XML 41 R30.htm IDEA: XBRL DOCUMENT v3.10.0.1
Loans (Tables)
6 Months Ended
Jun. 30, 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 June 30, 2018, and December 31, 2017:
 
In thousands
 
Pass
 
Special Mention
 
Substandard
 
Doubtful
 
Total
JUNE 30, 2018
 
 

 
 

 
 

 
 

 
 

Originated Loans
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
$
151,426

 
$
3,170

 
$
178

 
$

 
$
154,774

Commercial real estate
 
355,784

 
16,948

 
8,094

 

 
380,826

Commercial real estate construction
 
13,506

 
881

 
249

 

 
14,636

Residential mortgage
 
372,632

 
7,050

 
101

 

 
379,783

Home equity lines of credit
 
85,100

 
276

 

 

 
85,376

Consumer
 
14,293

 

 

 

 
14,293

Total Originated Loans
 
992,741

 
28,325

 
8,622

 

 
1,029,688

Acquired Loans
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
5,681

 
220

 
(1
)
 

 
5,900

Commercial real estate
 
120,854

 
9,331

 
3,508

 

 
133,693

Commercial real estate construction
 
4,247

 
732

 

 

 
4,979

Residential mortgage
 
45,680

 
2,360

 
3,226

 

 
51,266

Home equity lines of credit
 
20,225

 
88

 
400

 

 
20,713

Consumer
 
558

 

 
1

 

 
559

Total Acquired Loans
 
197,245

 
12,731

 
7,134

 

 
217,110

Total Loans
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
157,107

 
3,390

 
177

 

 
160,674

Commercial real estate
 
476,638

 
26,279

 
11,602

 

 
514,519

Commercial real estate construction
 
17,753

 
1,613

 
249

 

 
19,615

Residential mortgage
 
418,312

 
9,410

 
3,327

 

 
431,049

Home equity lines of credit
 
105,325

 
364

 
400

 

 
106,089

Consumer
 
14,851

 

 
1

 

 
14,852

Total Loans
 
$
1,189,986

 
$
41,056

 
$
15,756

 
$

 
$
1,246,798


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
 
Six Months Ended June 30, 2018
Balance at beginning of period
 
$
1,234

Acquisitions of impaired loans
 

Reclassification from non-accretable differences
 
114

Accretion to loan interest income
 
(350
)
Balance at end of period
 
$
998

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 June 30, 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
JUNE 30, 2018
 
 

 
 

 
 

 
 

 
 

Commercial and industrial
 
$

 
$

 
$

 
$

 
$

Commercial real estate
 

 

 

 
7,242

 
7,242

Commercial real estate construction
 

 

 

 

 

Residential mortgage
 

 

 

 
101

 
101

 
 
$

 
$

 
$

 
$
7,343

 
$
7,343

 
 
 
 
 
 
 
 
 
 
 
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 June 30, 2018 and 2017:
 
 
 
Impaired Loans with
Allowance
 
Impaired Loans with
No Allowance
In thousands
 
Average
Recorded
Investment
 
Interest
Income
 
Average
Recorded
Investment
 
Interest
Income
JUNE 30, 2018
 
 

 
 

 
 

 
 

Commercial and industrial
 
$
434

 
$

 
$
89

 
$
44

Commercial real estate
 

 

 
7,275

 
35

Commercial real estate construction
 

 

 

 

Residential mortgage
 

 

 
101

 

 
 
$
434

 
$

 
$
7,465

 
$
79

 
 
 
 
 
 
 
 
 
JUNE 30, 2017
 
 

 
 

 
 

 
 

Commercial and industrial
 
$
1,156

 
$

 
$
1,101

 
$

Commercial real estate
 
416

 

 
8,144

 
123

Commercial real estate construction
 

 

 

 

Residential mortgage
 
377

 

 
235

 
1

 
 
$
1,949

 
$

 
$
9,480

 
$
124


The following table summarizes information in regards to the average of impaired loans and related interest income by loan portfolio class for the six months ended June 30, 2018 and 2017:
 
 
 
Impaired Loans with
Allowance
 
Impaired Loans with
No Allowance
In thousands
 
Average
Recorded
Investment
 
Interest
Income
 
Average
Recorded
Investment
 
Interest
Income
JUNE 30, 2018
 
 

 
 

 
 

 
 

Commercial and industrial
 
$
726

 
$

 
$
122

 
$
44

Commercial real estate
 

 

 
7,637

 
82

Commercial real estate construction
 

 

 

 

Residential mortgage
 
126

 

 
101

 

 
 
$
852

 
$

 
$
7,860

 
$
126

 
 
 
 
 
 
 
 
 
JUNE 30, 2017
 
 

 
 

 
 

 
 

Commercial and industrial
 
$
1,085

 
$

 
$
1,115

 
$

Commercial real estate
 

 

 
8,346

 
213

Commercial real estate construction
 
277

 

 
100

 
25

Residential mortgage
 
377

 

 
283

 
15

 
 
$
1,739

 
$

 
$
9,844

 
$
253


Schedule of nonaccrual loans by loan portfolio class
The following table presents nonaccrual loans by loan portfolio class as of June 30, 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
 
June 30, 2018
 
December 31, 2017
Commercial and industrial
 
$

 
$
1,499

Commercial real estate
 
3,310

 
4,378

Commercial real estate construction
 

 

Residential mortgage
 
101

 
478

 
 
$
3,411

 
$
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 June 30, 2018, and December 31, 2017:
 
In thousands
 
Pre-Modification
Outstanding Recorded Investment
 
Post-Modification
Outstanding Recorded Investment
 
Recorded
Investment at Period End
JUNE 30, 2018
 
 

 
 

 
 

Nonaccruing troubled debt restructurings:
 
 

 
 

 
 

Commercial real estate
 
$
3,189

 
$
3,241

 
$
2,542

Total nonaccruing troubled debt restructurings
 
3,189

 
3,241

 
2,542

Accruing troubled debt restructurings:
 
 

 
 

 
 

Commercial real estate
 
4,577

 
4,577

 
3,932

Total accruing troubled debt restructurings
 
4,577

 
4,577

 
3,932

Total Troubled Debt Restructurings
 
$
7,766

 
$
7,818

 
$
6,474

 
 
 
 
 
 
 
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 June 30, 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
JUNE 30, 2018
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Originated Loans
 
 

 
 

 
 

 
 

 
 

 
 

 
 

Commercial and industrial
 
$
19

 
$
56

 
$
4

 
$
79

 
$
154,695

 
$
154,774

 
$
4

Commercial real estate
 
321

 
286

 
2,577

 
3,184

 
377,642

 
380,826

 

Commercial real estate construction
 

 

 

 

 
14,636

 
14,636

 

Residential mortgage
 
240

 
186

 
1,380

 
1,806

 
377,977

 
379,783

 
1,279

Home equity lines of credit
 
115

 

 
133

 
248

 
85,128

 
85,376

 
133

Consumer
 
23

 
17

 

 
40

 
14,253

 
14,293

 

Total originated loans
 
718

 
545

 
4,094

 
5,357

 
1,024,331

 
1,029,688

 
1,416

Acquired Loans
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 

 

 

 

 
5,900

 
5,900

 

Commercial real estate
 

 

 
861

 
861

 
132,832

 
133,693

 
861

Commercial real estate construction
 

 
115

 
420

 
535

 
4,444

 
4,979

 
420

Residential mortgage
 
52

 
449

 

 
501

 
50,765

 
51,266

 

Home equity lines of credit
 
266

 
198

 
55

 
519

 
20,194

 
20,713

 
55

Consumer
 

 

 
1

 
1

 
558

 
559

 
1

Total acquired loans
 
318

 
762

 
1,337

 
2,417

 
214,693

 
217,110

 
1,337

Total Loans
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
19

 
56

 
4

 
79

 
160,595

 
160,674

 
4

Commercial real estate
 
321

 
286

 
3,438

 
4,045

 
510,474

 
514,519

 
861

Commercial real estate construction
 

 
115

 
420

 
535

 
19,080

 
19,615

 
420

Residential mortgage
 
292

 
635

 
1,380

 
2,307

 
428,742

 
431,049

 
1,279

Home equity lines of credit
 
381

 
198

 
188

 
767

 
105,322

 
106,089

 
188

Consumer
 
23

 
17

 
1

 
41

 
14,811

 
14,852

 
1

Total Loans
 
$
1,036

 
$
1,307

 
$
5,431

 
$
7,774

 
$
1,239,024

 
$
1,246,798

 
$
2,753


    
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 JUNE 30, 2018
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Allowance for Loan Losses
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Beginning balance - April 1, 2018
 
$
2,974

 
$
5,455

 
$
135

 
$
2,936

 
$
593

 
$
725

 
$
599

 
$
13,417

Charge-offs
 
(489
)
 

 

 
(106
)
 

 
(16
)
 

 
(611
)
Recoveries
 
4

 

 

 
12

 

 
1

 

 
17

Provisions
 
(56
)
 
266

 
11

 
(2
)
 
(29
)
 
(37
)
 
167

 
320

Ending balance - June 30, 2018
 
$
2,433

 
$
5,721

 
$
146

 
$
2,840

 
$
564

 
$
673

 
$
766

 
$
13,143

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning balance - January 1, 2018
 
$
3,219

 
$
5,228

 
$
126

 
$
3,226

 
$
612

 
$
749

 
$
816

 
$
13,976

Charge-offs
 
(878
)
 
(33
)
 

 
(489
)
 

 
(37
)
 

 
(1,437
)
Recoveries
 
11

 

 

 
22

 

 
1

 

 
34

Provisions
 
81

 
526

 
20

 
81

 
(48
)
 
(40
)
 
(50
)
 
570

Ending balance - June 30, 2018
 
$
2,433

 
$
5,721

 
$
146

 
$
2,840

 
$
564

 
$
673

 
$
766

 
$
13,143

Ending balance: individually evaluated for impairment
 
$

 
$

 
$

 
$

 
$

 
$

 
$

 
$

Ending balance: collectively evaluated for impairment
 
$
2,433

 
$
5,721

 
$
146

 
$
2,840

 
$
564

 
$
673

 
$
766

 
$
13,143

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans Receivable
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Ending balance
 
$
160,674

 
$
514,519

 
$
19,615

 
$
431,049

 
$
106,089

 
$
14,852

 
$

 
$
1,246,798

Ending balance: individually evaluated for impairment
 
$

 
$
7,242

 
$

 
$
101

 
$

 
$

 
$

 
$
7,343

Ending balance: collectively evaluated for impairment
 
$
160,674

 
$
507,277

 
$
19,615

 
$
430,948

 
$
106,089

 
$
14,852

 
$

 
$
1,239,455

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
AS OF AND FOR THE PERIOD ENDED JUNE 30, 2017
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Allowance for Loan Losses
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Beginning Balance - April 1, 2017
 
$
3,252

 
$
4,961

 
$
149

 
$
3,304

 
$
605

 
$
839

 
$
1,035

 
$
14,145

Charge-offs
 
(29
)
 

 

 

 

 
(12
)
 

 
(41
)
Recoveries
 
3

 

 

 
32

 

 
9

 

 
44

Provisions
 
20

 
249

 
(14
)
 
32

 
2

 
(21
)
 
(268
)
 

Ending balance - June 30, 2017
 
$
3,246

 
$
5,210

 
$
135

 
$
3,368

 
$
607

 
$
815

 
$
767

 
$
14,148

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning Balance - January 1, 2017
 
$
3,055

 
$
4,968

 
$
147

 
$
3,478

 
$
648

 
$
923

 
$
975

 
$
14,194

Charge-offs
 
(69
)
 

 

 
(17
)
 

 
(84
)
 

 
(170
)
Recoveries
 
9

 
61

 

 
42

 

 
12

 

 
124

Provisions
 
251

 
181

 
(12
)
 
(135
)
 
(41
)
 
(36
)
 
(208
)
 

Ending balance - June 30, 2017
 
$
3,246

 
$
5,210

 
$
135

 
$
3,368

 
$
607

 
$
815

 
$
767

 
$
14,148

Ending balance: individually evaluated for impairment
 
$
711

 
$
117

 
$

 
$
342

 
$

 
$

 
$

 
$
1,170

Ending balance: collectively evaluated for impairment
 
$
2,535

 
$
5,093

 
$
135

 
$
3,026

 
$
607

 
$
815

 
$
767

 
$
12,978

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans Receivable
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Ending balance
 
$
161,225

 
$
339,026

 
$
24,327

 
$
354,734

 
$
76,040

 
$
14,323

 
$

 
$
969,675

Ending balance: individually evaluated for impairment
 
$
2,446

 
$
8,503

 
$

 
$
480

 
$

 
$

 
$

 
$
11,429

Ending balance: collectively evaluated for impairment
 
$
158,779

 
$
330,523

 
$
24,327

 
$
354,254

 
$
76,040

 
$
14,323

 
$

 
$
958,246

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