Allowance For Loan Losses (Tables)

6 Months Ended

Jun. 30, 2016

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 six months ended June 30, 2016 and 2015 (in thousands). The allocation of a portion of the allowance in one portfolio segment does not preclude its availability to absorb losses in other portfolio segments. 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 June 30, 2016 and December 31, 2015 (in thousands).



	Commercial &			Commercial			Residential									DDA
	Industrial			Real Estate			Real Estate			Home Equity			Consumer			Overdrafts			Total
Six months ended June 30, 2016
Allowance for loan loss
Beginning balance	$	3,271		$	6,985		$	6,778		$	1,463		$	97		$	657		$	19,251
Charge-offs	(45		)	(1,071		)	(742		)	(175		)	(82		)	(639		)	(2,754		)
Recoveries	4			404			90			—			81			402			981
Provision for acquired loans	—			168			—			—			—			—			168
Provision	861			(213		)	232			135			(5		)	483			1,493
Ending balance	$	4,091		$	6,273		$	6,358		$	1,423		$	91		$	903		$	19,139

Six months ended June 30, 2015
Allowance for loan loss
Beginning balance	$	1,582		$	8,845		$	7,208		$	1,495		$	85		$	859		$	20,074
Charge-offs	(2,538		)	(276		)	(529		)	(108		)	(143		)	(624		)	(4,218		)
Recoveries	27			31			64			—			79			406			607



Provision for acquired loans	—		545			—		—		—		—		545
Provision	3,154		(623		)	332		106		99		111		3,179
Ending balance	$	2,225	$	8,522		$	7,075	$	1,493	$	120	$	752	$	20,187

As of June 30, 2016
Allowance for loan loss
Evaluated for impairment:
Individually	$	—	$	—		$	—	$	—	$	—	$	—	$	—
Collectively	4,088		5,670			6,266		1,423		91		903		18,441
Acquired with deteriorated
credit quality	3		603			92		—		—		—		698
Total	$	4,091	$	6,273		$	6,358	$	1,423	$	91	$	903	$	19,139

Loans
Evaluated for impairment:
Individually	$	2,114	$	4,838		$	—	$	—	$	—	$	—	$	6,952
Collectively	168,929		1,120,863			1,414,488		142,827		33,684		2,780		2,883,571
Acquired with deteriorated
credit quality	319		9,792			2,649		—		115		—		12,875
Total	$	171,362	$	1,135,493		$	1,417,137	$	142,827	$	33,799	$	2,780	$	2,903,398

As of December 31, 2015
Allowance for loan loss
Evaluated for impairment:
Individually	$	—	$	—		$	—	$	—	$	—	$	—	$	—
Collectively	3,267		6,173			6,765		1,463		97		657		18,422
Acquired with deteriorated
credit quality	4		812			13		—		—		—		829
Total	$	3,271	$	6,985		$	6,778	$	1,463	$	97	$	657	$	19,251

Loans
Evaluated for impairment:
Individually	$	2,349	$	6,133		$	—	$	—	$	—	$	—	$	8,482
Collectively	162,662		1,109,327			1,381,064		147,036		35,997		3,361		2,839,447
Acquired with deteriorated
credit quality	329		12,121			2,069		—		86		—		14,605
Total	$	165,340	$	1,127,581		$	1,383,133	$	147,036	$	36,083	$	3,361	$	2,862,534

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
June 30, 2016
Pass	$	161,579	$	1,079,105	$	1,240,684
Special mention	2,236		16,021		18,257
Substandard	7,547		40,367		47,914
Doubtful	—		—		—
Total	$	171,362	$	1,135,493	$	1,306,855

December 31, 2015
Pass	$	156,664	$	1,070,506	$	1,227,170
Special mention	4,099		20,942		25,041
Substandard	4,539		36,133		40,672
Doubtful	38		—		38
Total	$	165,340	$	1,127,581	$	1,292,921

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
June 30, 2016
Residential real estate	$	1,414,503	$	2,634	$	1,417,137
Home equity	142,612		215		142,827
Consumer	33,711		88		33,799
DDA overdrafts	2,780		—		2,780
Total	$	1,593,606	$	2,937	$	1,596,543

December 31, 2015
Residential real estate	$	1,379,797	$	3,336	$	1,383,133
Home equity	146,877		159		147,036
Consumer	36,049		34		36,083
DDA overdrafts	3,361		—		3,361
Total	$	1,566,084	$	3,529	$	1,569,613

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 (in thousands):



	June 30, 2016
	Accruing
	Current		30-59 days		60-89 days		Over 90 days		Purchased-Credit Impaired		Non-accrual		Total
Residential real estate	$	1,409,116	$	4,680	$	707	$	103	$	—	$	2,531	$	1,417,137
Home equity	142,067		410		135		50		—		165		142,827
Commercial and industrial	168,334		290		14		—		—		2,724		171,362
Commercial real estate	1,123,968		1,230		—		—		516		9,779		1,135,493
Consumer	33,649		59		3		88		—		—		33,799
DDA overdrafts	2,490		290		—		—		—		—		2,780
Total	$	2,879,624	$	6,959	$	859	$	241	$	516	$	15,199	$	2,903,398

	December 31, 2015
	Accruing
	Current		30-59 days		60-89 days		Over 90 days		Purchased-Credit Impaired		Non-accrual		Total
Residential real estate	$	1,373,604	$	5,261	$	932	$	418	$	—	$	2,918	$	1,383,133
Home equity	146,493		318		65		24		—		136		147,036
Commercial and industrial	162,435		141		—		19		—		2,745		165,340
Commercial real estate	1,114,953		762		211		—		506		11,149		1,127,581
Consumer	35,886		154		9		34		—		—		36,083
DDA overdrafts	3,048		310		3		—		—		—		3,361
Total	$	2,836,419	$	6,946	$	1,220	$	495	$	506	$	16,948	$	2,862,534

Schedule Of Impaired Loans

The following table presents the Company’s impaired loans, by class (in thousands). The difference between the unpaid principal balance and the recorded investment generally reflects amounts that have been previously charged-off. There are no impaired residential, home equity, or consumer loans.



	June 30, 2016						December 31, 2015
			Unpaid						Unpaid
	Recorded		Principal		Related		Recorded		Principal		Related
	Investment		Balance		Allowance		Investment		Balance		Allowance
With no related allowance recorded:
Commercial and industrial	$	2,114	$	5,250	$	—	$	2,349	$	7,547	$	—
Commercial real estate	4,838		7,077		—		6,133		9,502		—
Total	$	6,952	$	12,327	$	—	$	8,482	$	17,049	$	—

With an allowance recorded:
Commercial and industrial	$	—	$	—	$	—	$	—	$	—	$	—
Commercial real estate	—		—		—		—		—		—
Total	$	—	$	—	$	—	$	—	$	—	$	—

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):



	Six months ended June 30,
	2016				2015
	Average		Interest		Average		Interest
	Recorded		Income		Recorded		Income
	Investment		Recognized		Investment		Recognized
With no related allowance recorded:
Commercial and industrial	$	2,339	$	—	$	2,814	$	—
Commercial real estate	4,739		9		5,355		9
Total	$	7,078	$	9	$	8,169	$	9

With an allowance recorded:
Commercial and industrial	$	—	$	—	$	—	$	—
Commercial real estate	—		—		1,365		40
Total	$	—	$	—	$	1,365	$	40

Schedule Of Troubled Debt Restructurings

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



	June 30, 2016						December 31, 2015
			Non-						Non-
	Accruing		Accruing		Total		Accruing		Accruing		Total
Commercial and industrial	$	50	$	—	$	50	$	58	$	—	$	58
Commercial real estate	2,743		—		2,743		1,746		—		1,746
Residential real estate	19,685		390		20,075		17,796		191		17,987
Home equity	2,873		44		2,917		2,659		34		2,693
Consumer	—		—		—		—		—		—
	$	25,351	$	434	$	25,785	$	22,259	$	225	$	22,484



	New TDRs
	Six months ended June 30,
	2016					2015
		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	2,225		2,225		—	—		—
Residential real estate	20	1,857		1,857		27	2,006		2,006
Home equity	3	69		69		11	259		259
Consumer	—	—		—		—	—		—
	24	$	4,151	$	4,151	38	$	2,265	$	2,265