

$

570,600

 

 

$

1,034,014

 

 

$

547,839

 

 

$

104,545

 

 

$

834,968

 

 

$

16,467

 

 

$

3,108,433

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$

12,155

 

 

$

5,922

 

 

$

1,183

 

 

$

146

 

 

$

11,842

 

 

$

420

 

 

$

31,668

 

Evaluated for impairment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually

 

$

1,563

 

 

$

1

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

1,564

 

Collectively

 

$

10,592

 

 

$

5,921

 

 

$

1,183

 

 

$

146

 

 

$

11,842

 

 

$

420

 

 

$

30,104

 

September 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$

537,160

 

 

$

907,107

 

 

$

498,883

 

 

$

108,227

 

 

$

878,316

 

 

$

16,975

 

 

$

2,946,668

 

Evaluated for impairment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually

 

$

2,338

 

 

$

2,363

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

4,701

 

Collectively

 

$

534,822

 

 

$

904,744

 

 

$

498,883

 

 

$

108,227

 

 

$

878,316

 

 

$

16,975

 

 

$

2,941,967

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$

14,231

 

 

$

5,422

 

 

$

1,305

 

 

$

212

 

 

$

12,355

 

 

$

430

 

 

$

33,955

 

Evaluated for impairment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually

 

$

431

 

 

$

460

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

891

 

Collectively

 

$

13,800

 

 

$

4,962

 

 

$

1,305

 

 

$

212

 

 

$

12,355

 

 

$

430

 

 

$

33,064

 

The following table sets forth the changes in the allowance for loan losses for the three and nine-month periods ended September 30, 2019 (in thousands):

 

 

 

Commercial

Business

 

 

Commercial

Mortgage

 

 

Residential

Real Estate

Loans

 

 

Residential

Real Estate

Lines

 

 

Consumer

Indirect

 

 

Other

Consumer

 

 

Total

 

Three months ended September 30, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

11,717

 

 

$

8,790

 

 

$

1,217

 

 

$

145

 

 

$

12,157

 

 

$

408

 

 

$

34,434

 

Charge-offs

 

 

(112

)

 

 

(2,994

)

 

 

(54

)

 

 

(8

)

 

 

(2,420

)

 

 

(315

)

 

 

(5,903

)

Recoveries

 

 

102

 

 

 

 

 

 

14

 

 

 

1

 

 

 

1,103

 

 

 

73

 

 

 

1,293

 

Provision (credit)

 

 

448

 

 

 

126

 

 

 

6

 

 

 

8

 

 

 

1,002

 

 

 

254

 

 

 

1,844

 

Ending balance

 

$

12,155

 

 

$

5,922

 

 

$

1,183

 

 

$

146

 

 

$

11,842

 

 

$

420

 

 

$

31,668

 

Nine months ended September 30, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

14,312

 

 

$

5,219

 

 

$

1,112

 

 

$

210

 

 

$

12,572

 

 

$

489

 

 

$

33,914

 

Charge-offs

 

 

(380

)

 

 

(2,997

)

 

 

(172

)

 

 

(10

)

 

 

(8,102

)

 

 

(867

)

 

 

(12,528

)

Recoveries

 

 

333

 

 

 

17

 

 

 

31

 

 

 

6

 

 

 

4,205

 

 

 

299

 

 

 

4,891

 

Provision (credit)

 

 

(2,110

)

 

 

3,683

 

 

 

212

 

 

 

(60

)

 

 

3,167

 

 

 

499

 

 

 

5,391

 

Ending balance

 

$

12,155

 

 

$

5,922

 

 

$

1,183

 

 

$

146

 

 

$

11,842

 

 

$

420

 

 

$

31,668

 

The following table sets forth the changes in the allowance for loan losses for the three and nine-month periods ended September 30, 2018 (in thousands):

 

 

 

Commercial

Business

 

 

Commercial

Mortgage

 

 

Residential

Real Estate

Loans

 

 

Residential

Real Estate

Lines

 

 

Consumer

Indirect

 

 

Other

Consumer

 

 

Total

 

Three months ended September 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

14,242

 

 

$

5,371

 

 

$

1,255

 

 

$

248

 

 

$

12,520

 

 

$

319

 

 

$

33,955

 

Charge-offs

 

 

(672

)

 

 

(113

)

 

 

(24

)

 

 

(23

)

 

 

(2,474

)

 

 

(301

)

 

 

(3,607

)

Recoveries

 

 

241

 

 

 

3

 

 

 

8

 

 

 

2

 

 

 

1,228

 

 

 

64

 

 

 

1,546

 

Provision (credit)

 

 

420

 

 

 

161

 

 

 

66

 

 

 

(15

)

 

 

1,081

 

 

 

348

 

 

 

2,061

 

Ending balance

 

$

14,231

 

 

$

5,422

 

 

$

1,305

 

 

$

212

 

 

$

12,355

 

 

$

430

 

 

$

33,955

 

Nine months ended September 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

15,668

 

 

$

3,696

 

 

$

1,322

 

 

$

180

 

 

$

13,415

 

 

$

391

 

 

$

34,672

 

Charge-offs

 

 

(1,113

)

 

 

(117

)

 

 

(53

)

 

 

(124

)

 

 

(8,089

)

 

 

(969

)

 

 

(10,465

)

Recoveries

 

 

438

 

 

 

11

 

 

 

140

 

 

 

17

 

 

 

3,862

 

 

 

230

 

 

 

4,698

 

Provision (credit)

 

 

(762

)

 

 

1,832

 

 

 

(104

)

 

 

139

 

 

 

3,167

 

 

 

778

 

 

 

5,050

 

Ending balance

 

$

14,231

 

 

$

5,422

 

 

$

1,305

 

 

$

212

 

 

$

12,355

 

 

$

430

 

 

$

33,955