Allowance for Loan and Lease Losses (Tables)
|
6 Months Ended |
Jun. 30, 2017 |
|---|
| Receivables [Abstract] |
|
| Schedule of originated and acquired loan and lease losses by portfolio segment |
The following tables detail activity in the allowance for loan and lease losses segregated by originated and acquired loan and lease portfolios and by portfolio segment for the three and six months ended June 30, 2017 and 2016. Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses in other categories. | | | | | | | | | | | | | | | | | | | | | | | | | Three months ended June 30, 2017 | | |
| | |
| | |
| | |
| (in thousands) | Commercial
and Industrial |
| | Commercial
Real Estate |
| | Residential
Real Estate |
| | Consumer
and Other |
| | Finance
Leases |
| | Total |
| Allowance for originated loans and leases | Beginning balance | $ | 10,273 |
| | $ | 19,114 |
| | $ | 5,386 |
| | $ | 1,142 |
| | $ | 0 |
| | $ | 35,915 |
| | | | | | | | | | | | | Charge-offs | (2 | ) | | 0 |
| | (68 | ) | | (249 | ) | | 0 |
| | (319 | ) | Recoveries | 54 |
| | 218 |
| | 109 |
| | 137 |
| | 0 |
| | 518 |
| Provision (credit) | 517 |
| | (211 | ) | | 334 |
| | 206 |
| | 0 |
| | 846 |
| Ending Balance | $ | 10,842 |
| | $ | 19,121 |
| | $ | 5,761 |
| | $ | 1,236 |
| | $ | 0 |
| | $ | 36,960 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | Three months ended June 30, 2017 | | |
| | |
| | |
| | |
| (in thousands) | Commercial
and Industrial |
| | Commercial
Real Estate |
| | Residential
Real Estate |
| | Consumer
and Other |
| | Finance
Leases |
| | Total |
| Allowance for acquired loans | | |
| | |
| | |
| | |
| | |
| Beginning balance | $ | 0 |
| | $ | 76 |
| | $ | 169 |
| | $ | 6 |
| | $ | 0 |
| | $ | 251 |
| | | | | | | | | | | | | Charge-offs | (65 | ) | | 0 |
| | (152 | ) | | (1 | ) | | 0 |
| | (218 | ) | Recoveries | 0 |
| | 16 |
| | 12 |
| | 6 |
| | 0 |
| | 34 |
| Provision (credit) | 115 |
| | (5 | ) | | 25 |
| | (5 | ) | | 0 |
| | 130 |
| Ending Balance | $ | 50 |
| | $ | 87 |
| | $ | 54 |
| | $ | 6 |
| | $ | 0 |
| | $ | 197 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | Three months ended June 30, 2016 | | |
| | |
| | |
| | |
| (in thousands) | Commercial
and Industrial |
| | Commercial
Real Estate |
| | Residential
Real Estate |
| | Consumer
and Other |
| | Finance
Leases |
| | Total |
| Allowance for originated loans and leases | | |
| | |
| | |
| | |
| | |
| Beginning balance | $ | 9,291 |
| | $ | 17,108 |
| | $ | 4,275 |
| | $ | 1,307 |
| | $ | 0 |
| | $ | 31,981 |
| | | | | | | | | | | | | Charge-offs | (337 | ) | | (12 | ) | | 0 |
| | (115 | ) | | 0 |
| | (464 | ) | Recoveries | 89 |
| | 210 |
| | 15 |
| | 159 |
| | 0 |
| | 473 |
| Provision (credit) | (106 | ) | | 923 |
| | 196 |
| | (35 | ) | | 0 |
| | 978 |
| Ending Balance | $ | 8,937 |
| | $ | 18,229 |
| | $ | 4,486 |
| | $ | 1,316 |
| | $ | 0 |
| | $ | 32,968 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | Three months ended June 30, 2016 | | |
| | |
| | |
| | |
| (in thousands) | Commercial
and Industrial |
| | Commercial
Real Estate |
| | Residential
Real Estate |
| | Consumer
and Other |
| | Covered
Loans |
| | Total |
| Allowance for acquired loans | | |
| | |
| | |
| | |
| | |
| Beginning balance | $ | 433 |
| | $ | 33 |
| | $ | 59 |
| | $ | 24 |
| | $ | 0 |
| | $ | 549 |
| | | | | | | | | | | | | Charge-offs | (324 | ) | | (182 | ) | | 0 |
| | 0 |
| | 0 |
| | (506 | ) | Recoveries | 0 |
| | 114 |
| | 0 |
| | 0 |
| | 0 |
| | 114 |
| Provision (credit) | (62 | ) | | 100 |
| | (36 | ) | | (2 | ) | | 0 |
| | 0 |
| Ending Balance | $ | 47 |
| | $ | 65 |
| | $ | 23 |
| | $ | 22 |
| | $ | 0 |
| | $ | 157 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | Six months ended June 30, 2017 | | |
| | |
| | |
| | |
| (in thousands) | Commercial
and Industrial |
| | Commercial
Real Estate |
| | Residential
Real Estate |
| | Consumer
and Other |
| | Finance
Leases |
| | Total |
| Allowance for originated loans and leases | | |
| | |
| | |
| | |
| | |
| Beginning balance | $ | 9,389 |
| | $ | 19,836 |
| | $ | 5,149 |
| | $ | 1,224 |
| | $ | 0 |
| | $ | 35,598 |
| | | | | | | | | | | | | Charge-offs | (77 | ) | | (21 | ) | | (441 | ) | | (530 | ) | | 0 |
| | (1,069 | ) | Recoveries | 130 |
| | 452 |
| | 136 |
| | 265 |
| | 0 |
| | 983 |
| Provision (credit) | 1,400 |
| | (1,146 | ) | | 917 |
| | 277 |
| | 0 |
| | 1,448 |
| Ending Balance | $ | 10,842 |
| | $ | 19,121 |
| | $ | 5,761 |
| | $ | 1,236 |
| | $ | 0 |
| | $ | 36,960 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | Six months ended June 30, 2017 | | |
| | |
| | |
| | |
| (in thousands) | Commercial
and Industrial |
| | Commercial
Real Estate |
| | Residential
Real Estate |
| | Consumer
and Other |
| | Covered
Loans |
| | Total |
| Allowance for acquired loans | Beginning balance | $ | 0 |
| | $ | 97 |
| | $ | 54 |
| | $ | 6 |
| | $ | 0 |
| | $ | 157 |
| | | | | | | | | | | | | Charge-offs | (74 | ) | | (73 | ) | | (152 | ) | | (1 | ) | | 0 |
| | (300 | ) | Recoveries | 0 |
| | 25 |
| | 12 |
| | 6 |
| | 0 |
| | 43 |
| Provision (credit) | 124 |
| | 38 |
| | 140 |
| | (5 | ) | | 0 |
| | 297 |
| Ending Balance | $ | 50 |
| | $ | 87 |
| | $ | 54 |
| | $ | 6 |
| | $ | 0 |
| | $ | 197 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | Six months ended June 30, 2016 | | |
| | |
| | |
| | |
| (in thousands) | Commercial
and Industrial |
| | Commercial
Real Estate |
| | Residential
Real Estate |
| | Consumer
and Other |
| | Finance
Leases |
| | Total |
| Allowance for originated loans and leases | | |
| | |
| | |
| | |
| | |
| Beginning balance | $ | 10,495 |
| | $ | 15,479 |
| | $ | 4,070 |
| | $ | 1,268 |
| | $ | 0 |
| | $ | 31,312 |
| | | | | | | | | | | | | Charge-offs | (451 | ) | | (12 | ) | | (201 | ) | | (361 | ) | | 0 |
| | (1,025 | ) | Recoveries | 107 |
| | 420 |
| | 32 |
| | 272 |
| | 0 |
| | 831 |
| Provision (credit) | (1,214 | ) | | 2,342 |
| | 585 |
| | 137 |
| | 0 |
| | 1,850 |
| Ending Balance | $ | 8,937 |
| | $ | 18,229 |
| | $ | 4,486 |
| | $ | 1,316 |
| | $ | 0 |
| | $ | 32,968 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | Six months ended June 30, 2016 | | |
| | |
| | |
| | |
| (in thousands) | Commercial
and Industrial |
| | Commercial
Real Estate |
| | Residential
Real Estate |
| | Consumer
and Other |
| | Covered
Loans |
| | Total |
| Allowance for acquired loans | | |
| | |
| | |
| | |
| | |
| Beginning balance | $ | 433 |
| | $ | 61 |
| | $ | 198 |
| | $ | 0 |
| | $ | 0 |
| | $ | 692 |
| | | | | | | | | | | | | Charge-offs | (387 | ) | | (182 | ) | | (16 | ) | | (93 | ) | | 0 |
| | (678 | ) | Recoveries | 0 |
| | 160 |
| | 0 |
| | 0 |
| | 0 |
| | 160 |
| Provision (credit) | 1 |
| | 26 |
| | (159 | ) | | 115 |
| | 0 |
| | (17 | ) | Ending Balance | $ | 47 |
| | $ | 65 |
| | $ | 23 |
| | $ | 22 |
| | $ | 0 |
| | $ | 157 |
|
|
| Schedule of the allowance for loan and lease losses based on impairment methodology |
At June 30, 2017 and December 31, 2016, the allocation of the allowance for loan and lease losses summarized on the basis of the Company’s impairment methodology was as follows: | | | | | | | | | | | | | | | | | | | | | | | | | (in thousands) | Commercial
and Industrial |
| | Commercial
Real Estate |
| | Residential
Real Estate |
| | Consumer
and Other |
| | Finance
Leases |
| | Total |
| Allowance for originated loans and leases | | |
| | |
| June 30, 2017 | | |
| | |
| | |
| | |
| | |
| Individually evaluated for impairment | $ | 293 |
| | $ | 0 |
| | $ | 0 |
| | $ | 0 |
| | $ | 0 |
| | $ | 293 |
| Collectively evaluated for impairment | 10,549 |
| | 19,121 |
| | 5,761 |
| | 1,236 |
| | 0 |
| | 36,667 |
| Ending balance | $ | 10,842 |
| | $ | 19,121 |
| | $ | 5,761 |
| | $ | 1,236 |
| | $ | 0 |
| | $ | 36,960 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | (in thousands) | Commercial
and Industrial |
| | Commercial Real Estate |
| | Residential Real Estate |
| | Consumer
and Other |
| | Covered Loans |
| | Total |
| Allowance for acquired loans | |
| | |
| | |
| | |
| | |
| | |
| June 30, 2017 | |
| | |
| | |
| | |
| | |
| | |
| Individually evaluated for impairment | $ | 50 |
| | $ | 75 |
| | $ | 0 |
| | $ | 0 |
| | $ | 0 |
| | $ | 125 |
| Collectively evaluated for impairment | 0 |
| | 12 |
| | 54 |
| | 6 |
| | 0 |
| | 72 |
| Ending balance | $ | 50 |
| | $ | 87 |
| | $ | 54 |
| | $ | 6 |
| | $ | 0 |
| | $ | 197 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | (in thousands) | Commercial and Industrial |
| | Commercial Real Estate |
| | Residential Real Estate |
| | Consumer
and Other |
| | Finance Leases |
| | Total |
| Allowance for originated loans and leases | | |
| | |
| | |
| | |
| | |
| December 31, 2016 | |
| | |
| | |
| | |
| | |
| | |
| Individually evaluated for impairment | $ | 95 |
| | $ | 322 |
| | $ | 0 |
| | $ | 0 |
| | $ | 0 |
| | $ | 417 |
| Collectively evaluated for impairment | 9,294 |
| | 19,514 |
| | 5,149 |
| | 1,224 |
| | 0 |
| | 35,181 |
| Ending balance | $ | 9,389 |
| | $ | 19,836 |
| | $ | 5,149 |
| | $ | 1,224 |
| | $ | 0 |
| | $ | 35,598 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | (in thousands) | Commercial and Industrial |
| | Commercial Real Estate |
| | Residential Real Estate |
| | Consumer
and Other |
| | Covered Loans |
| | Total |
| Allowance for acquired loans | |
| | |
| | |
| | |
| | |
| | |
| December 31, 2016 | |
| | |
| | |
| | |
| | |
| | |
| Individually evaluated for impairment | $ | 0 |
| | $ | 76 |
| | $ | 0 |
| | $ | 0 |
| | $ | 0 |
| | $ | 76 |
| Collectively evaluated for impairment | 0 |
| | 21 |
| | 54 |
| | 6 |
| | 0 |
| | 81 |
| Ending balance | $ | 0 |
| | $ | 97 |
| | $ | 54 |
| | $ | 6 |
| | $ | 0 |
| | $ | 157 |
|
|
| Schedule of recorded investment in loans and leases impairment methodology |
The recorded investment in loans and leases summarized on the basis of the Company’s impairment methodology as of June 30, 2017 and December 31, 2016 was as follows: | | | | | | | | | | | | | | | | | | | | | | | | | (in thousands) | Commercial and Industrial |
| | Commercial Real Estate |
| | Residential Real Estate |
| | Consumer
and Other |
| | Finance Leases |
| | Total |
| Originated loans and leases | |
| | |
| | |
| | |
| | |
| | |
| June 30, 2017 | |
| | |
| | |
| | |
| | |
| | |
| Individually evaluated for impairment | $ | 1,583 |
| | $ | 6,523 |
| | $ | 3,700 |
| | $ | 0 |
| | $ | 0 |
| | $ | 11,806 |
| Collectively evaluated for impairment | 1,065,325 |
| | 1,713,139 |
| | 1,209,109 |
| | 59,362 |
| | 15,931 |
| | 4,062,866 |
| Total | $ | 1,066,908 |
| | $ | 1,719,662 |
| | $ | 1,212,809 |
| | $ | 59,362 |
| | $ | 15,931 |
| | $ | 4,074,672 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | (in thousands) | Commercial and Industrial |
| | Commercial Real Estate |
| | Residential Real Estate |
| | Consumer
and Other |
| | Covered Loans |
| | Total |
| Acquired loans | |
| | |
| | |
| | |
| | |
| | |
| June 30, 2017 | |
| | |
| | |
| | |
| | |
| | |
| Individually evaluated for impairment | $ | 102 |
| | $ | 1,454 |
| | $ | 1,514 |
| | $ | 0 |
| | $ | 0 |
| | $ | 3,070 |
| Loans acquired with deteriorated credit quality | 228 |
| | 9,450 |
| | 6,919 |
| | 0 |
| | 0 |
| | 16,597 |
| Collectively evaluated for impairment | 60,804 |
| | 217,651 |
| | 48,823 |
| | 896 |
| | 0 |
| | 328,174 |
| Total | $ | 61,134 |
| | $ | 228,555 |
| | $ | 57,256 |
| | $ | 896 |
| | $ | 0 |
| | $ | 347,841 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | (in thousands) | Commercial and Industrial |
| | Commercial Real Estate |
| | Residential Real Estate |
| | Consumer
and Other |
| | Finance Leases |
| | Total |
| Originated loans and leases | |
| | |
| | |
| | |
| | |
| | |
| December 31, 2016 | |
| | |
| | |
| | |
| | |
| | |
| Individually evaluated for impairment | $ | 635 |
| | $ | 8,812 |
| | $ | 3,507 |
| | $ | 0 |
| | $ | 0 |
| | $ | 12,954 |
| Collectively evaluated for impairment | 964,667 |
| | 1,661,221 |
| | 1,153,148 |
| | 59,228 |
| | 16,650 |
| | 3,854,914 |
| Total | $ | 965,302 |
| | $ | 1,670,033 |
| | $ | 1,156,655 |
| | $ | 59,228 |
| | $ | 16,650 |
| | $ | 3,867,868 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | (in thousands) | Commercial and Industrial |
| | Commercial Real Estate |
| | Residential Real Estate |
| | Consumer
and Other |
| | Covered Loans |
| | Total |
| Acquired loans | |
| | |
| | |
| | |
| | |
| | |
| December 31, 2016 | |
| | |
| | |
| | |
| | |
| | |
| Individually evaluated for impairment | $ | 172 |
| | $ | 4,081 |
| | $ | 1,372 |
| | $ | 0 |
| | $ | 0 |
| | $ | 5,625 |
| Loans acquired with deteriorated credit quality | 448 |
| | 14,368 |
| | 7,701 |
| | 0 |
| | 0 |
| | 22,517 |
| Collectively evaluated for impairment | 78,697 |
| | 232,359 |
| | 54,087 |
| | 826 |
| | 0 |
| | 365,969 |
| Total | $ | 79,317 |
| | $ | 250,808 |
| | $ | 63,160 |
| | $ | 826 |
| | $ | 0 |
| | $ | 394,111 |
|
|
| Schedule of recorded investments in impaired loans |
The following tables present information on loans modified in troubled debt restructuring during the periods indicated. | | | | | | | | | | | | | | | | | | | June 30, 2017 | Three Months Ended | | | | | | | | Defaulted TDRs2 | (in thousands) | Number of Loans | | Pre-Modification Outstanding Recorded Investment | | Post-Modification Outstanding Recorded Investment | | Number of Loans | | Post-Modification Outstanding Recorded Investment | Residential real estate | |
| | |
| | |
| | |
| | |
| Home equity1 | 1 |
| | 89 |
| | 89 |
| | 0 |
| | 0 |
| Total | 1 |
| | $ | 89 |
| | $ | 89 |
| | 0 |
| | $ | 0 |
|
1 Represents the following concessions: extension of term and reduction of rate. 2 TDRs that defaulted during the three months ended June 30, 2017 that were restructured in the prior twelve months. | | | | | | | | | | | | | | | | | | | June 30, 2016 | Three Months Ended | | | | | | | | Defaulted TDRs2 | (in thousands) | Number of Loans | | Pre-Modification Outstanding Recorded Investment | | Post-Modification Outstanding Recorded Investment | | Number of Loans | | Post-Modification Outstanding Recorded Investment | Residential real estate | |
| | |
| | |
| | |
| | |
| Home equity1 | 2 |
| | 613 |
| | 613 |
| | 0 |
| | 0 |
| Total | 2 |
| | $ | 613 |
| | $ | 613 |
| | 0 |
| | $ | 0 |
|
1 Represents the following concessions: extension of term and reduction of rate. 2 TDRs that defaulted during the three months ended June 30, 2016 that had been restructured in the prior twelve months. | | | | | | | | | | | | | | | | | | | June 30, 2017 | Six Months Ended | | |
| | |
| | |
| | Defaulted TDRs2 | (in thousands) | Number of
Loans | | Pre-
Modification
Outstanding
Recorded
Investment | | Post-
Modification
Outstanding
Recorded
Investment | | Number of
Loans | | Post-
Modification
Outstanding
Recorded
Investment | Residential real estate | |
| | |
| | |
| | |
| | |
| Home equity1 | 2 |
| | 162 |
| | 162 |
| | 1 |
| | 55 |
| Total | 2 |
| | $ | 162 |
| | $ | 162 |
| | 1 |
| | $ | 55 |
|
1 Represents the following concessions: extension of term and reduction of rate. 2 TDRs that defaulted during the six months ended June 30, 2017 that had been restructured in the prior twelve months. | | | | | | | | | | | | | | | | | | | June 30, 2016 | Six Months Ended | | |
| | |
| | |
| | Defaulted TDRs3 | (in thousands) | Number of
Loans | | Pre-
Modification
Outstanding
Recorded
Investment | | Post-
Modification
Outstanding
Recorded
Investment | | Number of
Loans | | Post-
Modification
Outstanding
Recorded
Investment | Commercial and industrial | |
| | |
| | |
| | |
| | |
| Commercial and industrial other1 | 2 |
| | $ | 1,115 |
| | $ | 1,115 |
| | 0 |
| | $ | 0 |
| Residential real estate | |
| | |
| | |
| | |
| | |
| Home equity2 | 5 |
| | 782 |
| | 782 |
| | 0 |
| | 0 |
| Total | 7 |
| | $ | 1,897 |
| | $ | 1,897 |
| | 0 |
| | $ | 0 |
|
1 Represents the following concessions: extension of term and reduction of rate. 2 Represents the following concessions: extension of term and reduction of rate. 3 TDRs that defaulted during the six months ended June 30, 2016 that had been restructured in the prior twelve months. Impaired loans are as follows: | | | | | | | | | | | | | | | | | | | | | | | | | | 6/30/2017 | | 12/31/2016 | (in thousands) | Recorded Investment | | Unpaid Principal Balance | | Related Allowance | | Recorded Investment | | Unpaid Principal Balance | | Related Allowance | Originated loans and leases with no related allowance | | |
| | |
| | |
| | |
| | | | | | | | | | | | | Commercial and industrial | |
| | |
| | |
| | |
| | |
| | |
| Commercial and industrial other | $ | 375 |
| | $ | 399 |
| | $ | 0 |
| | $ | 276 |
| | $ | 370 |
| | $ | 0 |
| Commercial real estate | |
| | |
| | |
| | |
| | |
| | |
| Commercial real estate other | 6,523 |
| | 7,048 |
| | 0 |
| | 6,979 |
| | 7,263 |
| | 0 |
| Residential real estate | |
| | |
| | |
| | |
| | |
| | |
| Home equity | 3,700 |
| | 3,847 |
| | 0 |
| | 3,507 |
| | 3,535 |
| | 0 |
| Subtotal | $ | 10,598 |
| | $ | 11,294 |
| | $ | 0 |
| | $ | 10,762 |
| | $ | 11,168 |
| | $ | 0 |
| | | | | | | | | | | | | Originated loans and leases with related allowance | | | | | | | | | | | | | Commercial and industrial | |
| | |
| | |
| | |
| | |
| | |
| Commercial and industrial other | 1,208 |
| | 1,208 |
| | 293 |
| | 359 |
| | 276 |
| | 95 |
| Commercial real estate | |
| | |
| | |
| | |
| | |
| | |
| Commercial real estate other | 0 |
| | 0 |
| | 0 |
| | 1,833 |
| | 2,042 |
| | 322 |
| Subtotal | $ | 1,208 |
| | $ | 1,208 |
| | $ | 293 |
| | $ | 2,192 |
| | $ | 2,318 |
| | $ | 417 |
| Total | $ | 11,806 |
| | $ | 12,502 |
| | $ | 293 |
| | $ | 12,954 |
| | $ | 13,486 |
| | $ | 417 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 6/30/2017 | | 12/31/2016 | (in thousands) | Recorded Investment | | Unpaid Principal Balance | | Related Allowance | | Recorded Investment | | Unpaid Principal Balance | | Related Allowance | Acquired loans and leases with no related allowance | | | | | | | | | | | | | Commercial and industrial | |
| | |
| | |
| | |
| | |
| | |
| Commercial and industrial other | $ | 2 |
| | $ | 2 |
| | $ | 0 |
| | $ | 172 |
| | $ | 472 |
| | $ | 0 |
| Commercial real estate | |
| | |
| | |
| | |
| | |
| | |
| Commercial real estate other | 1,187 |
| | 1,369 |
| | 0 |
| | 4,003 |
| | 4,386 |
| | 0 |
| Residential real estate | |
| | |
| | |
| | |
| | |
| | |
| Home equity | 1,514 |
| | 1,453 |
| | 0 |
| | 1,372 |
| | 1,372 |
| | 0 |
| Subtotal | $ | 2,703 |
| | $ | 2,824 |
| | $ | 0 |
| | $ | 5,547 |
| | $ | 6,230 |
| | $ | 0 |
| | | | | | | | | | | | | Acquired loans and leases with related allowance | | | | | | | | | | | | | Commercial and industrial | |
| | |
| | |
| | |
| | |
| | |
| Commercial and industrial other | 100 |
| | 100 |
| | 50 |
| | 0 |
| | 0 |
| | 0 |
| Commercial real estate | |
| | |
| | |
| | |
| | |
| | |
| Commercial real estate other | 267 |
| | 267 |
| | 75 |
| | 78 |
| | 78 |
| | 76 |
| Subtotal | $ | 367 |
| | $ | 367 |
| | $ | 125 |
| | $ | 78 |
| | $ | 78 |
| | $ | 76 |
| Total | $ | 3,070 |
| | $ | 3,191 |
| | $ | 125 |
| | $ | 5,625 |
| | $ | 6,308 |
| | $ | 76 |
|
The average recorded investment and interest income recognized on impaired loans for the three months ended June 30, 2017 and 2016 was as follows: | | | | | | | | | | | | | | | | | | Three Months Ended 06/30/2017 | | Three Months Ended 06/30/16 | (in thousands) | Average Recorded Investment | | Interest Income Recognized | | Average Recorded Investment | | Interest Income Recognized | Originated loans and leases with no related allowance | |
| | |
| | |
| | |
| Commercial and industrial | |
| | |
| | |
| | |
| Commercial and industrial other | 301 |
| | 0 |
| | 382 |
| | 0 |
| Commercial real estate | |
| | |
| | |
| | |
| Commercial real estate other | 7,614 |
| | 0 |
| | 6,445 |
| | 0 |
| Residential real estate | |
| | |
| | |
| | |
| Home equity | 3,628 |
| | 0 |
| | 2,544 |
| | 0 |
| Subtotal | $ | 11,543 |
| | $ | 0 |
| | $ | 9,371 |
| | $ | 0 |
| | | | | | | | | Originated loans and leases with related allowance | |
| | |
| | |
| | |
| | | | | | | | | Commercial and industrial | |
| | |
| | |
| | |
| Commercial and industrial other | 612 |
| | 0 |
| | 34 |
| | 0 |
| Commercial real estate | |
| | |
| | |
| | |
| Commercial real estate other | 0 |
| | 0 |
| | 767 |
| | 0 |
| Subtotal | $ | 612 |
| | $ | 0 |
| | $ | 801 |
| | $ | 0 |
| Total | $ | 12,155 |
| | $ | 0 |
| | $ | 10,172 |
| | $ | 0 |
|
| | | | | | | | | | | | | | | | | | Three Months Ended 06/30/2017 | | Three Months Ended 06/30/2016 | (in thousands) | Average Recorded Investment | | Interest Income Recognized | | Average Recorded Investment | | Interest Income Recognized | Acquired loans and leases with no related allowance | |
| | |
| | |
| | |
| Commercial and industrial | |
| | |
| | |
| | |
| Commercial and industrial other | 83 |
| | 0 |
| | 289 |
| | 0 |
| Commercial real estate | |
| | |
| | |
| | |
| Construction | 0 |
| | 0 |
| | 304 |
| | 0 |
| Commercial real estate other | 1,299 |
| | 0 |
| | 4,292 |
| | 0 |
| Residential real estate | |
| | |
| | |
| | |
| Home equity | 1,443 |
| | 0 |
| | 997 |
| | 0 |
| Subtotal | $ | 2,825 |
| | $ | 0 |
| | $ | 5,882 |
| | $ | 0 |
| | | | | | | | | Acquired loans and leases with related allowance | |
| | |
| | |
| | |
| | | | | | | | | Commercial and industrial | |
| | |
| | |
| | |
| Commercial and industrial other | 50 |
| | 0 |
| | 23 |
| | 0 |
| Commercial real estate | |
| | |
| | |
| | |
| Commercial real estate other | 267 |
| | 0 |
| | 31 |
| | 0 |
| Subtotal | $ | 317 |
| | $ | 0 |
| | $ | 54 |
| | $ | 0 |
| Total | $ | 3,142 |
| | $ | 0 |
| | $ | 5,936 |
| | $ | 0 |
|
The average recorded investment and interest income recognized on impaired loans for the six months ended June 30, 2017 and 2016 was as follows:
| | | | | | | | | | | | | | | | | | Six Months Ended 06/30/17 | | Six Months Ended 06/30/16 | (in thousands) | Average Recorded Investment | | Interest Income Recognized | | Average Recorded Investment | | Interest Income Recognized | Originated loans and leases with no related allowance | |
| | |
| | |
| | |
| | | | | | | | | Commercial and industrial | |
| | |
| | |
| | |
| Commercial and industrial other | 334 |
| | 0 |
| | 572 |
| | 0 |
| Commercial real estate | |
| | |
| | |
| | |
| Commercial real estate other | 8,031 |
| | 0 |
| | 6,022 |
| | 0 |
| Residential real estate | |
| | |
| | |
| | |
| Home equity | 3,485 |
| | 0 |
| | 2,452 |
| | 0 |
| Subtotal | $ | 11,850 |
| | $ | 0 |
| | $ | 9,046 |
| | $ | 0 |
| | | | | | | | | Originated loans and leases with related allowance | |
| | |
| | |
| | |
| | | | | | | | | Commercial and industrial | |
| | |
| | |
| | |
| Commercial and industrial other | 340 |
| | 0 |
| | 46 |
| | 0 |
| Commercial real estate | |
| | |
| | |
| | |
| Commercial real estate other | 0 |
| | 0 |
| | 607 |
| | 0 |
| Subtotal | $ | 340 |
| | $ | 0 |
| | $ | 653 |
| | $ | 0 |
| Total | $ | 12,190 |
| | $ | 0 |
| | $ | 9,699 |
| | $ | 0 |
|
| | | | | | | | | | | | | | | | | | Six Months Ended 06/30/17 | | Six Months Ended 06/30/16 | (in thousands) | Average Recorded Investment | | Interest Income Recognized | | Average Recorded Investment | | Interest Income Recognized | Acquired loans and leases with no related allowance | |
| | |
| | |
| | |
| | | | | | | | | Commercial and industrial | |
| | |
| | |
| | |
| Commercial and industrial other | 66 |
| | 0 |
| | 408 |
| | 0 |
| Commercial real estate | |
| | |
| | |
| | |
| Construction | 51 |
| | 0 |
| | 322 |
| | 0 |
| Commercial real estate other | 2,774 |
| | 0 |
| | 4,447 |
| | 0 |
| Residential real estate | |
| | |
| | |
| | |
| Home equity | 1,694 |
| | 0 |
| | 1,260 |
| | 0 |
| Subtotal | $ | 4,585 |
| | $ | 0 |
| | $ | 6,437 |
| | $ | 0 |
| | | | | | | | | Acquired loans and leases with related allowance | |
| | |
| | |
| | |
| | | | | | | | | Commercial and industrial | |
| | |
| | |
| | |
| Commercial and industrial other | 20 |
| | 0 |
| | 16 |
| | 0 |
| Commercial real estate | |
| | |
| | |
| | |
| Commercial real estate other | 267 |
| | 0 |
| | 31 |
| | 0 |
| Subtotal | $ | 287 |
| | $ | 0 |
| | $ | 47 |
| | $ | 0 |
| Total | $ | 4,872 |
| | $ | 0 |
| | $ | 6,484 |
| | $ | 0 |
|
|
| Schedule of credit quality indicators on loans by class of commercial and industrial loans and commercial real estate loans |
The following tables present credit quality indicators (internal risk grade) by class of commercial and industrial loans and commercial real estate loans as of June 30, 2017 and December 31, 2016. | | | | | | | | | | | | | | | | | | | | | | | | | June 30, 2017 | | | | | | | | | | | | | Commercial and Industrial | | Commercial and Industrial | | CommercialReal Estate | | CommercialReal Estate | | CommercialReal Estate | | | (in thousands) | Other | | Agriculture | | Other | | Agriculture | | Construction | | Total |
| Originated Loans and Leases | |
| | |
| | |
| | |
| | |
| | |
| Internal risk grade: | |
| | |
| | |
| | |
| | |
| | |
| Pass | $ | 965,156 |
| | $ | 78,390 |
| | $ | 1,477,335 |
| | $ | 112,035 |
| | $ | 95,634 |
| | $ | 2,728,550 |
| Special Mention | 7,545 |
| | 10,570 |
| | 11,765 |
| | 8,608 |
| | 0 |
| | 38,488 |
| Substandard | 5,190 |
| | 57 |
| | 14,285 |
| | 0 |
| | 0 |
| | 19,532 |
| Total | $ | 977,891 |
| | $ | 89,017 |
| | $ | 1,503,385 |
| | $ | 120,643 |
| | $ | 95,634 |
| | $ | 2,786,570 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | June 30, 2017 | | | | | | | | | | | | | Commercial and Industrial | | Commercial and Industrial | | Commercial Real Estate | | Commercial Real Estate | | Commercial Real Estate | | | (in thousands) | Other | | Agriculture | | Other | | Agriculture | | Construction | | Total |
| Acquired Loans and Leases | |
| | |
| | |
| | |
| | |
| | |
| Internal risk grade: | |
| | |
| | |
| | |
| | |
| | |
| Pass | $ | 60,019 |
| | $ | 0 |
| | $ | 218,544 |
| | $ | 257 |
| | $ | 1,526 |
| | $ | 280,346 |
| Special Mention | 0 |
| | 0 |
| | 547 |
| | 0 |
| | 0 |
| | 547 |
| Substandard | 1,115 |
| | 0 |
| | 7,681 |
| | 0 |
| | 0 |
| | 8,796 |
| Total | $ | 61,134 |
| | $ | 0 |
| | $ | 226,772 |
| | $ | 257 |
| | $ | 1,526 |
| | $ | 289,689 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | December 31, 2016 | | | | | | | | | | | | | Commercial and Industrial | | Commercial and Industrial | | Commercial Real Estate | | Commercial Real Estate | | Commercial Real Estate | | | (in thousands) | Other | | Agriculture | | Other | | Agriculture | | Construction | | Total |
| Originated Loans and Leases | Internal risk grade: | |
| | |
| | |
| | |
| | |
| | |
| Pass | $ | 836,788 |
| | $ | 117,135 |
| | $ | 1,403,370 |
| | $ | 101,407 |
| | $ | 135,834 |
| | $ | 2,594,534 |
| Special Mention | 7,218 |
| | 755 |
| | 11,939 |
| | 573 |
| | 0 |
| | 20,485 |
| Substandard | 3,049 |
| | 357 |
| | 16,381 |
| | 529 |
| | 0 |
| | 20,316 |
| Total | $ | 847,055 |
| | $ | 118,247 |
| | $ | 1,431,690 |
| | $ | 102,509 |
| | $ | 135,834 |
| | $ | 2,635,335 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | December 31, 2016 | | | | | | | | | | | | | Commercial and Industrial | | Commercial and Industrial | | Commercial Real Estate | | Commercial Real Estate | | Commercial Real Estate | | | (in thousands) | Other | | Agriculture | | Other | | Agriculture | | Construction | | Total |
| Acquired Loans and Leases | Internal risk grade: | |
| | |
| | |
| | |
| | |
| | |
| Pass | $ | 77,921 |
| | $ | 0 |
| | $ | 229,334 |
| | $ | 267 |
| | $ | 8,936 |
| | $ | 316,458 |
| Special Mention | 0 |
| | 0 |
| | 526 |
| | 0 |
| | 0 |
| | 526 |
| Substandard | 1,396 |
| | 0 |
| | 11,745 |
| | 0 |
| | 0 |
| | 13,141 |
| Total | $ | 79,317 |
| | $ | 0 |
| | $ | 241,605 |
| | $ | 267 |
| | $ | 8,936 |
| | $ | 330,125 |
|
|
| Schedule of credit quality indicators by class of residential real estate and consumer loans |
The following tables present credit quality indicators by class of residential real estate loans and by class of consumer loans. Nonperforming loans include nonaccrual, impaired, and loans 90 days past due and accruing interest. All other loans are considered performing as of June 30, 2017 and December 31, 2016. For purposes of this footnote, acquired loans that were recorded at fair value at the acquisition date and are 90 days or greater past due are considered performing. | | | | | | | | | | | | | | | | | | | | | June 30, 2017 | | | | | | | | | | (in thousands) | Residential
Home Equity | | Residential
Mortgages | | Consumer
Indirect | | Consumer
Other | | Total | Originated Loans and Leases | |
| | |
| | |
| | |
| | |
| Performing | $ | 209,916 |
| | $ | 995,465 |
| | $ | 12,828 |
| | $ | 46,274 |
| | $ | 1,264,483 |
| Nonperforming | 1,263 |
| | 6,165 |
| | 260 |
| | 0 |
| | 7,688 |
| Total | $ | 211,179 |
| | $ | 1,001,630 |
| | $ | 13,088 |
| | $ | 46,274 |
| | $ | 1,272,171 |
|
| | | | | | | | | | | | | | | | | | | | | June 30, 2017 | | | | | | | | | | (in thousands) | Residential
Home Equity | | Residential
Mortgages | | Consumer
Indirect | | Consumer
Other | | Total | Acquired Loans and Leases | |
| | |
| | |
| | |
| | |
| Performing | $ | 32,799 |
| | $ | 22,526 |
| | $ | 0 |
| | $ | 896 |
| | $ | 56,221 |
| Nonperforming | 731 |
| | 1,200 |
| | 0 |
| | 0 |
| | 1,931 |
| Total | $ | 33,530 |
| | $ | 23,726 |
| | $ | 0 |
| | $ | 896 |
| | $ | 58,152 |
|
| | | | | | | | | | | | | | | | | | | | | December 31, 2016 | (in thousands) | Residential
Home Equity | | Residential
Mortgages | | Consumer
Indirect | | Consumer
Other | | Total | Originated Loans and Leases | |
| | |
| | |
| | |
| | |
| Performing | $ | 207,261 |
| | $ | 941,936 |
| | $ | 14,669 |
| | $ | 44,393 |
| | $ | 1,208,259 |
| Nonperforming | 2,016 |
| | 5,442 |
| | 166 |
| | 0 |
| | 7,624 |
| Total | $ | 209,277 |
| | $ | 947,378 |
| | $ | 14,835 |
| | $ | 44,393 |
| | $ | 1,215,883 |
|
| | | | | | | | | | | | | | | | | | | | | December 31, 2016 | (in thousands) | Residential
Home Equity | | Residential
Mortgages | | Consumer
Indirect | | Consumer
Other | | Total | Acquired Loans and Leases | |
| | |
| | |
| | |
| | |
| Performing | $ | 37,074 |
| | $ | 24,483 |
| | $ | 0 |
| | $ | 826 |
| | $ | 62,383 |
| Nonperforming | 663 |
| | 940 |
| | 0 |
| | 0 |
| | 1,603 |
| Total | $ | 37,737 |
| | $ | 25,423 |
| | $ | 0 |
| | $ | 826 |
| | $ | 63,986 |
|
|