XML 47 R13.htm IDEA: XBRL DOCUMENT v2.4.0.6
LOANS
9 Months Ended
Sep. 30, 2012
LOANS [Abstract]  
LOANS
NOTE E:  LOANS

The segments of the Company's loan portfolio are disaggregated into classes that allow management to monitor risk and performance.  Consumer mortgages consist primarily of fixed rate residential instruments, typically 15 – 30 years in contractual term, secured by first liens on real property.  Business lending is comprised of general purpose commercial and industrial loans including agricultural-related and dealer floor plans, as well as mortgages on commercial property.  Consumer installment – indirect consists primarily of loans originated through selected dealerships and are secured by automobiles, marine and other recreational vehicles.  Consumer installment – direct are all other loans to consumers such as personal installment loans and lines of credit.  Home equity products are consumer purpose installment loans or lines of credit most often secured by a first or second lien position on residential real estate with terms of 15 years or less.  Loans are summarized as follows:
 
   
September 30,
  
December 31,
 
(000's omitted)
 
2012
  
2011
 
Consumer mortgage
 
$
1,390,130
  
$
1,214,621
 
Business lending
  
1,233,928
   
1,226,439
 
Consumer installment - indirect
  
642,196
   
556,955
 
Consumer installment - direct
  
173,710
   
149,170
 
Home equity
  
372,493
   
323,840
 
  Gross loans, including deferred origination costs
  
3,812,457
   
3,471,025
 
Allowance for loan losses
  
(42,817
)
  
(42,213
)
Loans, net of allowance for loan losses
 
$
3,769,640
  
$
3,428,812
 

The outstanding balance related to credit impaired acquired loans was $23.3 million and $25.9 million at September 30, 2012 and December 31, 2011, respectively.  The changes in the accretable discount related to the credit impaired acquired loans are as follows:

Balance at December 31, 2011
 
$
2,610
 
Accretion recognized, to-date
  
(1,195
)
Net reclassification to accretable from nonaccretable
  
396
 
Balance at September 30, 2012
 
$
1,811
 
 
Credit Quality
Management monitors the credit quality of its loan portfolio on an ongoing basis.  Measurement of delinquency and past due status are based on the contractual terms of each loan.  Past due loans are reviewed on a monthly basis to identify loans for non-accrual status.  The following is an aged analysis of the Company's past due loans, by class as of September 30, 2012:

Legacy Loans (excludes loans acquired after January 1, 2009)
 
(000's omitted)
 
30 - 89 Days
  
90+ Days Past Due and
Still Accruing
  
Nonaccrual
  
Troubled Debt Restructure
  
Total
Past Due
  
Current
  
Total Loans
 
Consumer mortgage
 
$
13,705
  
$
2,050
  
$
8,210
  
$
0
  
$
23,965
  
$
1,256,381
  
$
1,280,346
 
Business lending
  
5,055
   
679
   
10,394
   
1,986
   
18,114
   
966,180
   
984,294
 
Consumer installment - indirect
  
8,335
   
141
   
0
   
0
   
8,476
   
621,304
   
629,780
 
Consumer installment – direct
  
1,384
   
31
   
0
   
0
   
1,415
   
154,824
   
156,239
 
Home equity
  
2,112
   
137
   
1,143
   
0
   
3,392
   
275,811
   
279,203
 
Total
 
$
30,591
  
$
3,038
  
$
19,747
  
$
1,986
  
$
55,362
  
$
3,274,500
  
$
3,329,862
 
 
Acquired Loans (includes loans acquired after January 1, 2009)

 
(000's omitted)
 
30 - 89 Days
  
90+ Days Past Due and
Still Accruing
  
Nonaccrual
  
Total
Past Due
  
Acquired Impaired(1)
  
Current
  
Total Loans
 
Consumer mortgage
 
$
1,875
  
$
294
  
$
1,554
  
$
3,723
  
$
0
  
$
106,061
  
$
109,784
 
Business lending
  
3,162
   
17
   
3,742
   
6,921
   
14,623
   
228,090
   
249,634
 
Consumer installment - indirect
  
451
   
0
   
0
   
451
   
0
   
11,965
   
12,416
 
Consumer installment – direct
  
545
   
0
   
0
   
545
   
0
   
16,926
   
17,471
 
Home equity
  
796
   
0
   
341
   
1,137
   
0
   
92,153
   
93,290
 
Total
 
$
6,829
  
$
311
  
$
5,637
  
$
12,777
  
$
14,623
  
$
455,195
  
$
482,595
 
 
(1
 
 
)
 
 
Acquired impaired loans were not classified as nonperforming assets as the loans are considered to be performing under ASC 310-30.  As a result interest income, through the accretion of the difference between the carrying amount of the loans and the expected cashflows, is being recognized on all acquired impaired loans.

The following is an aged analysis of the Company's past due loans by class as of December 31, 2011:

Legacy Loans (excludes loans acquired after January 1, 2009)

(000's omitted)
 
30 - 89 Days
  
90+ Days Past Due and
Still Accruing
  
Nonaccrual
  
Total
Past Due
  
Current
  
Total Loans
 
Consumer mortgage
 
$
16,026
  
$
2,144
  
$
5,755
  
$
23,925
  
$
1,111,795
  
$
1,135,720
 
Business lending
  
4,799
   
389
   
10,966
   
16,154
   
953,745
   
969,899
 
Consumer installment – indirect
  
8,847
   
32
   
0
   
8,879
   
527,030
   
535,909
 
Consumer installment – direct
  
1,912
   
95
   
0
   
2,007
   
138,500
   
140,507
 
Home equity
  
2,269
   
218
   
864
   
3,351
   
290,093
   
293,444
 
Total
 
$
33,853
  
$
2,878
  
$
17,585
  
$
54,316
  
$
3,021,163
  
$
3,075,479
 

Acquired Loans (includes loans acquired after January 1, 2009)

 
(000's omitted)
 
30 - 89 Days
  
90+ Days Past Due and
Still Accruing
  
Nonaccrual
  
Total
Past Due
  
Acquired Impaired(1)
  
Current
  
Total Loans
 
Consumer mortgage
 
$
985
  
$
27
  
$
765
  
$
1,777
  
$
0
  
$
77,124
  
$
78,901
 
Business lending
  
3,473
   
10
   
9,592
   
13,075
   
17,428
   
226,037
   
256,540
 
Consumer installment – indirect
  
737
   
0
   
2
   
739
   
0
   
20,307
   
21,046
 
Consumer installment – direct
  
167
   
0
   
0
   
167
   
0
   
8,496
   
8,663
 
Home equity
  
465
   
175
   
341
   
981
   
0
   
29,415
   
30,396
 
Total
 
$
5,827
  
$
212
  
$
10,700
  
$
16,739
  
$
17,428
  
$
361,379
  
$
395,546
 
 
(1
)
Acquired impaired loans were not classified as nonperforming assets as the loans are considered to be performing under ASC 310-30.  As a result interest income, through the accretion of the difference between the carrying amount of the loans and the expected cashflows, is being recognized on all acquired impaired loans.

The Company uses several credit quality indicators to assess credit risk in an ongoing manner.  The Company's primary credit quality indicator for its business lending portfolio is an internal credit risk rating system that categorizes loans as "pass", "special mention", or "classified".  Credit risk ratings are applied individually to those classes of loans that have significant or unique credit characteristics that benefit from a case-by-case evaluation.  The following are the definitions of the Company's credit quality indicators:
 
PassIn general, the condition of the borrower and the performance of the loans are satisfactory or better.
  
Special MentionIn general, the condition of the borrower has deteriorated although the loan performs as agreed.
  
Classified
In general, the condition of the borrower has significantly deteriorated and the performance of the loan
 could further deteriorate, if deficiencies are not corrected.
  
Doubtful   In general, the condition of the borrower has deteriorated to the point that collection of the balance is
 improbable based on currently facts and conditions.

The following table shows the amount of business lending loans by credit quality category:
 
   
September 30, 2012
  
December 31, 2011
 
(000's omitted)
 
Legacy
  
Acquired
  
Total
  
Legacy
  
Acquired
  
Total
 
Pass
 
$
776,559
  
$
161,508
  
$
938,067
  
$
732,873
  
$
157,494
  
$
890,367
 
Special mention
  
102,855
   
38,093
   
140,948
   
118,800
   
47,890
   
166,690
 
Classified
  
104,880
   
35,410
   
140,290
   
118,226
   
33,728
   
151,954
 
Doubtful
  
0
   
0
   
0
   
0
   
0
   
0
 
Acquired impaired
  
0
   
14,623
   
14,623
   
0
   
17,428
   
17,428
 
Total
 
$
984,294
  
$
249,634
  
$
1,233,928
  
$
969,899
  
$
256,540
  
$
1,226,439
 

All other loans are underwritten and structured using standardized criteria and characteristics, primarily payment performance, and are normally risk rated and monitored collectively on a monthly basis.  These are typically loans to individuals in the consumer categories and are delineated as either performing or nonperforming.   Performing loans include current, 30 – 89 days past due and acquired impaired loans.  Nonperforming loans include 90+ days past due and still accruing and nonaccrual loans.

The following table details the balances in all other loan categories at September 30, 2012:

Legacy loans (excludes loans acquired after January 1, 2009)
 
(000's omitted)
 
Consumer
Mortgage
  
Consumer Indirect
  
Consumer Direct
  
Home Equity
  
Total
 
Performing
 
$
1,270,086
  
$
629,639
  
$
156,208
  
$
277,923
  
$
2,333,856
 
Nonperforming
  
10,260
   
141
   
31
   
1,280
   
11,712
 
Total
 
$
1,280,346
  
$
629,780
  
$
156,239
  
$
279,203
  
$
2,345,568
 

Acquired loans (includes loans acquired after January 1, 2009)
 
(000's omitted)
 
Consumer
Mortgage
  
Consumer Indirect
  
Consumer Direct
  
Home Equity
  
Total
 
Performing
 
$
107,936
  
$
12,416
  
$
17,471
  
$
92,949
  
$
230,772
 
Nonperforming
  
1,848
   
0
   
0
   
341
   
2,189
 
Total
 
$
109,784
  
$
12,416
  
$
17,471
  
$
93,290
  
$
232,961
 

The following table details the balances in all other loan categories at December 31, 2011:

Legacy loans (excludes loans acquired after January 1, 2009)
 
(000's omitted)
 
Consumer
Mortgage
  
Consumer Indirect
  
Consumer Direct
  
Home Equity
  
Total
 
Performing
 
$
1,127,821
  
$
535,877
  
$
140,412
  
$
292,362
  
$
2,096,472
 
Nonperforming
  
7,899
   
32
   
95
   
1,082
   
9,108
 
Total
 
$
1,135,720
  
$
535,909
  
$
140,507
  
$
293,444
  
$
2,105,580
 

Acquired loans (includes loans acquired after January 1, 2009)
(000's omitted)
 
Consumer
Mortgage
  
Consumer Indirect
  
Consumer Direct
  
Home Equity
  
Total
 
Performing
 
$
78,109
  
$
21,044
  
$
8,663
  
$
29,880
  
$
137,696
 
Nonperforming
  
792
   
2
   
0
   
516
   
1,310
 
Total
 
$
78,901
  
$
21,046
  
$
8,663
  
$
30,396
  
$
139,006
 
 
All loan classes are collectively evaluated for impairment except business lending, as described in Note B.  A summary of individually evaluated impaired loans as of September 30, 2012 and December 31, 2011 follows:

   
September 30,
  
December 31,
 
(000's omitted)
 
2012
  
2011
 
Loans with allowance allocation
 
$
605
  
$
4,118
 
Loans without allowance allocation
  
11,350
   
2,308
 
Carrying balance
  
11,955
   
6,426
 
Contractual balance
  
16,004
   
8,527
 
Specifically allocated allowance
  
311
   
895
 

In the course of working with borrowers, the Company may choose to restructure the contractual terms of certain loans.  In this scenario, the Company attempts to work-out an alternative payment schedule with the borrower in order to optimize collectability of the loan.  Any loans that are modified are reviewed by the Company to identify if a troubled debt restructuring ("TDR") has occurred, which is when, for economic or legal reasons related to a borrower's financial difficulties, the Company grants a concession to the borrower that it would not otherwise consider.  Terms may be modified to fit the ability of the borrower to repay in line with its current financial standing and the restructuring of the loan may include the transfer of assets from the borrower to satisfy the debt, a modification of loan terms, or a combination of the two.  With regard to determination of the amount of the allowance for loan losses, troubled debt restructured loans are considered to be impaired.  As a result, the determination of the amount of allowance for loan losses related to impaired loans for each portfolio segment within troubled debt restructurings is the same as detailed previously.

During the nine months ended September 30, 2012, the Company modified one business lending agreement that was on nonaccrual, via an increase in the term without a change in interest rate or forgiveness of principal or contractually required accrued interest, which it considers to be a TDR.  The balance of the modified loan arrangement is included in the loans without allowance allocation above.  There were no TDRs that subsequently defaulted during the three and nine months ended September 30, 2012.  There were no commitments as of September 30, 2012 to borrowers who have terms modified in a TDR.

Allowance for Loan Losses

The following presents by class the activity in the allowance for loan losses:

   
Three Months Ended September 30, 2012
 
   
Consumer
  
Business
  
Consumer
  
Consumer
  
Home
    
Acquired
   
(000's omitted)
 
Mortgage
  
Lending
  
Indirect
  
Direct
  
Equity
  
Unallocated
  
Impaired
  
Total
 
Beginning balance
 
$
6,313
  
$
18,698
  
$
8,670
  
$
3,223
  
$
1,392
  
$
3,112
  
$
420
  
$
41,828
 
Charge-offs
  
(293
)
  
(1,100
)
  
(1,460
)
  
(344
)
  
(39
)
  
0
   
0
   
(3,236
)
Recoveries
  
17
   
454
   
850
   
259
   
2
   
0
   
0
   
1,582
 
Provision
  
730
   
510
   
1,340
   
220
   
40
   
(390
)
  
193
   
2,643
 
Ending balance
 
$
6,767
  
$
18,562
  
$
9,400
  
$
3,358
  
$
1,395
  
$
2,722
  
$
613
  
$
42,817
 
                                 
   
Three Months Ended September 30, 2011
 
   
Consumer
  
Business
  
Consumer
  
Consumer
  
Home
      
Acquired
     
(000's omitted)
 
Mortgage
  
Lending
  
Indirect
  
Direct
  
Equity
  
Unallocated
  
Impaired
  
Total
 
Beginning balance
 
$
3,286
  
$
20,949
  
$
10,277
  
$
3,878
  
$
911
  
$
3,230
  
$
0
  
$
42,531
 
Charge-offs
  
(157
)
  
(249
)
  
(1,294
)
  
(283
)
  
(43
)
  
0
   
0
   
(2,026
)
Recoveries
  
2
   
88
   
668
   
151
   
6
   
0
   
0
   
915
 
Provision
  
1,056
   
105
   
(210
)
  
(224
)
  
126
   
(53
)
  
243
   
1,043
 
Ending balance
 
$
4,187
  
$
20,893
  
$
9,441
  
$
3,522
  
$
1,000
  
$
3,177
  
$
243
  
$
42,463
 

   
Nine Months Ended September 30, 2012
 
   
Consumer
  
Business
  
Consumer
  
Consumer
  
Home
    
Acquired
   
(000's omitted)
 
Mortgage
  
Lending
  
Indirect
  
Direct
  
Equity
  
Unallocated
  
Impaired
  
Total
 
Beginning balance
 
$
4,651
  
$
20,574
  
$
8,960
  
$
3,290
  
$
1,130
  
$
3,222
  
$
386
  
$
42,213
 
Charge-offs
  
(712
)
  
(4,327
)
  
(3,633
)
  
(1,074
)
  
(220
)
  
0
   
0
   
(9,966
)
Recoveries
  
34
   
787
   
2,674
   
613
   
20
   
0
   
0
   
4,128
 
Provision
  
2,794
   
1,528
   
1,399
   
529
   
465
   
(500
)
  
227
   
6,442
 
Ending balance
 
$
6,767
  
$
18,562
  
$
9,400
  
$
3,358
  
$
1,395
  
$
2,722
  
$
613
  
$
42,817
 
                                 
   
Nine Months Ended September 30, 2011
 
   
Consumer
  
Business
  
Consumer
  
Consumer
  
Home
      
Acquired
     
(000's omitted)
 
Mortgage
  
Lending
  
Indirect
  
Direct
  
Equity
  
Unallocated
  
Impaired
  
Total
 
Beginning balance
 
$
2,451
  
$
22,326
  
$
9,922
  
$
3,977
  
$
689
  
$
3,145
  
$
0
  
$
42,510
 
Charge-offs
  
(501
)
  
(1,819
)
  
(3,249
)
  
(904
)
  
(174
)
  
0
   
0
   
(6,647
)
Recoveries
  
28
   
406
   
2,461
   
545
   
17
   
0
   
0
   
3,457
 
Provision
  
2,209
   
(20
)
  
307
   
(96
)
  
468
   
32
   
243
   
3,143
 
Ending balance
 
$
4,187
  
$
20,893
  
$
9,441
  
$
3,522
  
$
1,000
  
$
3,177
  
$
243
  
$
42,463
 

Despite the above allocation, the allowance for loan losses is general in nature and is available to absorb losses from any loan type.