XML 42 R30.htm IDEA: XBRL DOCUMENT v3.10.0.1
Loans (Tables)
9 Months Ended
Sep. 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 September 30, 2018, and December 31, 2017:
 
In thousands
 
Pass
 
Special Mention
 
Substandard
 
Doubtful
 
Total
SEPTEMBER 30, 2018
 
 

 
 

 
 

 
 

 
 

Originated Loans
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
$
167,353

 
$
3,094

 
$
171

 
$

 
$
170,618

Commercial real estate
 
363,982

 
18,218

 
8,421

 

 
390,621

Commercial real estate construction
 
13,520

 
1,005

 
249

 

 
14,774

Residential mortgage
 
378,301

 
6,909

 
649

 

 
385,859

Home equity lines of credit
 
87,180

 
235

 
148

 

 
87,563

Consumer
 
14,337

 

 

 

 
14,337

Total Originated Loans
 
1,024,673

 
29,461

 
9,638

 

 
1,063,772

Acquired Loans
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
5,336

 
123

 
(4
)
 

 
5,455

Commercial real estate
 
120,035

 
8,616

 
3,562

 

 
132,213

Commercial real estate construction
 
3,223

 
723

 

 

 
3,946

Residential mortgage
 
42,522

 
2,293

 
2,861

 

 
47,676

Home equity lines of credit
 
18,635

 
88

 
393

 

 
19,116

Consumer
 
268

 

 

 

 
268

Total Acquired Loans
 
190,019

 
11,843

 
6,812

 

 
208,674

Total Loans
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
172,689

 
3,217

 
167

 

 
176,073

Commercial real estate
 
484,017

 
26,834

 
11,983

 

 
522,834

Commercial real estate construction
 
16,743

 
1,728

 
249

 

 
18,720

Residential mortgage
 
420,823

 
9,202

 
3,510

 

 
433,535

Home equity lines of credit
 
105,815

 
323

 
541

 

 
106,679

Consumer
 
14,605

 

 

 

 
14,605

Total Loans
 
$
1,214,692

 
$
41,304

 
$
16,450

 
$

 
$
1,272,446


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
 
Nine Months Ended September 30, 2018
Balance at beginning of period
 
$
1,234

Acquisitions of impaired loans
 

Reclassification from non-accretable differences
 
288

Accretion to loan interest income
 
(490
)
Balance at end of period
 
$
1,032

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 September 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
SEPTEMBER 30, 2018
 
 

 
 

 
 

 
 

 
 

Commercial and industrial
 
$

 
$

 
$

 
$

 
$

Commercial real estate
 

 

 

 
7,188

 
7,188

Commercial real estate construction
 

 

 

 

 

Residential mortgage
 

 

 

 
533

 
533

Home equity lines of credit
 
148

 
148

 
148

 

 

 
 
$
148

 
$
148

 
$
148

 
$
7,721

 
$
7,721

 
 
 
 
 
 
 
 
 
 
 
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 September 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
SEPTEMBER 30, 2018
 
 

 
 

 
 

 
 

Commercial and industrial
 
$

 
$

 
$

 
$

Commercial real estate
 

 

 
7,215

 
36

Commercial real estate construction
 

 

 

 

Residential mortgage
 

 

 
317

 

Home equity lines of credit
 
74

 

 

 

 
 
$
74

 
$

 
$
7,532

 
$
36

 
 
 
 
 
 
 
 
 
SEPTEMBER 30, 2017
 
 

 
 

 
 

 
 

Commercial and industrial
 
$
1,360

 
$

 
$
734

 
$

Commercial real estate
 
832

 

 
7,626

 
80

Commercial real estate construction
 

 

 

 

Residential mortgage
 
378

 

 
101

 

 
 
$
2,570

 
$

 
$
8,461

 
$
80


The following table summarizes information in regards to the average of impaired loans and related interest income by loan portfolio class for the nine months ended September 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
SEPTEMBER 30, 2018
 
 

 
 

 
 

 
 

Commercial and industrial
 
$
545

 
$

 
$
92

 
$
44

Commercial real estate
 

 

 
7,525

 
118

Commercial real estate construction
 

 

 

 

Residential mortgage
 
94

 

 
209

 

Home equity lines of credit
 
37

 

 

 

 
 
$
676

 
$

 
$
7,826

 
$
162

 
 
 
 
 
 
 
 
 
SEPTEMBER 30, 2017
 
 

 
 

 
 

 
 

Commercial and industrial
 
$
1,152

 
$

 
$
934

 
$

Commercial real estate
 
416

 

 
8,155

 
293

Commercial real estate construction
 

 

 
75

 
25

Residential mortgage
 
377

 

 
238

 
15

 
 
$
1,945

 
$

 
$
9,402

 
$
333


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

 
$
1,499

Commercial real estate
 
3,281

 
4,378

Commercial real estate construction
 

 

Residential mortgage
 
533

 
478

Home equity lines of credit
 
148

 

 
 
$
3,962

 
$
6,355

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 September 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
SEPTEMBER 30, 2018
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Originated Loans
 
 

 
 

 
 

 
 

 
 

 
 

 
 

Commercial and industrial
 
$
69

 
$

 
$
4

 
$
73

 
$
170,545

 
$
170,618

 
$
4

Commercial real estate
 
186

 
569

 
2,575

 
3,330

 
387,291

 
390,621

 

Commercial real estate construction
 

 

 

 

 
14,774

 
14,774

 

Residential mortgage
 
298

 
1,254

 
1,535

 
3,087

 
382,772

 
385,859

 
1,001

Home equity lines of credit
 
364

 

 
323

 
687

 
86,876

 
87,563

 
175

Consumer
 
51

 
24

 
33

 
108

 
14,229

 
14,337

 
33

Total originated loans
 
968

 
1,847

 
4,470

 
7,285

 
1,056,487

 
1,063,772

 
1,213

Acquired Loans
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 

 

 

 

 
5,455

 
5,455

 

Commercial real estate
 
218

 

 
857

 
1,075

 
131,138

 
132,213

 
857

Commercial real estate construction
 

 

 
77

 
77

 
3,869

 
3,946

 
77

Residential mortgage
 
16

 
3

 
125

 
144

 
47,532

 
47,676

 
125

Home equity lines of credit
 
641

 
63

 
70

 
774

 
18,342

 
19,116

 
70

Consumer
 

 

 

 

 
268

 
268

 

Total acquired loans
 
875

 
66

 
1,129

 
2,070

 
206,604

 
208,674

 
1,129

Total Loans
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
69

 

 
4

 
73

 
176,000

 
176,073

 
4

Commercial real estate
 
404

 
569

 
3,432

 
4,405

 
518,429

 
522,834

 
857

Commercial real estate construction
 

 

 
77

 
77

 
18,643

 
18,720

 
77

Residential mortgage
 
314

 
1,257

 
1,660

 
3,231

 
430,304

 
433,535

 
1,126

Home equity lines of credit
 
1,005

 
63

 
393

 
1,461

 
105,218

 
106,679

 
245

Consumer
 
51

 
24

 
33

 
108

 
14,497

 
14,605

 
33

Total Loans
 
$
1,843

 
$
1,913

 
$
5,599

 
$
9,355

 
$
1,263,091

 
$
1,272,446

 
$
2,342


    
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 SEPTEMBER 30, 2018
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Allowance for Loan Losses
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Beginning balance - July 1, 2018
 
$
2,433

 
$
5,721

 
$
146

 
$
2,840

 
$
564

 
$
673

 
$
766

 
$
13,143

Charge-offs
 
(33
)
 

 

 

 

 
(29
)
 

 
(62
)
Recoveries
 
22

 

 
103

 
8

 

 

 

 
133

Provisions
 
185

 
123

 
(50
)
 
(95
)
 
131

 
(9
)
 
(85
)
 
200

Ending balance - September 30, 2018
 
$
2,607

 
$
5,844

 
$
199

 
$
2,753

 
$
695

 
$
635

 
$
681

 
$
13,414

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning balance - January 1, 2018
 
$
3,219

 
$
5,228

 
$
126

 
$
3,226

 
$
612

 
$
749

 
$
816

 
$
13,976

Charge-offs
 
(911
)
 
(33
)
 

 
(489
)
 

 
(66
)
 

 
(1,499
)
Recoveries
 
33

 

 
103

 
30

 

 
1

 

 
167

Provisions
 
266

 
649

 
(30
)
 
(14
)
 
83

 
(49
)
 
(135
)
 
770

Ending balance - September 30, 2018
 
$
2,607

 
$
5,844

 
$
199

 
$
2,753

 
$
695

 
$
635

 
$
681

 
$
13,414

Ending balance: individually evaluated for impairment
 
$

 
$

 
$

 
$

 
$
148

 
$

 
$

 
$
148

Ending balance: collectively evaluated for impairment
 
$
2,607

 
$
5,844

 
$
199

 
$
2,753

 
$
547

 
$
635

 
$
681

 
$
13,266

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans Receivable
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Ending balance
 
$
176,073

 
$
522,834

 
$
18,720

 
$
433,535

 
$
106,679

 
$
14,605

 
$

 
$
1,272,446

Ending balance: individually evaluated for impairment
 
$

 
$
7,188

 
$

 
$
533

 
$
148

 
$

 
$

 
$
7,869

Ending balance: collectively evaluated for impairment
 
$
176,073

 
$
515,646

 
$
18,720

 
$
433,002

 
$
106,531

 
$
14,605

 
$

 
$
1,264,577

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
AS OF AND FOR THE PERIOD ENDED SEPTEMBER 30, 2017
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Allowance for Loan Losses
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Beginning Balance - July 1, 2017
 
$
3,246

 
$
5,210

 
$
135

 
$
3,368

 
$
607

 
$
815

 
$
767

 
$
14,148

Charge-offs
 
(60
)
 

 

 
(15
)
 
(9
)
 
(18
)
 

 
(102
)
Recoveries
 
8

 

 
40

 
10

 

 
1

 

 
59

Provisions
 
73

 
195

 
(31
)
 
(101
)
 
29

 
12

 
(177
)
 

Ending balance - September 30, 2017
 
$
3,267

 
$
5,405

 
$
144

 
$
3,262

 
$
627

 
$
810

 
$
590

 
$
14,105

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning Balance - January 1, 2017
 
$
3,055

 
$
4,968

 
$
147

 
$
3,478

 
$
648

 
$
923

 
$
975

 
$
14,194

Charge-offs
 
(129
)
 

 

 
(32
)
 
(9
)
 
(102
)
 

 
(272
)
Recoveries
 
17

 
61

 
40

 
52

 

 
13

 

 
183

Provisions
 
324

 
376

 
(43
)
 
(236
)
 
(12
)
 
(24
)
 
(385
)
 

Ending balance - September 30, 2017
 
$
3,267

 
$
5,405

 
$
144

 
$
3,262

 
$
627

 
$
810

 
$
590

 
$
14,105

Ending balance: individually evaluated for impairment
 
$
698

 
$
117

 
$

 
$
377

 
$

 
$

 
$

 
$
1,192

Ending balance: collectively evaluated for impairment
 
$
2,569

 
$
5,288

 
$
144

 
$
2,885

 
$
627

 
$
810

 
$
590

 
$
12,913

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans Receivable
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Ending balance
 
$
169,037

 
$
483,673

 
$
39,779

 
$
421,732

 
$
105,113

 
$
17,036

 
$

 
$
1,236,370

Ending balance: individually evaluated for impairment
 
$
1,743

 
$
8,413

 
$

 
$
478

 
$

 
$

 
$

 
$
10,634

Ending balance: collectively evaluated for impairment
 
$
167,294

 
$
475,260

 
$
39,779

 
$
421,254

 
$
105,113

 
$
17,036

 
$

 
$
1,225,736

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