Allowance For Loan Losses (Tables)

9 Months Ended

Sep. 30, 2015

Schedule Of Allowance For Loan Loss By Portfolio Segment

The following table summarizes the activity in the allowance for loan loss, by portfolio segment, for the nine months ended September 30, 2015 and 2014 (in thousands). The following table also presents the balance in the allowance for loan loss disaggregated on the basis of the Company’s impairment measurement method and the related recorded investment in loans, by portfolio segment, as of September 30, 2015 and December 31, 2014 (in thousands).



	Commercial &			Commercial			Residential									DDA
	Industrial			Real Estate			Real Estate			Home equity			Consumer			Overdrafts			Total
Nine months ended September 30, 2015
Allowance for loan loss
Beginning balance	$	1,582		$	8,921		$	7,208		$	1,495		$	85		$	859		$	20,150
Charge-offs	(1,903		)	(277		)	(758		)	(236		)	(171		)	(1,038		)	(4,383		)
Recoveries	72			49			130			—			154			594			999
Provision for acquired loans	521			—			—			—			—			—			521
Provision	2,509			(203		)	681			249			28			390			3,654
Ending balance	$	2,781		$	8,490		$	7,261		$	1,508		$	96		$	805		$	20,941

Nine months ended September 30, 2014
Allowance for loan loss
Beginning balance	$	1,139		$	10,775		$	6,057		$	1,672		$	77		$	855		$	20,575
Charge-offs	(330		)	(1,665		)	(1,348		)	(288		)	(171		)	(1,052		)	(4,854		)
Recoveries	85			94			91			—			172			654			1,096
Provision for acquired loans	135			—			—			—			—			—			135



Provision	564		402		2,159		107		10		293		3,535
Ending balance	$	1,593	$	9,606	$	6,959	$	1,491	$	88	$	750	$	20,487

As of September 30, 2015
Allowance for loan loss
Evaluated for impairment:
Individually	$	—	$	274	$	—	$	—	$	—	$	—	$	274
Collectively	2,777		7,508		7,176		1,508		96		805		19,870
Acquired with deteriorated
credit quality	4		708		85		—		—		—		797
Total	$	2,781	$	8,490	$	7,261	$	1,508	$	96	$	805	$	20,941

Loans
Evaluated for impairment:
Individually	$	799	$	5,861	$	439	$	296	$	—	$	—	$	7,395
Collectively	123,359		1,010,611		1,357,271		142,676		36,607		3,258		2,673,782
Acquired with deteriorated
credit quality	337		12,631		373		1,776		144		—		15,261
Total	$	124,495	$	1,029,103	$	1,358,083	$	144,748	$	36,751	$	3,258	$	2,696,438

As of December 31, 2014
Allowance for loan loss
Evaluated for impairment:
Individually	$	—	$	252	$	—	$	—	$	—	$	—	$	252
Collectively	1,540		7,898		7,208		1,429		85		859		19,019
Acquired with deteriorated
credit quality	42		771		—		66		—		—		879
Total	$	1,582	$	8,921	$	7,208	$	1,495	$	85	$	859	$	20,150

Loans
Evaluated for impairment:
Individually	$	—	$	6,023	$	449	$	297	$	—	$	—	$	6,769
Collectively	139,862		1,009,241		1,293,748		142,743		39,572		2,802		2,627,968
Acquired with deteriorated
credit quality	686		13,567		379		2,564		133		—		17,329
Total	$	140,548	$	1,028,831	$	1,294,576	$	145,604	$	39,705	$	2,802	$	2,652,066

Schedule Of Credit Quality Indicators

The Company uses the following definitions for its risk ratings:



Risk Rating	Description
Pass ratings:
(a) Exceptional	Loans classified as exceptional are secured with liquid collateral conforming to the internal loan policy. Loans rated within this category pose minimal risk of loss to the bank.
(b) Good	Loans classified as good have similar characteristics that include a strong balance sheet, satisfactory debt service coverage ratios, strong management and/or guarantors, and little exposure to economic cycles. Loans in this category generally have a low chance of loss to the bank.
(c) Acceptable	Loans classified as acceptable have acceptable liquidity levels, adequate debt service coverage ratios, experienced management, and have average exposure to economic cycles. Loans within this category generally have a low risk of loss to the bank.
(d) Pass/watch	Loans classified as pass/watch have erratic levels of leverage and/or liquidity, cash flow is volatile and the borrower is subject to moderate economic risk. A borrower in this category poses a low to moderate risk of loss to the bank.
Special mention	Loans classified as special mention have a potential weakness(es) that deserves management’s close attention. The potential weakness could result in deterioration of the loan repayment or the bank’s credit position at some future date. A loan rated in this category poses a moderate loss risk to the bank.
Substandard	Loans classified as substandard reflect a customer with a well defined weakness that jeopardizes the liquidation of the debt. Loans in this category have the possibility that the bank will sustain some loss if the deficiencies are not corrected and the bank’s collateral value is weakened by the financial deterioration of the borrower.
Doubtful	Loans classified as doubtful have all the weaknesses inherent in those classified as substandard, with the added characteristics that make collection of the full contract amount highly improbable. Loans rated in this category are most likely to cause the bank to have a loss due to a collateral shortfall or a negative capital position.

The following table presents the Company’s commercial loans by credit quality indicators, by class (in thousands):



	Commercial and industrial		Commercial real estate		Total
September 30, 2015
Pass	$	111,706	$	972,067	$	1,083,773
Special mention	4,814		21,299		26,113
Substandard	7,934		35,737		43,671
Doubtful	41		—		41
Total	$	124,495	$	1,029,103	$	1,153,598

December 31, 2014
Pass	$	128,812	$	970,585	$	1,099,397
Special mention	761		15,103		15,864
Substandard	10,575		42,691		53,266
Doubtful	400		452		852
Total	$	140,548	$	1,028,831	$	1,169,379

Schedule Of Noncommercial Loans By Payment Performance

The following table presents the Company's non-commercial loans by payment performance, by class (in thousands):



	Performing		Non-Performing		Total
September 30, 2015
Residential real estate	$	1,354,865	$	3,218	$	1,358,083
Home equity - junior lien	144,574		174		144,748
Consumer	36,751		—		36,751
DDA overdrafts	3,258		—		3,258
Total	$	1,539,448	$	3,392	$	1,542,840

December 31, 2014
Residential real estate	$	1,292,012	$	2,564	$	1,294,576
Home equity - junior lien	145,506		98		145,604
Consumer	39,692		13		39,705
DDA overdrafts	2,802		—		2,802
Total	$	1,480,012	$	2,675	$	1,482,687

Schedule Of Aging Analysis Of Accruing And Non-Accruing Loans

The following table presents an aging analysis of the Company’s accruing and non-accruing loans, by class, as of September 30, 2015 and December 31, 2014 (in thousands):



	Originated Loans
	September 30, 2015
	Accruing
	Current		30-59 days		60-89 days		Over 90 days		Purchased-Credit Impaired		Non-accrual		Total
Residential real estate	$	1,274,236	$	4,218	$	386	$	208	$	—	$	2,186	$	1,281,234
Home equity - junior lien	142,805		464		67		16		—		159		143,511
Commercial and industrial	110,475		—		5		—		—		6,065		116,545
Commercial real estate	888,458		717		240		225		—		7,654		897,294
Consumer	32,577		85		3		—		—		—		32,665
DDA overdrafts	2,928		330		—		—		—		—		3,258
Total	$	2,451,479	$	5,814	$	701	$	449	$	—	$	16,064	$	2,474,507

	Acquired Loans
	September 30, 2015
	Accruing
	Current		30-59 days		60-89 days		Over 90 days		Purchased-Credit Impaired		Non-accrual		Total
Residential real estate	$	75,315	$	546	$	162	$	—	$	—	$	826	$	76,849
Home equity - junior lien	1,227		10		—		—		—		—		1,237
Commercial and industrial	7,235		336		14		—		—		365		7,950
Commercial real estate	125,218		701		245		—		1,493		4,152		131,809
Consumer	3,957		117		12		—		—		—		4,086
DDA overdrafts	—		—		—		—		—		—		—
Total	$	212,952	$	1,710	$	433	$	—	$	1,493	$	5,343	$	221,931

	Total Loans
	September 30, 2015
	Accruing
	Current		30-59 days		60-89 days		Over 90 days		Purchased-Credit Impaired		Non-accrual		Total
Residential real estate	$	1,349,551	$	4,764	$	548	$	208	$	—	$	3,012	$	1,358,083
Home equity - junior lien	144,032		474		67		16		—		159		144,748
Commercial and industrial	117,710		336		19		—		—		6,430		124,495
Commercial real estate	1,013,676		1,418		485		225		1,493		11,806		1,029,103
Consumer	36,534		202		15		—		—		—		36,751
DDA overdrafts	2,928		330		—		—		—		—		3,258
Total	$	2,664,431	$	7,524	$	1,134	$	449	$	1,493	$	21,407	$	2,696,438




	Originated Loans
	December 31, 2014
	Accruing
	Current		30-59 days		60-89 days		Over 90 days		Purchased-Credit Impaired		Non-accrual		Total
Residential real estate	$	1,200,177	$	4,235	$	758	$	169	$	—	$	2,259	$	1,207,598
Home equity - junior lien	142,624		561		155		30		—		68		143,438
Commercial and industrial	128,857		100		—		210		—		78		129,245
Commercial real estate	869,530		479		—		—		—		7,330		877,339
Consumer	33,178		119		78		1		—		—		33,376
DDA overdrafts	2,483		317		2		—		—		—		2,802
Total	$	2,376,849	$	5,811	$	993	$	410	$	—	$	9,735	$	2,393,798

	Acquired Loans
	December 31, 2014
	Accruing
	Current		30-59 days		60-89 days		Over 90 days		Purchased-Credit Impaired		Non-accrual		Total
Residential real estate	$	86,129	$	714	$	—	$	—	$	—	$	135	$	86,978
Home equity - junior lien	2,164		2		—		—		—		—		2,166
Commercial and industrial	10,123		143		—		—		—		1,037		11,303
Commercial real estate	144,721		892		210		—		1,270		4,399		151,492
Consumer	6,108		172		36		13		—		—		6,329
DDA overdrafts	—		—		—		—		—		—		—
Total	$	249,245	$	1,923	$	246	$	13	$	1,270	$	5,571	$	258,268

	Total Loans
	December 31, 2014
	Accruing
	Current		30-59 days		60-89 days		Over 90 days		Purchased-Credit Impaired		Non-accrual		Total
Residential real estate	$	1,286,306	$	4,949	$	758	$	169	$	—	$	2,394	$	1,294,576
Home equity - junior lien	144,788		563		155		30		—		68		145,604
Commercial and industrial	138,980		243		—		210		—		1,115		140,548
Commercial real estate	1,014,251		1,371		210		—		1,270		11,729		1,028,831
Consumer	39,286		291		114		14		—		—		39,705
DDA overdrafts	2,483		317		2		—		—		—		2,802
Total	$	2,626,094	$	7,734	$	1,239	$	423	$	1,270	$	15,306	$	2,652,066

Schedule Of Impaired Loans

The following table presents the Company’s impaired loans, by class, as of September 30, 2015 and December 31, 2014 (in thousands). The difference between the unpaid principal balance and the recorded investment generally reflects amounts that have been previously charged-off.



	September 30, 2015						December 31, 2014
			Unpaid						Unpaid
	Recorded		Principal		Related		Recorded		Principal		Related
	Investment		Balance		Allowance		Investment		Balance		Allowance
With no related allowance recorded:
Residential real estate	$	439	$	439	$	—	$	449	$	449	$	—
Home equity - junior liens	296		296		—		297		297		—
Commercial and industrial	799		2,861		—		—		—		—
Commercial real estate	4,509		4,948		—		4,631		4,631		—
Consumer	—		—		—		—		—		—
DDA overdrafts	—		—		—		—		—		—
Total	$	6,043	$	8,544	$	—	$	5,377	$	5,377	$	—

With an allowance recorded
Residential real estate	$	—	$	—	$	—	$	—	$	—	$	—
Home equity - junior liens	—		—		—		—		—		—
Commercial and industrial	—		—		—		—		—		—
Commercial real estate	1,352		4,282		274		1,392		1,392		252
Consumer	—		—		—		—		—		—
DDA overdrafts	—		—		—		—		—		—
Total	$	1,352	$	4,282	$	274	$	1,392	$	1,392	$	252

Schedule Of Information Related To Average Recorded Investment And Interest Income Recognized On Impaired Loans

The following table presents information related to the average recorded investment and interest income recognized on the Company’s impaired loans, by class (in thousands):



	For the nine months ended
	September 30, 2015				September 30, 2014
	Average		Interest		Average		Interest
	Recorded		Income		Recorded		Income
	Investment		Recognized		Investment		Recognized
With no related allowance recorded:
Residential real estate	$	443	$	—	$	453	$	—
Home equity - junior liens	296		—		297		—
Commercial and industrial	1,807		—		—		—
Commercial real estate	4,582		3		7,329		4
Consumer	—		—		—		—
DDA overdrafts	—		—		—		—
Total	$	7,128	$	3	$	8,079	$	4

With an allowance recorded
Residential real estate	$	—	$	—	$	—	$	—
Home equity - junior liens	—		—		—		—
Commercial and industrial	—		—		—		—
Commercial real estate	1,350		—		1,837		30
Consumer	—		—		—		—
DDA overdrafts	—		—		—		—
Total	$	1,350	$	—	$	1,837	$	30

Schedule Of Troubled Debt Restructurings

The following tables set forth the Company’s TDRs (in thousands):



	September 30, 2015						December 31, 2014
			Non-						Non-
	Accruing		Accruing		Total		Accruing		Accruing		Total
Commercial and industrial	$	62	$	—	$	62	$	73	$	—	$	73
Commercial real estate	1,921		—		1,921		2,263		—		2,263
Residential real estate	18,154		—		18,154		17,946		545		18,491
Home equity	2,730		16		2,746		2,673		15		2,688
Consumer	—		—		—		—		—		—
	$	22,867	$	16	$	22,883	$	22,955	$	560	$	23,515



	New TDRs					New TDRs
	For the nine months ended					For the nine months ended
	September 30, 2015					September 30, 2014
		Pre		Post			Pre		Post
		Modification		Modification			Modification		Modification
		Outstanding		Outstanding			Outstanding		Outstanding
	Number of	Recorded		Recorded		Number of	Recorded		Recorded
	Contracts	Investment		Investment		Contracts	Investment		Investment
Commercial and industrial	—	$	—	$	—	—	$	—	$	—
Commercial real estate	—	—		—		1	432		432
Residential real estate	35	2,431		2,431		26	2,049		2,049
Home equity	14	368		368		8	203		203
Consumer	—	—		—		—	—		—
	49	$	2,799	$	2,799	35	$	2,684	$	2,684