XML 42 R31.htm IDEA: XBRL DOCUMENT v3.20.2
Loans (Tables)
9 Months Ended
Sep. 30, 2020
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, 2020, and December 31, 2019:
 
In thousandsPassSpecial MentionSubstandardDoubtfulTotal
September 30, 2020     
Originated Loans
Commercial and industrial$283,746 $10,404 $2,719 $ $296,869 
Commercial real estate433,327 29,851 12,875  476,053 
Commercial real estate construction34,977 2,149   37,126 
Residential mortgage350,776 4,499 179  355,454 
Home equity lines of credit83,431 515   83,946 
Consumer12,249    12,249 
Total Originated Loans1,198,506 47,418 15,773  1,261,697 
Acquired Loans
Commercial and industrial44,486 2,077 1,579  48,142 
Commercial real estate262,972 11,587 3,462  278,021 
Commercial real estate construction12,495 746   13,241 
Residential mortgage67,195 3,654 2,177  73,026 
Home equity lines of credit24,867 52 428  25,347 
Consumer1,409    1,409 
Total Acquired Loans413,424 18,116 7,646  439,186 
Total Loans
Commercial and industrial328,232 12,481 4,298  345,011 
Commercial real estate696,299 41,438 16,337  754,074 
Commercial real estate construction47,472 2,895   50,367 
Residential mortgage417,971 8,153 2,356  428,480 
Home equity lines of credit108,298 567 428  109,293 
Consumer13,658    13,658 
Total Loans$1,611,930 $65,534 $23,419 $ $1,700,883 
In thousandsPassSpecial MentionSubstandardDoubtfulTotal
DECEMBER 31, 2019     
Originated Loans
Commercial and industrial$132,791 $12,249 $716 $— $145,756 
Commercial real estate414,077 28,264 9,595 — 451,936 
Commercial real estate construction22,905 1,272 — — 24,177 
Residential mortgage364,814 6,279 251 — 371,344 
Home equity lines of credit92,372 627 83 — 93,082 
Consumer13,331 — — — 13,331 
Total Originated Loans1,040,290 48,691 10,645 — 1,099,626 
Acquired Loans
Commercial and industrial3,007 374 178 — 3,559 
Commercial real estate100,199 11,537 3,376 — 115,112 
Commercial real estate construction1,542 697 — — 2,239 
Residential mortgage33,349 2,089 1,555 — 36,993 
Home equity lines of credit14,603 45 317 — 14,965 
Consumer107 — — — 107 
Total Acquired Loans152,807 14,742 5,426 — 172,975 
Total Loans
Commercial and industrial135,798 12,623 894 — 149,315 
Commercial real estate514,276 39,801 12,971 — 567,048 
Commercial real estate construction24,447 1,969 — — 26,416 
Residential mortgage398,163 8,368 1,806 — 408,337 
Home equity lines of credit106,975 672 400 — 108,047 
Consumer13,438 — — — 13,438 
Total Loans$1,193,097 $63,433 $16,071 $— $1,272,601 
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 thousandsNine Months Ended September 30, 2020Nine Months Ended September 30, 2019
Balance at beginning of period$642 $891 
Acquisitions of impaired loans354  
Reclassification from non-accretable differences258 393 
Accretion to loan interest income(495)(607)
Balance at end of period$759 $677 
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, 2020, and December 31, 2019:
 
 Impaired Loans with AllowanceImpaired Loans with
No Allowance
In thousandsRecorded
Investment
Unpaid
Principal
Balance
Related
Allowance
Recorded
Investment
Unpaid
Principal
Balance
SEPTEMBER 30, 2020     
Commercial and industrial$46 $46 $23 $ $ 
Commercial real estate2,747 2,747 213 7,698 8,373 
Commercial real estate construction     
Residential mortgage   101 101 
Home equity lines of credit     
 $2,793 $2,793 $236 $7,799 $8,474 
DECEMBER 31, 2019     
Commercial and industrial$65 $65 $42 $— $— 
Commercial real estate— — — 7,383 7,383 
Commercial real estate construction— — — — — 
Residential mortgage— — — 171 171 
Home equity lines of credit— — — 83 83 
 $65 $65 $42 $7,637 $7,637 
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, 2020 and 2019:
 
 Impaired Loans with
Allowance
Impaired Loans with
No Allowance
In thousandsAverage
Recorded
Investment
Interest
Income
Average
Recorded
Investment
Interest
Income
September 30, 2020    
Commercial and industrial$26 $ $23 $ 
Commercial real estate2,210  6,075 42 
Commercial real estate construction  1,173  
Residential mortgage  101  
Home equity lines of credit  22 3 
 $2,236 $ $7,394 $45 
September 30, 2019    
Commercial and industrial$36 $— $— $— 
Commercial real estate— — 6,163 136 
Commercial real estate construction— — — — 
Residential mortgage— — 430 
Home equity lines of credit— — 47 — 
 $36 $— $6,640 $144 

    
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, 2020 and 2019:
 
 Impaired Loans with
Allowance
Impaired Loans with
No Allowance
In thousandsAverage
Recorded
Investment
Interest
Income
Average
Recorded
Investment
Interest
Income
September 30, 2020    
Commercial and industrial$44 $ $12 $ 
Commercial real estate1,370  6,707 157 
Commercial real estate construction  586  
Residential mortgage  118 7 
Home equity lines of credit  49 3 
 $1,414 $ $7,472 $167 
September 30, 2019    
Commercial and industrial$18 $— $— $— 
Commercial real estate— — 6,435 454 
Commercial real estate construction— — — — 
Residential mortgage— — 484 
Home equity lines of credit— — 23 — 
 $18 $— $6,942 $462 
Schedule of nonaccrual loans by loan portfolio class
The following table presents nonaccrual loans by loan portfolio class as of September 30, 2020, and December 31, 2019, the table below excludes $7.0 million in purchase credit impaired loans, net of unamortized fair value adjustments: 
In thousandsSeptember 30, 2020December 31, 2019
Commercial and industrial$46 $65 
Commercial real estate6,738 3,600 
Commercial real estate construction — 
Residential mortgage101 171 
Home equity lines of credit 83 
 $6,885 $3,919 
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, 2020, and December 31, 2019:
In thousands30–59 Days Past Due60–89 Days
Past Due
>90 Days
Past Due
Total Past
Due
CurrentTotal Loans
Receivable
Loans
Receivable
>90 Days
and
Accruing
September 30, 2020
Originated Loans       
Commercial and industrial$21 $ $1 $22 $296,847 $296,869 $ 
Commercial real estate1,442 143 1,789 3,374 472,679 476,053 18 
Commercial real estate construction    37,126 37,126  
Residential mortgage235 306 1,299 1,840 353,614 355,454 1,180 
Home equity lines of credit196  58 254 83,692 83,946 58 
Consumer83 18  101 12,148 12,249  
Total originated loans1,977 467 3,147 5,591 1,256,106 1,261,697 1,256 
Acquired Loans
Commercial and industrial 177 23 200 47,942 48,142 23 
Commercial real estate286 47  333 277,688 278,021  
Commercial real estate construction    13,241 13,241  
Residential mortgage231 372 399 1,002 72,024 73,026 399 
Home equity lines of credit470  65 535 24,812 25,347 65 
Consumer4   4 1,405 1,409  
Total acquired loans991 596 487 2,074 437,112 439,186 487 
Total Loans
Commercial and industrial21 177 24 222 344,789 345,011 23 
Commercial real estate1,728 190 1,789 3,707 750,367 754,074 18 
Commercial real estate construction    50,367 50,367  
Residential mortgage466 678 1,698 2,842 425,638 428,480 1,579 
Home equity lines of credit666  123 789 108,504 109,293 123 
Consumer87 18  105 13,553 13,658  
Total Loans$2,968 $1,063 $3,634 $7,665 $1,693,218 $1,700,883 $1,743 
    
In thousands30–59 Days Past Due60–89 Days
Past Due
>90 Days
Past Due
Total Past
Due
CurrentTotal Loans
Receivable
Loans
Receivable
>90 Days
and
Accruing
DECEMBER 31, 2019
Originated Loans       
Commercial and industrial$16 $— $$20 $145,736 $145,756 $
Commercial real estate325 2,247 1,286 3,858 448,078 451,936 — 
Commercial real estate construction78 — — 78 24,099 24,177 — 
Residential mortgage1,625 949 1,232 3,806 367,538 371,344 1,061 
Home equity lines of credit141 77 — 218 92,864 93,082 — 
Consumer38 19 65 13,266 13,331 19 
Total originated loans2,223 3,281 2,541 8,045 1,091,581 1,099,626 1,084 
Acquired Loans
Commercial and industrial— 23 — 23 3,536 3,559 — 
Commercial real estate1,063 — — 1,063 114,049 115,112 — 
Commercial real estate construction— — — — 2,239 2,239 — 
Residential mortgage293 257 120 670 36,323 36,993 120 
Home equity lines of credit236 93 15 344 14,621 14,965 15 
Consumer— — — — 107 107 — 
Total acquired loans1,592 373 135 2,100 170,875 172,975 135 
Total Loans
Commercial and industrial16 23 43 149,272 149,315 
Commercial real estate1,388 2,247 1,286 4,921 562,127 567,048 — 
Commercial real estate construction78 — — 78 26,338 26,416 — 
Residential mortgage1,918 1,206 1,352 4,476 403,861 408,337 1,181 
Home equity lines of credit377 170 15 562 107,485 108,047 15 
Consumer38 19 65 13,373 13,438 19 
Total Loans$3,815 $3,654 $2,676 $10,145 $1,262,456 $1,272,601 $1,219 
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 thousandsCommercial
and
Industrial
Commercial
Real Estate
Commercial
Real Estate
Construction
Residential
Mortgage
Home Equity
Lines of
Credit
ConsumerUnallocatedTotal
AS OF AND FOR THE PERIOD ENDED SEPTEMBER 30, 2020        
Allowance for Loan Losses        
Beginning balance – July 1, 2020$2,656 $8,135 $251 $3,074 $661 $661 $2,915 $18,353 
Charge-offs(14)(675)   (63) (752)
Recoveries3    28 18  49 
Provisions (credits)430 2,272 222 504 58 134 (2,070)1,550 
Ending balance – September 30, 2020$3,075 $9,732 $473 $3,578 $747 $750 $845 $19,200 
Beginning balance – January 1, 2020$2,400 $6,693 $298 $2,555 $619 $650 $620 $13,835 
Charge-offs(2,048)(675)   (153) (2,876)
Recoveries78 6   29 28  141 
Provisions2,645 3,708 175 1,023 99 225 225 8,100 
Ending balance – September 30, 2020$3,075 $9,732 $473 $3,578 $747 $750 $845 $19,200 
Ending balance: individually evaluated for impairment
$23 $213 $ $ $ $ $ $236 
Ending balance: collectively evaluated for impairment
$3,052 $9,519 $473 $3,578 $747 $750 $845 $18,964 
Loans Receivable        
Ending balance$345,011 $754,074 $50,367 $428,480 $109,293 $13,658 $ $1,700,883 
Ending balance: individually evaluated for impairment
$46 $10,445 $ $101 $ $ $ $10,592 
Ending balance: collectively evaluated for impairment
$344,965 $743,629 $50,367 $428,379 $109,293 $13,658 $ $1,690,291 
AS OF AND FOR THE PERIOD ENDED SEPTEMBER 30, 2019        
Allowance for Loan Losses        
Beginning balance – July 1, 2019$2,462 $6,412 $262 $2,746 $625 $688 $862 $14,057 
Charge-offs(28)— — (36)(174)(61)— (299)
Recoveries— — — — 16 
Provisions (credits)88 (4)89 (69)159 20 (133)150 
Ending balance – September 30, 2019$2,526 $6,413 $351 $2,641 $610 $654 $729 $13,924 
Beginning balance – January 1, 2019$2,597 $6,208 $203 $2,814 $611 $692 $839 $13,964 
Charge-offs(130)— — (42)(225)(168)— (565)
Recoveries25 — 61 — 100 
Provisions (credits)34 200 148 (132)216 69 (110)425 
Ending balance – September 30, 2019$2,526 $6,413 $351 $2,641 $610 $654 $729 $13,924 
Ending balance: individually evaluated for impairment
$48 $— $— $— $— $— $— $48 
Ending balance: collectively evaluated for impairment
$2,478 $6,413 $351 $2,641 $610 $654 $729 $13,876 
Loans Receivable        
Ending balance$163,718 $557,655 $28,061 $415,277 $109,630 $13,944 $— $1,288,285 
Ending balance: individually evaluated for impairment
$72 $6,578 $— $212 $93 $— $— $6,955 
Ending balance: collectively evaluated for impairment
$163,646 $551,077 $28,061 $415,065 $109,537 $13,944 $— $1,281,330 
In thousandsCommercial
and
Industrial
Commercial
Real Estate
Commercial
Real Estate
Construction
Residential
Mortgage
Home Equity
Lines of
Credit
ConsumerUnallocatedTotal
AS OF DECEMBER 31, 2019       
Allowance for Loan Losses        
Ending balance$2,400 $6,693 $298 $2,555 $619 $650 $620 $13,835 
Ending balance: individually evaluated for impairment
$42 $— $— $— $— $— $— $42 
Ending balance: collectively evaluated for impairment
$2,358 $6,693 $298 $2,555 $619 $650 $620 $13,793 
Loans Receivable        
Ending balance$149,315 $567,048 $26,416 $408,337 $108,047 $13,438 $— $1,272,601 
Ending balance: individually evaluated for impairment
$65 $7,383 $— $171 $83 $— $— $7,702 
Ending balance: collectively evaluated for impairment
$149,250 $559,665 $26,416 $408,166 $107,964 $13,438 $— $1,264,899 
Schedule of expected commercial loan modifications
Details with respect to actual loan modifications are as follows:    
Type of LoansNumber of LoansDeferral PeriodBalancePercentage of Tier 1 Capital
Commercial Purpose46 
Up to 6 months
$63,048,586 24.56 %
Consumer Purpose19 
Up to 6 months
1,796,603 0.70 
65 $64,845,189 
The following table provides information with respect to the Corporation’s Commercial loans by industry at September 30, 2020 that may have suffered, or are expected to suffer, greater losses as a result of COVID-19.
            
Type of LoansNumber of LoansBalancePercentage of Total Loan PortfolioPercentage of Tier 1 Capital
Lessors of Commercial Real Estate14 $20,303,477 1.19 %7.91 %
Lessors of Residential Real Estate18,066 0.00 0.01 
Hospitality Industry (Hotels/Bed & Breakfast)10 27,958,983 1.64 10.89 
Food Services Industry5,680,652 0.33 2.21 
Other17 9,087,408 0.53 3.54 
46 $63,048,586 3.69 %24.56 %