XML 29 R14.htm IDEA: XBRL DOCUMENT v3.19.1
Loans and Leases
3 Months Ended
Mar. 31, 2019
Receivables [Abstract]  
Loans and Leases
Loans and Leases
 
The loan and lease portfolio consists of loans and leases originated by the Corporation, as well as loans acquired in prior acquisitions. Certain tables in this footnote are presented with a breakdown between originated and acquired loans and leases.
 
A. The table below details portfolio loans and leases as of the dates indicated:
 
 
March 31, 2019
 
December 31, 2018
(dollars in thousands)
Originated
 
Acquired
 
Total Loans and Leases
 
Originated
 
Acquired
 
Total Loans and Leases
Loans held for sale
$
2,884

 
$

 
$
2,884

 
$
1,749

 
$

 
$
1,749

Real Estate Loans:
 
 
 
 
 
 
 
 
 
 
 
Commercial mortgage
$
1,436,611

 
$
310,084

 
$
1,746,695

 
$
1,327,822

 
$
329,614

 
$
1,657,436

Home equity lines and loans
180,075

 
24,716

 
204,791

 
181,506

 
25,845

 
207,351

Residential mortgage
423,638

 
78,741

 
502,379

 
411,022

 
83,333

 
494,355

Construction
157,572

 
2,189

 
159,761

 
174,592

 
6,486

 
181,078

Total real estate loans
$
2,197,896

 
$
415,730

 
$
2,613,626

 
$
2,094,942

 
$
445,278

 
$
2,540,220

Commercial and industrial
651,204

 
54,497

 
705,701

 
624,643

 
70,941

 
695,584

Consumer
45,229

 
2,592

 
47,821

 
44,099

 
2,715

 
46,814

Leases
137,941

 
18,425

 
156,366

 
121,567

 
22,969

 
144,536

Total portfolio loans and leases
$
3,032,270

 
$
491,244

 
$
3,523,514

 
$
2,885,251

 
$
541,903

 
$
3,427,154

Total loans and leases
$
3,035,154

 
$
491,244

 
$
3,526,398

 
$
2,887,000

 
$
541,903

 
$
3,428,903

Loans with fixed rates
$
1,252,613

 
$
288,679

 
$
1,541,292

 
$
1,204,070

 
$
323,604

 
$
1,527,674

Loans with adjustable or floating rates
1,782,541

 
202,565

 
1,985,106

 
1,682,930

 
218,299

 
1,901,229

Total loans and leases
$
3,035,154

 
$
491,244

 
$
3,526,398

 
$
2,887,000

 
$
541,903

 
$
3,428,903

Net deferred loan origination fees included in the above loan table
$
750

 
$

 
$
750

 
$
2,226

 
$

 
$
2,226


 
B. Components of the net investment in leases are detailed as follows:
 
 
March 31, 2019
 
December 31, 2018
(dollars in thousands)
Originated
 
Acquired
 
Total Leases
 
Originated
 
Acquired
 
Total Leases
Minimum lease payments receivable
$
153,559

 
$
20,244

 
$
173,803

 
$
135,313

 
$
25,372

 
$
160,685

Unearned lease income
(21,737
)
 
(2,270
)
 
(24,007
)
 
(19,388
)
 
(3,005
)
 
(22,393
)
Initial direct costs and deferred fees
6,119

 
451

 
6,570

 
5,642

 
602

 
6,244

Total Leases
$
137,941

 
$
18,425

 
$
156,366

 
$
121,567

 
$
22,969

 
$
144,536


 
















C. Non-Performing Loans and Leases  
 
 
March 31, 2019
 
December 31, 2018
(dollars in thousands)
Originated
 
Acquired
 
Total Loans and Leases
 
Originated
 
Acquired
 
Total Loans and Leases
Commercial mortgage
$
3,458

 
$
2,100

 
$
5,558

 
$
435

 
$
2,133

 
$
2,568

Home equity lines and loans
6,878

 
26

 
6,904

 
3,590

 
26

 
3,616

Residential mortgage
2,293

 
570

 
2,863

 
2,813

 
639

 
3,452

Commercial and industrial
2,657

 
308

 
2,965

 
1,786

 
315

 
2,101

Consumer
36

 
44

 
80

 
45

 
63

 
108

Leases
429

 
484

 
913

 
392

 
583

 
975

Total non-performing loans and leases
$
15,751

 
$
3,532

 
$
19,283

 
$
9,061

 
$
3,759

 
$
12,820

 
D. Purchased Credit-Impaired Loans
 
The outstanding principal balance and related carrying amount of purchased credit-impaired loans, for which the Corporation applies ASC 310-30, Accounting for Purchased Loans with Deteriorated Credit Quality, to account for the interest earned, as of the dates indicated, are as follows:
(dollars in thousands)
March 31,
2019
 
December 31,
2018
Outstanding principal balance
$
15,845

 
$
17,904

Carrying amount
$
11,553

 
$
12,304

 
The following table presents changes in the accretable discount on purchased credit-impaired loans, for which the Corporation applies ASC 310-30, for the three months ended March 31, 2019
(dollars in thousands)
Accretable
Discount
Balance, December 31, 2018
$
2,697

Accretion
(247
)
Reclassifications from nonaccretable difference
76

Additions/adjustments

Disposals
(108
)
Balance, March 31, 2019
$
2,418


 
E. Age Analysis of Past Due Loans and Leases
 
The following tables present an aging of all portfolio loans and leases as of the dates indicated:
 
Accruing Loans and Leases
 
 
 
 
As of March 31, 2019
30 – 59
Days
Past Due
 
60 – 89
Days
Past Due
 
Over 89
Days
Past Due
 
Total Past
Due
 
Current
 
Total Accruing
Loans and Leases
 
Nonaccrual
Loans and Leases
 
Total
Loans and Leases
(dollars in thousands)
 
 
 
 
 
 
 
Commercial mortgage
$
1,106

 
$

 
$

 
$
1,106

 
$
1,740,031

 
$
1,741,137

 
$
5,558

 
$
1,746,695

Home equity lines and loans
376

 
144

 

 
520

 
197,367

 
197,887

 
6,904

 
204,791

Residential mortgage
2,357

 
320

 

 
2,677

 
496,839

 
499,516

 
2,863

 
502,379

Construction

 

 

 

 
159,761

 
159,761

 

 
159,761

Commercial and industrial
749

 
15

 

 
764

 
701,972

 
702,736

 
2,965

 
705,701

Consumer
64

 
64

 

 
128

 
47,613

 
47,741

 
80

 
47,821

Leases
971

 
265

 

 
1,236

 
154,217

 
155,453

 
913

 
156,366

Total portfolio loans and leases
$
5,623

 
$
808

 
$

 
$
6,431

 
$
3,497,800

 
$
3,504,231

 
$
19,283

 
$
3,523,514

  
 
Accruing Loans and Leases
 
 
 
 
As of December 31, 2018
30 – 59
Days
Past Due
 
60 – 89
Days
Past Due
 
Over 89
Days
Past Due
 
Total Past
Due
 
Current(1)
 
Total Accruing
Loans and Leases
 
Nonaccrual
Loans and Leases
 
Total
Loans and Leases
(dollars in thousands)
 
 
 
 
 
 
 
Commercial mortgage
$
821

 
$
251

 
$

 
$
1,072

 
$
1,653,796

 
$
1,654,868

 
$
2,568

 
$
1,657,436

Home equity lines and loans
92

 

 

 
92

 
203,643

 
203,735

 
3,616

 
207,351

Residential mortgage
2,330

 
218

 

 
2,548

 
488,355

 
490,903

 
3,452

 
494,355

Construction

 

 

 

 
181,078

 
181,078

 

 
181,078

Commercial and industrial
280

 
332

 

 
612

 
692,871

 
693,483

 
2,101

 
695,584

Consumer
35

 
5

 

 
40

 
46,666

 
46,706

 
108

 
46,814

Leases
641

 
460

 

 
1,101

 
142,460

 
143,561

 
975

 
144,536

Total portfolio loans and leases
$
4,199

 
$
1,266

 
$

 
$
5,465

 
$
3,408,869

 
$
3,414,334

 
$
12,820

 
$
3,427,154

 
(1) Included as “current” are $3.2 million of loans and leases as of December 31, 2018 which were classified as administratively delinquent. An administratively delinquent loan is one which has been approved for a renewal or extension but has not had all the required documents fully executed as of the reporting date. Management does not consider these loans to be delinquent.

The following tables present an aging of originated portfolio loans and leases as of the dates indicated:
 
Accruing Loans and Leases
 
 
 
 
As of March 31, 2019
30 – 59
Days
Past Due
 
60 – 89
Days
Past Due
 
Over 89
Days
Past Due
 
Total Past
Due
 
Current
 
Total Accruing
Loans and Leases
 
Nonaccrual
Loans and Leases
 
Total
Loans and Leases
(dollars in thousands)
 
 
 
 
 
 
 
Commercial mortgage
$
1,106

 
$

 
$

 
$
1,106

 
$
1,432,047

 
$
1,433,153

 
$
3,458

 
$
1,436,611

Home equity lines and loans
231

 
144

 

 
375

 
172,822

 
173,197

 
6,878

 
180,075

Residential mortgage
1,735

 
233

 

 
1,968

 
419,377

 
421,345

 
2,293

 
423,638

Construction

 

 

 

 
157,572

 
157,572

 

 
157,572

Commercial and industrial
520

 
15

 

 
535

 
648,012

 
648,547

 
2,657

 
651,204

Consumer
25

 
64

 

 
89

 
45,104

 
45,193

 
36

 
45,229

Leases
695

 
206

 

 
901

 
136,611

 
137,512

 
429

 
137,941

Total originated portfolio loans and leases
$
4,312

 
$
662

 
$

 
$
4,974

 
$
3,011,545

 
$
3,016,519

 
$
15,751

 
$
3,032,270

 
 
Accruing Loans and Leases
 
 
 
 
As of December 31, 2018
30 – 59
Days
Past Due
 
60 – 89
Days
Past Due
 
Over 89
Days
Past Due
 
Total Past
Due
 
Current(1)
 
Total Accruing
Loans and Leases
 
Nonaccrual
Loans and Leases
 
Total
Loans and Leases
(dollars in thousands)
 
 
 
 
 
 
 
Commercial mortgage
$
816

 
$
251

 
$

 
$
1,067

 
$
1,326,320

 
$
1,327,387

 
$
435

 
$
1,327,822

Home equity lines and loans
25

 

 

 
25

 
177,891

 
177,916

 
3,590

 
181,506

Residential mortgage
1,545

 

 

 
1,545

 
406,664

 
408,209

 
2,813

 
411,022

Construction

 

 

 

 
174,592

 
174,592

 

 
174,592

Commercial and industrial
280

 
332

 

 
612

 
622,245

 
622,857

 
1,786

 
624,643

Consumer
35

 
5

 

 
40

 
44,014

 
44,054

 
45

 
44,099

Leases
350

 
233

 

 
583

 
120,592

 
121,175

 
392

 
121,567

Total originated portfolio loans and leases
$
3,051

 
$
821

 
$

 
$
3,872

 
$
2,872,318

 
$
2,876,190

 
$
9,061

 
$
2,885,251

 
(1) Included as “current” are $2.0 million of loans and leases as of December 31, 2018 which were classified as administratively delinquent. An administratively delinquent loan is one which has been approved for a renewal or extension but has not had all the required documents fully executed as of the reporting date. Management does not consider these loans to be delinquent.
 


The following tables present an aging of acquired portfolio loans and leases as of the dates indicated:
 
Accruing Loans and Leases
 
 
 
 
As of March 31, 2019
30 – 59
Days
Past Due
 
60 – 89
Days
Past Due
 
Over 89
Days
Past Due
 
Total Past
Due
 
Current
 
Total Accruing
Loans and Leases
 
Nonaccrual
Loans and Leases
 
Total
Loans and Leases
(dollars in thousands)
 
 
 
 
 
 
 
Commercial mortgage
$

 
$

 
$

 
$

 
$
307,984

 
$
307,984

 
$
2,100

 
$
310,084

Home equity lines and loans
145

 

 

 
145

 
24,545

 
24,690

 
26

 
24,716

Residential mortgage
622

 
87

 

 
709

 
77,462

 
78,171

 
570

 
78,741

Construction

 

 

 

 
2,189

 
2,189

 

 
2,189

Commercial and industrial
229

 

 

 
229

 
53,960

 
54,189

 
308

 
54,497

Consumer
39

 

 

 
39

 
2,509

 
2,548

 
44

 
2,592

Leases
276

 
59

 

 
335

 
17,606

 
17,941

 
484

 
18,425

Total acquired portfolio loans and leases
$
1,311

 
$
146

 
$

 
$
1,457

 
$
486,255

 
$
487,712

 
$
3,532

 
$
491,244

 
 
Accruing Loans and Leases
 
 
 
 
As of December 31, 2018
30 – 59
Days
Past Due
 
60 – 89
Days
Past Due
 
Over 89
Days
Past Due
 
Total Past
Due
 
Current(1)
 
Total Accruing
Loans and Leases
 
Nonaccrual
Loans and Leases
 
Total
Loans and Leases
(dollars in thousands)
 
 
 
 
 
 
 
Commercial mortgage
$
5

 
$

 
$

 
$
5

 
$
327,476

 
$
327,481

 
$
2,133

 
$
329,614

Home equity lines and loans
67

 

 

 
67

 
25,752

 
25,819

 
26

 
25,845

Residential mortgage
785

 
218

 

 
1,003

 
81,691

 
82,694

 
639

 
83,333

Construction

 

 

 

 
6,486

 
6,486

 

 
6,486

Commercial and industrial

 

 

 

 
70,626

 
70,626

 
315

 
70,941

Consumer

 

 

 

 
2,652

 
2,652

 
63

 
2,715

Leases
291

 
227

 

 
518

 
21,868

 
22,386

 
583

 
22,969

Total acquired portfolio loans and leases
$
1,148

 
$
445

 
$

 
$
1,593

 
$
536,551

 
$
538,144

 
$
3,759

 
$
541,903

 
(1) Included as “current” are $1.2 million of loans and leases as of December 31, 2018 which were classified as administratively delinquent. An administratively delinquent loan is one which has been approved for a renewal or extension but has not had all the required documents fully executed as of the reporting date. Management does not consider these loans to be delinquent.
 

F. Allowance for Loan and Lease Losses (the “Allowance”)
 
The following tables detail the roll-forward of the Allowance for the three months ended March 31, 2019 and 2018:
(dollars in thousands)
Commercial
Mortgage
 
Home Equity
Lines and
Loans
 
Residential
Mortgage
 
Construction
 
Commercial
and
Industrial
 
Consumer
 
Leases
 
Unallocated
 
Total
Balance,
December 31, 2018
$
7,567

 
$
1,003

 
$
1,813

 
$
1,485

 
$
5,461

 
$
229

 
$
1,868

 
$

 
$
19,426

Charge-offs
(1,388
)
 
(47
)
 
(331
)
 

 
(405
)
 
(105
)
 
(568
)
 

 
(2,844
)
Recoveries
15

 
1

 
1

 
1

 
15

 
11

 
254

 

 
298

Provision for loan and lease losses
2,047

 
81

 
408

 
(300
)
 
817

 
193

 
490

 

 
3,736

Balance,
March 31, 2019
$
8,241

 
$
1,038

 
$
1,891

 
$
1,186

 
$
5,888

 
$
328

 
$
2,044

 
$

 
$
20,616


(dollars in thousands)
Commercial
Mortgage
 
Home Equity
Lines and
Loans
 
Residential
Mortgage
 
Construction
 
Commercial
and
Industrial
 
Consumer
 
Leases
 
Unallocated
 
Total
Balance,
December 31, 2017
$
7,550

 
$
1,086

 
$
1,926

 
$
937

 
$
5,038

 
$
246

 
$
742

 
$

 
$
17,525

Charge-offs

 
(25
)
 

 

 
(283
)
 
(49
)
 
(596
)
 

 
(953
)
Recoveries
3

 

 

 
1

 

 
1

 
55

 

 
60

Provision for loan and lease losses
(379
)
 
(16
)
 
(28
)
 
(94
)
 
606

 
93

 
848

 

 
1,030

Balance,
March 31, 2018
$
7,174

 
$
1,045

 
$
1,898

 
$
844

 
$
5,361

 
$
291

 
$
1,049

 
$

 
$
17,662

 
The following tables detail the allocation of the Allowance for all portfolio loans and leases by portfolio segment based on the methodology used to evaluate the loans and leases for impairment as of March 31, 2019 and December 31, 2018:
As of
March 31, 2019
Commercial
Mortgage
 
Home Equity
Lines and
Loans
 
Residential
Mortgage
 
Construction
 
Commercial
and
Industrial
 
Consumer
 
Leases
 
Unallocated
 
Total
(dollars in thousands)
 
 
 
 
 
 
 
 
Allowance on loans and leases:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$

 
$
149

 
$
259

 
$

 
$
160

 
$
37

 
$

 
$

 
$
605

Collectively evaluated for impairment
8,241

 
889

 
1,632

 
1,186

 
5,728

 
291

 
2,044

 

 
20,011

Purchased credit-impaired(1)

 

 

 

 

 

 

 

 

Total
$
8,241

 
$
1,038

 
$
1,891

 
$
1,186

 
$
5,888

 
$
328

 
$
2,044

 
$

 
$
20,616

 
(1) Purchased credit-impaired loans are evaluated for impairment on an individual basis.

As of
December 31, 2018
Commercial
Mortgage
 
Home Equity
Lines and
Loans
 
Residential
Mortgage
 
Construction
 
Commercial
and
Industrial
 
Consumer
 
Leases
 
Unallocated
 
Total
(dollars in thousands)
 
 
 
 
 
 
 
 
Allowance on loans and leases:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$

 
$
162

 
$
272

 
$

 
$

 
$
28

 
$

 
$

 
$
462

Collectively evaluated for impairment
7,567

 
841

 
1,541

 
1,485

 
5,461

 
201

 
1,868

 

 
18,964

Purchased credit-impaired(1)

 

 

 

 

 

 

 

 

Total
$
7,567

 
$
1,003

 
$
1,813

 
$
1,485

 
$
5,461

 
$
229

 
$
1,868

 
$

 
$
19,426


(1) Purchased credit-impaired loans are evaluated for impairment on an individual basis.
 



The following tables detail the carrying value for all portfolio loans and leases by portfolio segment based on the methodology used to evaluate the loans and leases for impairment as of March 31, 2019 and December 31, 2018:
As of
March 31, 2019
Commercial
Mortgage
 
Home Equity
Lines and
Loans
 
Residential
Mortgage
 
Construction
 
Commercial
and
Industrial
 
Consumer
 
Leases
 
Total
(dollars in thousands)
 
 
 
 
 
 
 
Carrying value of loans and leases:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
5,558

 
$
8,291

 
$
6,106

 
$

 
$
3,358

 
$
106

 
$

 
$
23,419

Collectively evaluated for impairment
1,731,170

 
195,986

 
496,271

 
159,761

 
701,293

 
47,715

 
156,366

 
3,488,562

Purchased credit-impaired(1)
9,967

 
514

 
2

 

 
1,050

 

 

 
11,533

Total
$
1,746,695

 
$
204,791

 
$
502,379

 
$
159,761

 
$
705,701

 
$
47,821

 
$
156,366

 
$
3,523,514


(1) Purchased credit-impaired loans are evaluated for impairment on an individual basis.
 
As of
December 31, 2018
Commercial
Mortgage
 
Home Equity
Lines and
Loans
 
Residential
Mortgage
 
Construction
 
Commercial
and
Industrial
 
Consumer
 
Leases
 
Total
(dollars in thousands)
 
 
 
 
 
 
 
Carrying value of loans and leases:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
7,008

 
$
4,998

 
$
6,608

 
$

 
$
2,629

 
$
134

 
$

 
$
21,377

Collectively evaluated for impairment
1,642,117

 
201,841

 
487,747

 
178,673

 
691,879

 
46,680

 
144,536

 
3,393,473

Purchased credit-impaired(1)
8,311

 
512

 

 
2,405

 
1,076

 

 

 
12,304

Total
$
1,657,436

 
$
207,351

 
$
494,355

 
$
181,078

 
$
695,584

 
$
46,814

 
$
144,536

 
$
3,427,154

 

(1) Purchased credit-impaired loans are evaluated for impairment on an individual basis.
 
 
The following tables detail the allocation of the Allowance for originated portfolio loans and leases by portfolio segment based on the methodology used to evaluate the loans and leases for impairment as of March 31, 2019 and December 31, 2018:
As of
March 31, 2019
Commercial
Mortgage
 
Home Equity
Lines and
Loans
 
Residential
Mortgage
 
Construction
 
Commercial
and
Industrial
 
Consumer
 
Leases
 
Total
(dollars in thousands)
 
 
 
 
 
 
 
Allowance on loans and leases:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$

 
$
149

 
$
170

 
$

 
$
160

 
$
37

 
$

 
$
516

Collectively evaluated for impairment
8,241

 
889

 
1,632

 
1,186

 
5,728

 
291

 
2,036

 
20,003

Total
$
8,241

 
$
1,038

 
$
1,802

 
$
1,186

 
$
5,888

 
$
328

 
$
2,036

 
$
20,519

 
As of
December 31, 2018
Commercial
Mortgage
 
Home Equity
Lines and
Loans
 
Residential
Mortgage
 
Construction
 
Commercial
and
Industrial
 
Consumer
 
Leases
 
Total
(dollars in thousands)
 
 
 
 
 
 
 
Allowance on loans and leases:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$

 
$
162

 
$
175

 
$

 
$

 
$
28

 
$

 
$
365

Collectively evaluated for impairment
7,567

 
841

 
1,541

 
1,485

 
5,461

 
201

 
1,868

 
18,964

Total
$
7,567

 
$
1,003

 
$
1,716

 
$
1,485

 
$
5,461

 
$
229

 
$
1,868

 
$
19,329

 

The following tables detail the carrying value for originated portfolio loans and leases by portfolio segment based on the methodology used to evaluate the loans and leases for impairment as of March 31, 2019 and December 31, 2018:
As of
March 31, 2019
Commercial
Mortgage
 
Home Equity
Lines and
Loans
 
Residential
Mortgage
 
Construction
 
Commercial
and
Industrial
 
Consumer
 
Leases
 
Total
(dollars in thousands)
 
 
 
 
 
 
 
Carrying value of loans and leases:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
3,458

 
$
8,265

 
$
4,719

 
$

 
$
3,050

 
$
62

 
$

 
$
19,554

Collectively evaluated for impairment
1,433,153

 
171,810

 
418,919

 
157,572

 
648,154

 
45,167

 
137,941

 
3,012,716

Total
$
1,436,611

 
$
180,075

 
$
423,638

 
$
157,572

 
$
651,204

 
$
45,229

 
$
137,941

 
$
3,032,270

 
As of
December 31, 2018
Commercial
Mortgage
 
Home Equity
Lines and
Loans
 
Residential
Mortgage
 
Construction
 
Commercial
and
Industrial
 
Consumer
 
Leases
 
Total
(dollars in thousands)
 
 
 
 
 
 
 
Carrying value of loans and leases:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
4,874

 
$
4,972

 
$
5,106

 
$

 
$
2,314

 
$
71

 
$

 
$
17,337

Collectively evaluated for impairment
1,322,948

 
176,534

 
405,916

 
174,592

 
622,329

 
44,028

 
121,567

 
2,867,914

Total
$
1,327,822

 
$
181,506

 
$
411,022

 
$
174,592

 
$
624,643

 
$
44,099

 
$
121,567

 
$
2,885,251

 
The following tables detail the allocation of the Allowance for acquired portfolio loans and leases by portfolio segment based on the methodology used to evaluate the loans and leases for impairment as of March 31, 2019 and December 31, 2018:
As of
March 31, 2019
Commercial
Mortgage
 
Home Equity
Lines and
Loans
 
Residential
Mortgage
 
Construction
 
Commercial
and
Industrial
 
Consumer
 
Leases
 
Total
(dollars in thousands)
 
 
 
 
 
 
 
Allowance on loans and leases:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$

 
$

 
$
89

 
$

 
$

 
$

 
$

 
$
89

Collectively evaluated for impairment

 

 

 

 

 

 
8

 
8

Purchased credit-impaired(1)

 

 

 

 

 

 

 

Total
$

 
$

 
$
89

 
$

 
$

 
$

 
$
8

 
$
97


(1) Purchased credit-impaired loans are evaluated for impairment on an individual basis.
 
As of
December 31, 2018
Commercial
Mortgage
 
Home Equity
Lines and
Loans
 
Residential
Mortgage
 
Construction
 
Commercial
and
Industrial
 
Consumer
 
Leases
 
Total
(dollars in thousands)
 
 
 
 
 
 
 
Allowance on loans and leases:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$

 
$

 
$
97

 
$

 
$

 
$

 
$

 
$
97

Collectively evaluated for impairment

 

 

 

 

 

 

 

Purchased credit-impaired(1)

 

 

 

 

 

 

 

Total
$

 
$

 
$
97

 
$

 
$

 
$

 
$

 
$
97


(1) Purchased credit-impaired loans are evaluated for impairment on an individual basis.
 
The following tables detail the carrying value for acquired portfolio loans and leases by portfolio segment based on the methodology used to evaluate the loans and leases for impairment as of March 31, 2019 and December 31, 2018:
As of
March 31, 2019
Commercial
Mortgage
 
Home Equity
Lines and
Loans
 
Residential
Mortgage
 
Construction
 
Commercial
and
Industrial
 
Consumer
 
Leases
 
Total
(dollars in thousands)
 
 
 
 
 
 
 
Carrying value of loans and leases:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
2,100

 
$
26

 
$
1,387

 
$

 
$
308

 
$
44

 
$

 
$
3,865

Collectively evaluated for impairment
298,017

 
24,176

 
77,352

 
2,189

 
53,139

 
2,548

 
18,425

 
475,846

Purchased credit-impaired(1)
9,967

 
514

 
2

 

 
1,050

 

 

 
11,533

Total
$
310,084

 
$
24,716

 
$
78,741

 
$
2,189

 
$
54,497

 
$
2,592

 
$
18,425

 
$
491,244


(1) Purchased credit-impaired loans are evaluated for impairment on an individual basis.
 
As of
December 31, 2018
Commercial
Mortgage
 
Home Equity
Lines and
Loans
 
Residential
Mortgage
 
Construction
 
Commercial
and
Industrial
 
Consumer
 
Leases
 
Total
(dollars in thousands)
 
 
 
 
 
 
Carrying value of loans and leases:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
2,134

 
$
26

 
$
1,502

 
$

 
$
315

 
$
63

 
$

 
$
4,040

Collectively evaluated for impairment
319,169

 
25,307

 
81,831

 
4,081

 
69,550

 
2,652

 
22,969

 
525,559

Purchased credit-impaired(1)
8,311

 
512

 

 
2,405

 
1,076

 

 

 
12,304

Total
$
329,614

 
$
25,845

 
$
83,333

 
$
6,486

 
$
70,941

 
$
2,715

 
$
22,969

 
$
541,903


(1) Purchased credit-impaired loans are evaluated for impairment on an individual basis.
 

As part of the process of determining the Allowance for the different segments of the loan and lease portfolio, management considers certain credit quality indicators. For the commercial mortgage, construction and commercial and industrial loan segments, periodic reviews of the individual loans are performed by both in-house staff as well as external loan reviewers. The result of these reviews is reflected in the risk grade assigned to each loan. These internally assigned grades are as follows:
 



Pass – Loans considered satisfactory with no indications of deterioration.
Special mention - Loans classified as special mention have a potential weakness that deserves management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the institution’s credit position at some future date.
Substandard - Loans classified as substandard are inadequately protected by the current net worth and payment capacity of the obligor or of the collateral pledged, if any. Substandard loans have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected.
Doubtful - Loans classified as doubtful have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.

In addition, for the remaining segments of the loan and lease portfolio, which include residential mortgage, home equity lines and loans, consumer, and leases, the credit quality indicator used to determine this component of the Allowance is based on performance status.
 
The following tables detail the carrying value of all portfolio loans and leases by portfolio segment based on the credit quality indicators used to determine the Allowance as of March 31, 2019 and December 31, 2018:

 
 
Credit Risk Profile by Internally Assigned Grade - All Loans and Leases
As of March 31, 2019
 
 
(dollars in thousands)
 
Pass
 
Special Mention
 
Substandard
 
Doubtful
 
Total
Commercial mortgage
 
$
1,714,426

 
$
10,571

 
$
21,292

 
$
406

 
$
1,746,695

Home equity loans and lines
 
197,373

 

 
7,418

 

 
204,791

Residential
 
499,339

 

 
3,040

 

 
502,379

Construction
 
152,120

 
937

 
6,704

 

 
159,761

Commercial & Industrial
 
691,708

 
2,581

 
11,412

 

 
705,701

Consumer
 
47,195

 

 
626

 

 
47,821

Leases
 
155,453

 

 
913

 

 
156,366

Total
 
$
3,457,614

 
$
14,089

 
$
51,405

 
$
406

 
$
3,523,514


 
 
Credit Risk Profile by Internally Assigned Grade - All Loans and Leases
As of December 31, 2018
 
 
(dollars in thousands)
 
Pass
 
Special Mention
 
Substandard
 
Doubtful
 
Total
Commercial mortgage
 
$
1,635,068

 
$
631

 
$
20,639

 
$
1,098

 
$
1,657,436

Home equity loans and lines
 
203,037

 

 
4,314

 

 
207,351

Residential
 
490,789

 

 
3,566

 

 
494,355

Construction
 
171,353

 
938

 
8,787

 

 
181,078

Commercial & Industrial
 
684,444

 
2,737

 
8,402

 
1

 
695,584

Consumer
 
46,588

 

 
226

 

 
46,814

Leases
 
143,561

 

 
975

 

 
144,536

Total
 
$
3,374,840

 
$
4,306

 
$
46,909

 
$
1,099

 
$
3,427,154







The following tables detail the carrying value of originated portfolio loans and leases by portfolio segment based on the credit quality indicators used to determine the Allowance as of March 31, 2019 and December 31, 2018:
 
 
Credit Risk Profile by Internally Assigned Grade - Originated Loans and Leases
As of March 31, 2019
 
 
(dollars in thousands)
 
Pass
 
Special Mention
 
Substandard
 
Doubtful
 
Total
Commercial mortgage
 
$
1,428,214

 
$
4,325

 
$
4,072

 
$

 
$
1,436,611

Home equity loans and lines
 
173,197

 

 
6,878

 

 
180,075

Residential
 
421,168

 

 
2,470

 

 
423,638

Construction
 
149,931

 
937

 
6,704

 

 
157,572

Commercial & Industrial
 
639,463

 
2,352

 
9,389

 

 
651,204

Consumer
 
44,647

 

 
582

 

 
45,229

Leases
 
137,513

 

 
428

 

 
137,941

Total
 
$
2,994,133

 
$
7,614

 
$
30,523

 
$

 
$
3,032,270


 
 
Credit Risk Profile by Internally Assigned Grade - Originated Loans and Leases
As of December 31, 2018
 
 
(dollars in thousands)
 
Pass
 
Special Mention
 
Substandard
 
Doubtful
 
Total
Commercial mortgage
 
$
1,321,973

 
$
631

 
$
5,218

 
$

 
$
1,327,822

Home equity loans and lines
 
177,916

 

 
3,590

 

 
181,506

Residential
 
408,095

 

 
2,927

 

 
411,022

Construction
 
167,272

 
938

 
6,382

 

 
174,592

Commercial & Industrial
 
615,817

 
2,511

 
6,314

 
1

 
624,643

Consumer
 
43,936

 

 
163

 

 
44,099

Leases
 
121,175

 

 
392

 

 
121,567

Total
 
$
2,856,184

 
$
4,080

 
$
24,986

 
$
1

 
$
2,885,251




The following tables detail the carrying value of acquired portfolio loans and leases by portfolio segment based on the credit quality indicators used to determine the Allowance as of March 31, 2019 and December 31, 2018:
 
 
Credit Risk Profile by Internally Assigned Grade - Acquired Loans and Leases
As of March 31, 2019
 
 
(dollars in thousands)
 
Pass
 
Special Mention
 
Substandard
 
Doubtful
 
Total
Commercial mortgage
 
$
286,212

 
$
6,246

 
$
17,220

 
$
406

 
$
310,084

Home equity loans and lines
 
24,176

 

 
540

 

 
24,716

Residential
 
78,171

 

 
570

 

 
78,741

Construction
 
2,189

 

 

 

 
2,189

Commercial & Industrial
 
52,245

 
229

 
2,023

 

 
54,497

Consumer
 
2,548

 

 
44

 

 
2,592

Leases
 
17,940

 

 
485

 

 
18,425

Total
 
$
463,481

 
$
6,475

 
$
20,882

 
$
406

 
$
491,244

 
 
Credit Risk Profile by Internally Assigned Grade - Acquired Loans and Leases
As of December 31, 2018
 
 
(dollars in thousands)
 
Pass
 
Special Mention
 
Substandard
 
Doubtful
 
Total
Commercial mortgage
 
$
313,095

 
$

 
$
15,421

 
$
1,098

 
$
329,614

Home equity loans and lines
 
25,121

 

 
724

 

 
25,845

Residential
 
82,694

 

 
639

 

 
83,333

Construction
 
4,081

 

 
2,405

 

 
6,486

Commercial & Industrial
 
68,627

 
226

 
2,088

 

 
70,941

Consumer
 
2,652

 

 
63

 

 
2,715

Leases
 
22,386

 

 
583

 

 
22,969

Total
 
$
518,656

 
$
226

 
$
21,923

 
$
1,098

 
$
541,903


G. Troubled Debt Restructurings (“TDRs”)
 
The restructuring of a loan is considered a “troubled debt restructuring” if both of the following conditions are met: (i) the borrower is experiencing financial difficulties, and (ii) the creditor has granted a concession. The most common concessions granted include one or more modifications to the terms of the debt, such as (a) a reduction in the interest rate for the remaining life of the debt, (b) an extension of the maturity date at an interest rate lower than the current market rate for new debt with similar risk, (c) a temporary period of interest-only payments, (d) a reduction in the contractual payment amount for either a short period or remaining term of the loan, and (e) for leases, a reduced lease payment. A less common concession granted is the forgiveness of a portion of the principal.
 
The determination of whether a borrower is experiencing financial difficulties takes into account not only the current financial condition of the borrower, but also the potential financial condition of the borrower, were a concession not granted. Similarly, the determination of whether a concession has been granted is very subjective in nature. For example, simply extending the term of a loan at its original interest rate or even at a higher interest rate could be interpreted as a concession unless the borrower could readily obtain similar credit terms from a different lender.
 
The following table presents the balance of TDRs as of the indicated dates:
(dollars in thousands)
March 31, 2019
 
December 31, 2018
TDRs included in nonperforming loans and leases
$
4,057

 
$
1,217

TDRs in compliance with modified terms
5,149

 
9,745

Total TDRs
$
9,206

 
$
10,962

 
The following table presents information regarding loan and lease modifications categorized as TDRs for the three months ended March 31, 2019:
 
For the Three Months Ended March 31, 2019
(dollars in thousands)
Number of Contracts
 
Pre-Modification Outstanding
Recorded Investment
 
Post-Modification Outstanding
Recorded Investment
Home equity loans and lines
 
$

 
$

Residential mortgages
 

 

Leases
2
 
38

 
38

    Total
2
 
$
38

 
$
38


 






The following table presents information regarding the types of loan and lease modifications made for the three months ended March 31, 2019:
 
Number of Contracts
 
Loan Term Extension
 
Interest Rate Change and Term Extension
 
Interest Rate Change and/or Interest-Only Period
 
Contractual
Payment Reduction
(Leases only)
 
Temporary Payment Deferral
Home equity loans and lines
 
 
 
 
Residential mortgages
 
 
 
 
Leases
1
 
 
 
1
 
    Total
1
 
 
 
1
 


H. Impaired Loans
 
The following tables detail the recorded investment and principal balance of impaired loans by portfolio segment, their related Allowance and interest income recognized for the three months ended March 31, 2019 and 2018 (purchased credit-impaired loans are not included in the tables):
As of and for the Three Months Ended
March 31, 2019
Recorded
Investment(2)
 
Contractual
Principal
Balance
 
Related
Allowance
 
Average
Recorded
Investment
 
Interest Income
Recognized
 
Cash-Basis
Interest Income
Recognized
(dollars in thousands)
 
 
 
 
 
Impaired loans with related allowance:
 
 
 
 
 
 
 
 
 
 
 
Home equity lines and loans
$
1,178

 
$
1,178

 
$
149

 
$
1,182

 
$
10

 
$

Residential mortgage
1,917

 
1,917

 
259

 
1,921

 
23

 

Commercial and industrial
334

 
339

 
160

 
335

 

 

Consumer
59

 
59

 
37

 
59

 

 

Total
$
3,488

 
$
3,493

 
$
605

 
$
3,497

 
$
33

 
$

 
 
 
 
 
 
 
 
 
 
 
 
Impaired loans without related allowance(1):
 
 
 
 
 
 
 
 
 
 
 
Commercial mortgage
$
5,558

 
$
7,191

 
$

 
$
6,982

 
$

 
$

Home equity lines and loans
7,113

 
7,167

 

 
7,180

 
2

 

Residential mortgage
4,191

 
4,294

 

 
4,239

 
21

 

Commercial and industrial
3,023

 
3,653

 

 
3,030

 
5

 

Consumer
47

 
62

 

 
47

 

 

Total
$
19,932

 
$
22,367

 
$

 
$
21,478

 
$
28

 
$

Grand total
$
23,420

 
$
25,860

 
$
605

 
$
24,975

 
$
61

 
$

 
(1) The table above does not include the recorded investment of $1.0 million of impaired leases without a related Allowance.
 
(2) Recorded investment equals principal balance less partial charge-offs and interest payments on non-performing loans that have been applied to principal.

As of and for the Three Months Ended
March 31, 2018
Recorded
Investment(2)
 
Contractual
Principal
Balance
 
Related
Allowance
 
Average
Recorded
Investment
 
Interest Income
Recognized
 
Cash-Basis
Interest Income
Recognized
(dollars in thousands)
 
 
 
 
 
Impaired loans with related allowance:
 
 
 
 
 
 
 
 
 
 
 
Home equity lines and loans
$
574

 
$
574

 
$
19

 
$
575

 
$
6

 
$

Residential mortgage
1,796

 
1,796

 
224

 
1,801

 
21

 

Commercial and industrial
54

 
110

 
40

 
97

 

 

Consumer
27

 
27

 
4

 
27

 

 

Total
$
2,451

 
$
2,507

 
$
287

 
$
2,500

 
$
27

 
$

 
 
 
 
 
 
 
 
 
 
 
 
Impaired loans without related allowance(1):
 
 
 
 
 
 
 
 
 
 
 
Commercial mortgage
$
1,394

 
$
1,483

 
$

 
$
1,394

 
$
23

 
$

Home equity lines and loans
2,052

 
2,114

 

 
2,094

 
2

 

Residential mortgage
3,554

 
3,758

 

 
154

 

 

Commercial and industrial
2,700

 
3,498

 

 
2,872

 
5

 

Total
$
9,700

 
$
10,853

 
$

 
$
6,514

 
$
30

 
$

Grand total
$
12,151

 
$
13,360

 
$
287

 
$
9,014

 
$
57

 
$

 
(1) The table above does not include the recorded investment of $510 thousand of impaired leases without a related Allowance.
 
(2) Recorded investment equals principal balance less partial charge-offs and interest payments on non-performing loans that have been applied to principal.

(dollars in thousands)
Recorded
Investment (2)
 
Principal
Balance
 
Related
Allowance
As of
December 31, 2018
 
 
Impaired loans with related allowance:
 
 
 
 
 
Home equity lines and loans
$
1,280

 
$
1,280

 
$
162

Residential mortgage
1,966

 
1,966

 
272

Consumer
50

 
50

 
28

Total
$
3,296

 
$
3,296

 
$
462

Impaired loans without related allowance(1):
 
 
 
 
 
Commercial mortgage
$
7,007

 
$
7,264

 
$

Home equity lines and loans
3,718

 
3,724

 

Residential mortgage
4,641

 
4,728

 

Commercial and industrial
2,629

 
3,803

 

Consumer
83

 
86

 
 
Total
$
18,078

 
$
19,605

 
$

Grand total
$
21,374

 
$
22,901

 
$
462

 
(1) The table above does not include the recorded investment of $1.2 million of impaired leases without a related Allowance.
 
(2) Recorded investment equals principal balance less partial charge-offs and interest payments on non-performing loans that have been applied to principal.








I. Loan Mark
 
Loans acquired in mergers and acquisitions are recorded at fair value as of the date of the transaction. This adjustment to the acquired principal amount is referred to as the “Loan Mark.” With the exception of purchased credit impaired loans, for which the Loan Mark is accounted under ASC 310-30, the Loan Mark is amortized or accreted as an adjustment to yield over the lives of the loans.
 
The following tables detail, for acquired loans, the outstanding principal, remaining Loan Mark, and recorded investment, by portfolio segment, as of the dates indicated:
 
As of March 31, 2019
(dollars in thousands)
Outstanding
Principal
 
Remaining
Loan Mark
 
Recorded
Investment
Commercial mortgage
$
318,488

 
$
(8,404
)
 
$
310,084

Home equity lines and loans
26,981

 
(2,265
)
 
24,716

Residential mortgage
81,372

 
(2,631
)
 
78,741

Construction
2,190

 
(1
)
 
2,189

Commercial and industrial
56,400

 
(1,903
)
 
54,497

Consumer
2,680

 
(88
)
 
2,592

Leases
18,974

 
(549
)
 
18,425

Total
$
507,085

 
$
(15,841
)
 
$
491,244

 
 
As of December 31, 2018
(dollars in thousands)
Outstanding
Principal
 
Remaining
Loan Mark
 
Recorded
Investment
Commercial mortgage
$
339,241

 
$
(9,627
)
 
$
329,614

Home equity lines and loans
28,212

 
(2,367
)
 
25,845

Residential mortgage
86,111

 
(2,778
)
 
83,333

Construction
6,780

 
(294
)
 
6,486

Commercial and industrial
72,948

 
(2,007
)
 
70,941

Consumer
2,828

 
(113
)
 
2,715

Leases
23,695

 
(726
)
 
22,969

Total
$
559,815

 
$
(17,912
)
 
$
541,903