XML 41 R30.htm IDEA: XBRL DOCUMENT v3.8.0.1
Loans (Tables)
3 Months Ended
Mar. 31, 2018
Accounts, Notes, Loans and Financing Receivable, Gross, Allowance, and Net [Abstract]  
Schedule of classes of loan portfolio summarized by the aggregate risk rating
The following table presents the classes of the loan portfolio summarized by the aggregate pass rating and the classified ratings of special mention, substandard, and doubtful within the Corporation’s internal risk rating system as of March 31, 2018, and December 31, 2017:
 
In thousands
 
Pass
 
Special Mention
 
Substandard
 
Doubtful
 
Total
MARCH 31, 2018
 
 

 
 

 
 

 
 

 
 

Originated Loans
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
$
152,154

 
$
3,249

 
$
1,259

 
$

 
$
156,662

Commercial real estate
 
342,702

 
20,020

 
8,202

 

 
370,924

Commercial real estate construction
 
14,449

 
785

 
250

 

 
15,484

Residential mortgage
 
367,120

 
3,245

 
101

 

 
370,466

Home equity lines of credit
 
81,845

 
449

 

 

 
82,294

Consumer
 
14,267

 

 

 

 
14,267

Total Originated Loans
 
972,537

 
27,748

 
9,812

 

 
1,010,097

Acquired Loans
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
5,599

 
199

 
3

 

 
5,801

Commercial real estate
 
122,270

 
12,459

 
4,094

 

 
138,823

Commercial real estate construction
 
5,207

 
382

 

 

 
5,589

Residential mortgage
 
47,856

 
2,421

 
3,201

 

 
53,478

Home equity lines of credit
 
21,525

 
288

 
385

 

 
22,198

Consumer
 
1,412

 
356

 

 

 
1,768

Total Acquired Loans
 
203,869

 
16,105

 
7,683

 

 
227,657

Total Loans
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
157,753

 
3,448

 
1,262

 

 
162,463

Commercial real estate
 
464,972

 
32,479

 
12,296

 

 
509,747

Commercial real estate construction
 
19,656

 
1,167

 
250

 

 
21,073

Residential mortgage
 
414,976

 
5,666

 
3,302

 

 
423,944

Home equity lines of credit
 
103,370

 
737

 
385

 

 
104,492

Consumer
 
15,679

 
356

 

 

 
16,035

Total Loans
 
$
1,176,406

 
$
43,853

 
$
17,495

 
$

 
$
1,237,754


In thousands
 
Pass
 
Special Mention
 
Substandard
 
Doubtful
 
Total
DECEMBER 31, 2017
 
 

 
 

 
 

 
 

 
 

Originated Loans
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
$
154,177

 
$
3,466

 
$
1,812

 
$

 
$
159,455

Commercial real estate
 
325,002

 
17,666

 
9,277

 

 
351,945

Commercial real estate construction
 
27,413

 
767

 
250

 

 
28,430

Residential mortgage
 
363,195

 
3,251

 
478

 

 
366,924

Home equity lines of credit
 
81,976

 
360

 

 

 
82,336

Consumer
 
14,454

 

 

 

 
14,454

Total Originated Loans
 
966,217

 
25,510

 
11,817

 

 
1,003,544

Acquired Loans
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
6,120

 
244

 
10

 

 
6,374

Commercial real estate
 
124,852

 
12,734

 
3,228

 

 
140,814

Commercial real estate construction
 
6,742

 
388

 

 

 
7,130

Residential mortgage
 
52,959

 
2,762

 
3,248

 

 
58,969

Home equity lines of credit
 
24,990

 
88

 
378

 

 
25,456

Consumer
 
1,525

 
358

 

 

 
1,883

Total Acquired Loans
 
217,188

 
16,574

 
6,864

 

 
240,626

Total Loans
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
160,297

 
3,710

 
1,822

 

 
165,829

Commercial real estate
 
449,854

 
30,400

 
12,505

 

 
492,759

Commercial real estate construction
 
34,155

 
1,155

 
250

 

 
35,560

Residential mortgage
 
416,154

 
6,013

 
3,726

 

 
425,893

Home equity lines of credit
 
106,966

 
448

 
378

 

 
107,792

Consumer
 
15,979

 
358

 

 

 
16,337

Total Loans
 
$
1,183,405

 
$
42,084

 
$
18,681

 
$

 
$
1,244,170

Schedule of changes In accretable yields of acquired loans
The following table provides changes in accretable yield for all acquired loans accounted for under ASC 310-30. Loans accounted for under ASC 310-20 are not included in this table.
In thousands
 
Three Months Ended March 31, 2018
Balance at beginning of period
 
$
1,234

Acquisitions of impaired loans
 

Reclassification from non-accretable differences
 
114

Accretion to loan interest income
 
(203
)
Balance at end of period
 
$
1,145

Summary of information relative to impaired loans by loan portfolio class
The following table summarizes information relative to impaired loans by loan portfolio class as of March 31, 2018, and December 31, 2017:
 
 
 
Impaired Loans with  Allowance
 
Impaired Loans with
No Allowance
In thousands
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Allowance
 
Recorded
Investment
 
Unpaid
Principal
Balance
MARCH 31, 2018
 
 

 
 

 
 

 
 

 
 

Commercial and industrial
 
$
867

 
$
867

 
$
517

 
$
179

 
$
179

Commercial real estate
 

 

 

 
7,309

 
7,309

Commercial real estate construction
 

 

 

 

 

Residential mortgage
 

 

 

 
101

 
101

 
 
$
867

 
$
867

 
$
517

 
$
7,589

 
$
7,589

 
 
 
 
 
 
 
 
 
 
 
DECEMBER 31, 2017
 
 

 
 

 
 

 
 

 
 

Commercial and industrial
 
$
1,311

 
$
1,311

 
$
792

 
$
188

 
$
188

Commercial real estate
 
832

 
832

 
60

 
7,528

 
7,528

Commercial real estate construction
 

 

 

 

 

Residential mortgage
 
377

 
377

 
377

 
101

 
101

 
 
$
2,520

 
$
2,520

 
$
1,229

 
$
7,817

 
$
7,817

Summary of information in regards to the average of impaired loans and related income by loan portfolio class
The following table summarizes information in regards to the average of impaired loans and related interest income by loan portfolio class for the three months ended March 31, 2018 and 2017:
 
 
 
Impaired Loans with
Allowance
 
Impaired Loans with
No Allowance
In thousands
 
Average
Recorded
Investment
 
Interest
Income
 
Average
Recorded
Investment
 
Interest
Income
MARCH 31, 2018
 
 

 
 

 
 

 
 

Commercial and industrial
 
$
1,089

 
$

 
$
183

 
$

Commercial real estate
 

 

 
7,835

 
47

Commercial real estate construction
 

 

 

 

Residential mortgage
 
188

 

 
101

 

 
 
$
1,277

 
$

 
$
8,119

 
$
47

 
 
 
 
 
 
 
 
 
MARCH 31, 2017
 
 

 
 

 
 

 
 

Commercial and industrial
 
$
945

 
$

 
$
1,134

 
$

Commercial real estate
 

 

 
8,683

 
90

Commercial real estate construction
 

 

 
150

 
25

Residential mortgage
 
376

 

 
374

 
14

 
 
$
1,321

 
$

 
$
10,341

 
$
129


Schedule of nonaccrual loans by loan portfolio class
The following table presents nonaccrual loans by loan portfolio class as of March 31, 2018, and December 31, 2017, the table below excludes $6.9 million in purchase credit impaired loans, net of unamortized fair value adjustments: 

In thousands
 
March 31, 2018
 
December 31, 2017
Commercial and industrial
 
$
1,046

 
$
1,499

Commercial real estate
 
3,352

 
4,378

Commercial real estate construction
 

 

Residential mortgage
 
101

 
478

 
 
$
4,499

 
$
6,355

Summary of information relative to trouble debt restructurings by loan portfolio class
The following table summarizes information relative to troubled debt restructurings by loan portfolio class as of March 31, 2018, and December 31, 2017:
 
In thousands
 
Pre-Modification
Outstanding Recorded Investment
 
Post-Modification
Outstanding Recorded Investment
 
Recorded
Investment at Period End
MARCH 31, 2018
 
 

 
 

 
 

Nonaccruing troubled debt restructurings:
 
 

 
 

 
 

Commercial real estate
 
$
3,189

 
$
3,241

 
$
2,552

Total nonaccruing troubled debt restructurings
 
3,189

 
3,241

 
2,552

Accruing troubled debt restructurings:
 
 

 
 

 
 

Commercial real estate
 
4,577

 
4,577

 
3,957

Total accruing troubled debt restructurings
 
4,577

 
4,577

 
3,957

Total Troubled Debt Restructurings
 
$
7,766

 
$
7,818

 
$
6,509

 
 
 
 
 
 
 
DECEMBER 31, 2017
 
 

 
 

 
 

Nonaccruing troubled debt restructurings:
 
 

 
 

 
 

Commercial real estate
 
$
4,015

 
$
4,073

 
$
3,405

Total nonaccruing troubled debt restructurings
 
4,015

 
4,073

 
3,405

Accruing troubled debt restructurings:
 
 
 
 
 
 
Commercial real estate
 
4,577

 
4,577

 
3,982

Total accruing troubled debt restructurings
 
4,577

 
4,577

 
3,982

Total Troubled Debt Restructurings
 
$
8,592

 
$
8,650

 
$
7,387

Schedule of classes of loan portfolio summarized by the past due status
The following table presents the classes of the loan portfolio summarized by the past due status as of March 31, 2018, and December 31, 2017:

In thousands
 
30-59 Days Past Due
 
60-89 Days
Past Due
 
>90 Days
Past Due
 
Total Past
Due
 
Current
 
Total Loans
Receivable
 
Loans
Receivable
>90 Days
and
Accruing
MARCH 31, 2018
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Originated Loans
 
 

 
 

 
 

 
 

 
 

 
 

 
 

Commercial and industrial
 
$
110

 
$
2

 
$
1,126

 
$
1,238

 
$
155,424

 
$
156,662

 
$
80

Commercial real estate
 

 

 
2,585

 
2,585

 
368,339

 
370,924

 

Commercial real estate construction
 

 

 

 

 
15,484

 
15,484

 

Residential mortgage
 
1,626

 
263

 
1,300

 
3,189

 
367,277

 
370,466

 
1,200

Home equity lines of credit
 

 

 
181

 
181

 
82,113

 
82,294

 
181

Consumer
 
8

 
9

 

 
17

 
14,250

 
14,267

 

Total originated loans
 
1,744

 
274

 
5,192

 
7,210

 
1,002,887

 
1,010,097

 
1,461

Acquired Loans
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 

 

 

 

 
5,801

 
5,801

 

Commercial real estate
 
50

 
865

 

 
915

 
137,908

 
138,823

 

Commercial real estate construction
 

 

 
420

 
420

 
5,169

 
5,589

 
420

Residential mortgage
 
321

 
415

 

 
736

 
52,742

 
53,478

 

Home equity lines of credit
 
272

 

 
70

 
342

 
21,856

 
22,198

 
70

Consumer
 
483

 

 

 
483

 
1,285

 
1,768

 

Total acquired loans
 
1,126

 
1,280

 
490

 
2,896

 
224,761

 
227,657

 
490

Total Loans
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
110

 
2

 
1,126

 
1,238

 
161,225

 
162,463

 
80

Commercial real estate
 
50

 
865

 
2,585

 
3,500

 
506,247

 
509,747

 

Commercial real estate construction
 

 

 
420

 
420

 
20,653

 
21,073

 
420

Residential mortgage
 
1,947

 
678

 
1,300

 
3,925

 
420,019

 
423,944

 
1,200

Home equity lines of credit
 
272

 

 
251

 
523

 
103,969

 
104,492

 
251

Consumer
 
491

 
9

 

 
500

 
15,535

 
16,035

 

Total Loans
 
$
2,870

 
$
1,554

 
$
5,682

 
$
10,106

 
$
1,227,648

 
$
1,237,754

 
$
1,951


    
In thousands
 
30-59 Days Past Due
 
60-89 Days
Past Due
 
>90 Days
Past Due
 
Total Past
Due
 
Current
 
Total Loans
Receivable
 
Loans
Receivable
>90 Days
and
Accruing
DECEMBER 31, 2017
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Originated Loans
 
 

 
 

 
 

 
 

 
 

 
 

 
 

Commercial and industrial
 
$
55

 
$
76

 
$
1,503

 
$
1,634

 
$
157,821

 
$
159,455

 
$
4

Commercial real estate
 
436

 
317

 
1,400

 
2,153

 
349,792

 
351,945

 
88

Commercial real estate construction
 
252

 

 

 
252

 
28,178

 
28,430

 

Residential mortgage
 
3,006

 
646

 
1,500

 
5,152

 
361,772

 
366,924

 
1,022

Home equity lines of credit
 
254

 
29

 
183

 
466

 
81,870

 
82,336

 
183

Consumer
 
72

 
26

 
3

 
101

 
14,353

 
14,454

 
3

Total originated loans
 
4,075

 
1,094

 
4,589

 
9,758

 
993,786

 
1,003,544

 
1,300

Acquired Loans
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
83

 

 

 
83

 
6,291

 
6,374

 

Commercial real estate
 
916

 

 

 
916

 
139,898

 
140,814

 

Commercial real estate construction
 

 

 

 

 
7,130

 
7,130

 

Residential mortgage
 
930

 
304

 
137

 
1,371

 
57,598

 
58,969

 
137

Home equity lines of credit
 
83

 

 
70

 
153

 
25,303

 
25,456

 
70

Consumer
 

 

 

 

 
1,883

 
1,883

 

Total acquired loans
 
2,012

 
304

 
207

 
2,523

 
238,103

 
240,626

 
207

Total Loans
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
138

 
76

 
1,503

 
1,717

 
164,112

 
165,829

 
4

Commercial real estate
 
1,352

 
317

 
1,400

 
3,069

 
489,690

 
492,759

 
88

Commercial real estate construction
 
252

 

 

 
252

 
35,308

 
35,560

 

Residential mortgage
 
3,936

 
950

 
1,637

 
6,523

 
419,370

 
425,893

 
1,159

Home equity lines of credit
 
337

 
29

 
253

 
619

 
107,173

 
107,792

 
253

Consumer
 
72

 
26

 
3

 
101

 
16,236

 
16,337

 
3

Total Loans
 
$
6,087

 
$
1,398

 
$
4,796

 
$
12,281

 
$
1,231,889

 
$
1,244,170

 
$
1,507

Summary of allowance for loan losses and recorded investment in loans receivable
The following tables summarize the allowance for loan losses and recorded investment in loans receivable:
In thousands
 
Commercial
and
Industrial
 
Commercial
Real Estate
 
Commercial
Real Estate
Construction
 
Residential
Mortgage
 
Home Equity
Lines of
Credit
 
Consumer
 
Unallocated
 
Total
AS OF AND FOR THE PERIOD ENDED MARCH 31, 2018
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Allowance for Loan Losses
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Beginning balance - January 1, 2018
 
$
3,219

 
$
5,228

 
$
126

 
$
3,226

 
$
612

 
$
749

 
$
816

 
$
13,976

Charge-offs
 
(389
)
 
(33
)
 

 
(383
)
 

 
(21
)
 

 
(826
)
Recoveries
 
7

 

 

 
10

 

 

 

 
17

Provisions
 
137

 
260

 
9

 
83

 
(19
)
 
(3
)
 
(217
)
 
250

Ending balance - March 31, 2018
 
$
2,974

 
$
5,455

 
$
135

 
$
2,936

 
$
593

 
$
725

 
$
599

 
$
13,417

Ending balance: individually evaluated for impairment
 
$
517

 
$

 
$

 
$

 
$

 
$

 
$

 
$
517

Ending balance: collectively evaluated for impairment
 
$
2,457

 
$
5,455

 
$
135

 
$
2,936

 
$
593

 
$
725

 
$
599

 
$
12,900

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans Receivable
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Ending balance
 
$
162,463

 
$
509,747

 
$
21,073

 
$
423,944

 
$
104,492

 
$
16,035

 
$

 
$
1,237,754

Ending balance: individually evaluated for impairment
 
$
1,046

 
$
7,309

 
$

 
$
101

 
$

 
$

 
$

 
$
8,456

Ending balance: collectively evaluated for impairment
 
$
161,417

 
$
502,438

 
$
21,073

 
$
423,843

 
$
104,492

 
$
16,035

 
$

 
$
1,229,298

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
AS OF AND FOR THE PERIOD ENDED MARCH 31, 2017
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Allowance for Loan Losses
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Beginning Balance - January 1, 2017
 
$
3,055

 
$
4,968

 
$
147

 
$
3,478

 
$
648

 
$
923

 
$
975

 
$
14,194

Charge-offs
 
(40
)
 

 

 
(17
)
 

 
(72
)
 

 
(129
)
Recoveries
 
6

 
61

 

 
10

 

 
3

 

 
80

Provisions
 
231

 
(68
)
 
2

 
(167
)
 
(43
)
 
(15
)
 
60

 

Ending balance - March 31, 2017
 
$
3,252

 
$
4,961

 
$
149

 
$
3,304

 
$
605

 
$
839

 
$
1,035

 
$
14,145

Ending balance: individually evaluated for impairment
 
$
595

 
$

 
$

 
$
333

 
$

 
$

 
$

 
$
928

Ending balance: collectively evaluated for impairment
 
$
2,657

 
$
4,961

 
$
149

 
$
2,971

 
$
605

 
$
839

 
$
1,035

 
$
13,217

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans Receivable
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Ending balance
 
$
162,997

 
$
335,640

 
$
18,311

 
$
349,716

 
$
71,336

 
$
14,476

 
$

 
$
952,476

Ending balance: individually evaluated for impairment
 
$
2,068

 
$
8,617

 
$

 
$
746

 
$

 
$

 
$

 
$
11,431

Ending balance: collectively evaluated for impairment
 
$
160,929

 
$
327,023

 
$
18,311

 
$
348,970

 
$
71,336

 
$
14,476

 
$

 
$
941,045

In thousands
 
Commercial
and
Industrial
 
Commercial
Real Estate
 
Commercial
Real Estate
Construction
 
Residential
Mortgage
 
Home Equity
Lines of
Credit
 
Consumer
 
Unallocated
 
Total
AS OF DECEMBER 31, 2017
 
 

 
 

 
 

 
 

 
 

 
 

 
 

Allowance for Loan Losses
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Ending balance
 
$
3,219

 
$
5,228

 
$
126

 
$
3,226

 
$
612

 
$
749

 
$
816

 
$
13,976

Ending balance: individually evaluated for impairment
 
$
792

 
$
60

 
$

 
$
377

 
$

 
$

 
$

 
$
1,229

Ending balance: collectively evaluated for impairment
 
$
2,427

 
$
5,168

 
$
126

 
$
2,849

 
$
612

 
$
749

 
$
816

 
$
12,747

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans Receivable
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Ending balance
 
$
165,829

 
$
492,759

 
$
35,560

 
$
425,893

 
$
107,792

 
$
16,337

 
$

 
$
1,244,170

Ending balance: individually evaluated for impairment
 
$
1,499

 
$
8,360

 
$

 
$
478

 
$

 
$

 
$

 
$
10,337

Ending balance: collectively evaluated for impairment
 
$
164,330

 
$
484,399

 
$
35,560

 
$
425,415

 
$
107,792

 
$
16,337

 
$

 
$
1,233,833