XML 25 R14.htm IDEA: XBRL DOCUMENT v3.10.0.1
Loans and Leases
6 Months Ended
Jun. 30, 2018
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 mergers and acquisitions. These mergers and acquisitions include the December 2017 RBPI Merger, the January 2015 Continental Bank Holdings, Inc. Merger, the November 2012 transaction with First Bank of Delaware, and the July 2010 acquisition of First Keystone Financial, Inc. 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:
 
 
June 30, 2018
 
December 31, 2017
(dollars in thousands)
Originated
 
Acquired
 
Total Loans and Leases
 
Originated
 
Acquired
 
Total Loans and Leases
Loans held for sale
$
4,204

 
$

 
$
4,204

 
$
3,794

 
$

 
$
3,794

Real Estate Loans:
 
 
 
 
 
 
 
 
 
 
 
Commercial mortgage
$
1,237,885

 
$
375,836

 
$
1,613,721

 
$
1,122,327

 
$
401,050

 
$
1,523,377

Home equity lines and loans
176,771

 
29,658

 
206,429

 
183,283

 
34,992

 
218,275

Residential mortgage
358,271

 
90,789

 
449,060

 
360,935

 
97,951

 
458,886

Construction
147,636

 
43,238

 
190,874

 
128,266

 
84,188

 
212,454

Total real estate loans
$
1,920,563

 
$
539,521

 
$
2,460,084

 
$
1,794,811

 
$
618,181

 
$
2,412,992

Commercial and industrial
632,917

 
112,389

 
745,306

 
589,304

 
130,008

 
719,312

Consumer
49,828

 
1,634

 
51,462

 
35,146

 
3,007

 
38,153

Leases
97,506

 
35,143

 
132,649

 
68,035

 
47,366

 
115,401

Total portfolio loans and leases
$
2,700,814

 
$
688,687

 
$
3,389,501

 
$
2,487,296

 
$
798,562

 
$
3,285,858

Total loans and leases
$
2,705,018

 
$
688,687

 
$
3,393,705

 
$
2,491,090

 
$
798,562

 
$
3,289,652

Loans with fixed rates
$
1,127,713

 
$
412,461

 
$
1,540,174

 
$
1,034,542

 
$
538,510

 
$
1,573,052

Loans with adjustable or floating rates
1,577,305

 
276,226

 
1,853,531

 
1,456,548

 
260,052

 
1,716,600

Total loans and leases
$
2,705,018

 
$
688,687

 
$
3,393,705

 
$
2,491,090

 
$
798,562

 
$
3,289,652

Net deferred loan origination fees included in the above loan table
$
1,200

 
$

 
$
1,200

 
$
887

 
$

 
$
887


 
B. Components of the net investment in leases are detailed as follows:
 
 
June 30, 2018
 
December 31, 2017
(dollars in thousands)
Originated
 
Acquired
 
Total Leases
 
Originated
 
Acquired
 
Total Leases
Minimum lease payments receivable
$
108,718

 
$
39,656

 
$
148,374

 
$
75,592

 
$
55,219

 
$
130,811

Unearned lease income
(15,735
)
 
(5,534
)
 
(21,269
)
 
(10,338
)
 
(9,523
)
 
(19,861
)
Initial direct costs and deferred fees
4,523

 
1,021

 
5,544

 
2,781

 
1,670

 
4,451

Total Leases
$
97,506

 
$
35,143

 
$
132,649

 
$
68,035

 
$
47,366

 
$
115,401


 













C. Non-Performing Loans and Leases(1)  
 
 
June 30, 2018
 
December 31, 2017
(dollars in thousands)
Originated
 
Acquired
 
Total Loans and Leases
 
Originated
 
Acquired
 
Total Loans and Leases
Commercial mortgage
$

 
$
1,011

 
$
1,011

 
$
90

 
$
782

 
$
872

Home equity lines and loans
1,833

 
490

 
2,323

 
1,221

 
260

 
1,481

Residential mortgage
1,615

 
1,032

 
2,647

 
1,505

 
2,912

 
4,417

Commercial and industrial
1,011

 
574

 
1,585

 
826

 
880

 
1,706

Leases
575

 
1,307

 
1,882

 
103

 

 
103

Total non-performing loans and leases
$
5,034

 
$
4,414

 
$
9,448

 
$
3,745

 
$
4,834

 
$
8,579

 
(1) Purchased credit-impaired loans, which have been recorded at their fair values at acquisition, and which are performing, are excluded from this table, with the exception of $87 thousand and $167 thousand of purchased credit-impaired loans as of June 30, 2018 and December 31, 2017, respectively, which became non-performing subsequent to acquisition.

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)
June 30,
2018
 
December 31,
2017
Outstanding principal balance
$
38,791

 
$
46,543

Carrying amount(1)
$
27,601

 
$
30,849

 
(1) Includes $88 thousand and $173 thousand of purchased credit-impaired loans as of June 30, 2018 and December 31, 2017, respectively, for which the Corporation could not estimate the timing or amount of expected cash flows to be collected at acquisition, and for which no accretable yield is recognized. Additionally, the table above includes $87 thousand and $167 thousand of purchased credit-impaired loans as of June 30, 2018 and December 31, 2017, respectively, which became non-performing subsequent to acquisition, which are disclosed in Note 5C, above, and which also have no accretable yield.
 
The following table presents changes in the accretable discount on purchased credit-impaired loans, for which the Corporation applies ASC 310-30, for the six months ended June 30, 2018
(dollars in thousands)
Accretable
Discount
Balance, December 31, 2017
$
4,083

Accretion
(1,361
)
Reclassifications from nonaccretable difference
110

Additions/adjustments
211

Disposals

Balance, June 30, 2018
$
3,043


 
 









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 June 30, 2018
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
$
2,645

 
$
150

 
$

 
$
2,795

 
$
1,609,915

 
$
1,612,710

 
$
1,011

 
$
1,613,721

Home equity lines and loans

 

 

 

 
204,106

 
204,106

 
2,323

 
206,429

Residential mortgage
891

 
127

 

 
1,018

 
445,395

 
446,413

 
2,647

 
449,060

Construction
2,854

 
1,083

 

 
3,937

 
186,937

 
190,874

 

 
190,874

Commercial and industrial
832

 
163

 

 
995

 
742,726

 
743,721

 
1,585

 
745,306

Consumer
19

 

 

 
19

 
51,443

 
51,462

 

 
51,462

Leases
786

 
829

 

 
1,615

 
129,152

 
130,767

 
1,882

 
132,649

Total portfolio loans and leases
$
8,027

 
$
2,352

 
$

 
$
10,379

 
$
3,369,674

 
$
3,380,053

 
$
9,448

 
$
3,389,501

 
 
 
Accruing Loans and Leases
 
 
 
 
As of December 31, 2017
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
$
1,366

 
$
2,428

 
$

 
$
3,794

 
$
1,518,711

 
$
1,522,505

 
$
872

 
$
1,523,377

Home equity lines and loans
338

 
10

 

 
348

 
216,446

 
216,794

 
1,481

 
218,275

Residential mortgage
1,386

 
79

 

 
1,465

 
453,004

 
454,469

 
4,417

 
458,886

Construction

 

 

 

 
212,454

 
212,454

 

 
212,454

Commercial and industrial
658

 
286

 

 
944

 
716,662

 
717,606

 
1,706

 
719,312

Consumer
1,106

 

 

 
1,106

 
37,047

 
38,153

 

 
38,153

Leases
125

 
177

 

 
302

 
114,996

 
115,298

 
103

 
115,401

Total portfolio loans and leases
$
4,979

 
$
2,980

 
$

 
$
7,959

 
$
3,269,320

 
$
3,277,279

 
$
8,579

 
$
3,285,858

 
*Included as “current” are $6.5 million and $4.1 million of loans and leases as of June 30, 2018 and December 31, 2017, respectively, which are 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 June 30, 2018
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
$
2,107

 
$
77

 
$

 
$
2,184

 
$
1,235,701

 
$
1,237,885

 
$

 
$
1,237,885

Home equity lines and loans

 

 

 

 
174,938

 
174,938

 
1,833

 
176,771

Residential mortgage
626

 
64

 

 
690

 
355,966

 
356,656

 
1,615

 
358,271

Construction
2,854

 
1,083

 

 
3,937

 
143,699

 
147,636

 

 
147,636

Commercial and industrial
766

 

 

 
766

 
631,140

 
631,906

 
1,011

 
632,917

Consumer
19

 

 

 
19

 
49,809

 
49,828

 

 
49,828

Leases
311

 
508

 

 
819

 
96,112

 
96,931

 
575

 
97,506

Total originated portfolio loans and leases
$
6,683

 
$
1,732

 
$

 
$
8,415

 
$
2,687,365

 
$
2,695,780

 
$
5,034

 
$
2,700,814

 
 
Accruing Loans and Leases
 
 
 
 
As of December 31, 2017
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
$
1,255

 
$
81

 
$

 
$
1,336

 
$
1,120,901

 
$
1,122,237

 
$
90

 
$
1,122,327

Home equity lines and loans
26

 

 

 
26

 
182,036

 
182,062

 
1,221

 
183,283

Residential mortgage
721

 

 

 
721

 
358,709

 
359,430

 
1,505

 
360,935

Construction

 

 

 

 
128,266

 
128,266

 

 
128,266

Commercial and industrial
439

 
236

 

 
675

 
587,803

 
588,478

 
826

 
589,304

Consumer
21

 

 

 
21

 
35,125

 
35,146

 

 
35,146

Leases
125

 
177

 

 
302

 
67,630

 
67,932

 
103

 
68,035

Total originated portfolio loans and leases
$
2,587

 
$
494

 
$

 
$
3,081

 
$
2,480,470

 
$
2,483,551

 
$
3,745

 
$
2,487,296

 
*Included as “current” are $6.2 million and $4.0 million of loans and leases as of June 30, 2018 and December 31, 2017, respectively, which are 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 June 30, 2018
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
$
538

 
$
73

 
$

 
$
611

 
$
374,214

 
$
374,825

 
$
1,011

 
$
375,836

Home equity lines and loans

 

 

 

 
29,168

 
29,168

 
490

 
29,658

Residential mortgage
265

 
63

 

 
328

 
89,429

 
89,757

 
1,032

 
90,789

Construction

 

 

 

 
43,238

 
43,238

 

 
43,238

Commercial and industrial
66

 
163

 

 
229

 
111,586

 
111,815

 
574

 
112,389

Consumer

 

 

 

 
1,634

 
1,634

 

 
1,634

Leases
475

 
321

 

 
796

 
33,040

 
33,836

 
1,307

 
35,143

Total acquired portfolio loans and leases
$
1,344

 
$
620

 
$

 
$
1,964

 
$
682,309

 
$
684,273

 
$
4,414

 
$
688,687

 
 
Accruing Loans and Leases
 
 
 
 
As of December 31, 2017
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
$
111

 
$
2,347

 
$

 
$
2,458

 
$
397,810

 
$
400,268

 
$
782

 
$
401,050

Home equity lines and loans
312

 
10

 

 
322

 
34,410

 
34,732

 
260

 
34,992

Residential mortgage
665

 
79

 

 
744

 
94,295

 
95,039

 
2,912

 
97,951

Construction

 

 

 

 
84,188

 
84,188

 

 
84,188

Commercial and industrial
219

 
50

 

 
269

 
128,859

 
129,128

 
880

 
130,008

Consumer
1,085

 

 

 
1,085

 
1,922

 
3,007

 

 
3,007

Leases

 

 

 

 
47,366

 
47,366

 

 
47,366

Total acquired portfolio loans and leases
$
2,392

 
$
2,486

 
$

 
$
4,878

 
$
788,850

 
$
793,728

 
$
4,834

 
$
798,562

 
*Included as “current” are $297 thousand and $102 thousand of loans and leases as of June 30, 2018 and December 31, 2017, respectively, which are 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 and six months ended June 30, 2018 and 2017:
(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
(16
)
 
(225
)
 

 

 
(750
)
 
(92
)
 
(1,348
)
 

 
(2,431
)
Recoveries
6

 
1

 
1

 
2

 
1

 
3

 
123

 

 
137

Provision for loan and lease losses
493

 
71

 
6

 
219

 
1,383

 
132

 
1,863

 

 
4,167

Balance,
June 30, 2018
$
8,033

 
$
933

 
$
1,933

 
$
1,158

 
$
5,672

 
$
289

 
$
1,380

 
$

 
$
19,398


(dollars in thousands)
Commercial
Mortgage
 
Home Equity
Lines and
Loans
 
Residential
Mortgage
 
Construction
 
Commercial
and
Industrial
 
Consumer
 
Leases
 
Unallocated
 
Total
Balance,
March 31, 2018
$
7,174

 
$
1,045

 
$
1,898

 
$
844

 
$
5,361

 
$
291

 
$
1,049

 
$

 
$
17,662

Charge-offs
(16
)
 
(200
)
 

 

 
(467
)
 
(43
)
 
(751
)
 

 
(1,477
)
Recoveries
3

 
1

 
1

 
1

 

 
2

 
68

 

 
76

Provision for loan and lease losses
872

 
87

 
34

 
313

 
778

 
39

 
1,014

 

 
3,137

Balance,
June 30, 2018
$
8,033

 
$
933

 
$
1,933

 
$
1,158

 
$
5,672

 
$
289

 
$
1,380

 
$

 
$
19,398

 
 
(dollars in thousands)
Commercial
Mortgage
 
Home Equity
Lines and
Loans
 
Residential
Mortgage
 
Construction
 
Commercial
and
Industrial
 
Consumer
 
Leases
 
Unallocated
 
Total
Balance,
December 31,
2016
$
6,227

 
$
1,255

 
$
1,917

 
$
2,233

 
$
5,142

 
$
153

 
$
559

 
$

 
$
17,486

Charge-offs

 
(606
)
 
(70
)
 

 
(259
)
 
(59
)
 
(513
)
 

 
(1,507
)
Recoveries
6

 

 

 
2

 
15

 
4

 
185

 

 
212

Provision for loan and lease losses
375

 
565

 
(71
)
 
(1,124
)
 
(85
)
 
79

 
469

 

 
208

Balance,
June 30, 2017
$
6,608

 
$
1,214

 
$
1,776

 
$
1,111

 
$
4,813

 
$
177

 
$
700

 
$

 
$
16,399

 
(dollars in thousands)
Commercial
Mortgage
 
Home Equity
Lines and
Loans
 
Residential
Mortgage
 
Construction
 
Commercial
and
Industrial
 
Consumer
 
Leases
 
Unallocated
 
Total
Balance,
March 31, 2017
$
6,410

 
$
1,243

 
$
1,798

 
$
2,195

 
$
4,747

 
$
135

 
$
579

 
$

 
$
17,107

Charge-offs

 
(169
)
 
(43
)
 

 
(200
)
 
(18
)
 
(307
)
 

 
(737
)
Recoveries
3

 

 

 
1

 
15

 
2

 
91

 

 
112

Provision for loan and lease losses
195

 
140

 
21

 
(1,085
)
 
251

 
58

 
337

 

 
(83
)
Balance,
June 30, 2017
$
6,608

 
$
1,214

 
$
1,776

 
$
1,111

 
$
4,813

 
$
177

 
$
700

 
$

 
$
16,399




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 June 30, 2018 and December 31, 2017:
As of June 30, 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
$

 
$
19

 
$
299

 
$

 
$
104

 
$
4

 
$

 
$

 
$
426

Collectively evaluated for impairment
8,033

 
914

 
1,634

 
1,158

 
5,568

 
285

 
1,380

 

 
18,972

Purchased credit-impaired(1)

 

 

 

 

 

 

 

 

Total
$
8,033

 
$
933

 
$
1,933

 
$
1,158

 
$
5,672

 
$
289

 
$
1,380

 
$

 
$
19,398

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

As of December 31, 2017
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
$

 
$
19

 
$
230

 
$

 
$
5

 
$
4

 
$

 
$

 
$
258

Collectively evaluated for impairment
7,550

 
1,067

 
1,696

 
937

 
5,033

 
242

 
742

 

 
17,267

Purchased credit-impaired(1)

 

 

 

 

 

 

 

 

Total
$
7,550

 
$
1,086

 
$
1,926

 
$
937

 
$
5,038

 
$
246

 
$
742

 
$

 
$
17,525


(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 June 30, 2018 and December 31, 2017:
As of June 30, 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
$
1,011

 
$
2,995

 
$
5,603

 
$

 
$
1,864

 
$
27

 
$

 
$
11,500

Collectively evaluated for impairment
1,603,381

 
202,923

 
443,457

 
188,474

 
728,081

 
51,435

 
132,649

 
3,350,400

Purchased credit-impaired(1)
9,329

 
511

 

 
2,400

 
15,361

 

 

 
27,601

Total
$
1,613,721

 
$
206,429

 
$
449,060

 
$
190,874

 
$
745,306

 
$
51,462

 
$
132,649

 
$
3,389,501


(1) Purchased credit-impaired loans are evaluated for impairment on an individual basis.
 
As of December 31, 2017
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
$
2,128

 
$
2,162

 
$
7,726

 
$

 
$
1,897

 
$
27

 
$

 
$
13,940

Collectively evaluated for impairment
1,503,825

 
215,604

 
451,160

 
204,088

 
712,865

 
38,126

 
115,401

 
3,241,069

Purchased credit-impaired(1)
17,424

 
509

 

 
8,366

 
4,550

 

 

 
30,849

Total
$
1,523,377

 
$
218,275

 
$
458,886

 
$
212,454

 
$
719,312

 
$
38,153

 
$
115,401

 
$
3,285,858

 

(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 June 30, 2018 and December 31, 2017:
As of June 30, 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
$

 
$
19

 
$
182

 
$

 
$
4

 
$
4

 
$

 
$
209

Collectively evaluated for impairment
8,033

 
914

 
1,634

 
1,158

 
5,568

 
285

 
1,380

 
18,972

Total
$
8,033

 
$
933

 
$
1,816

 
$
1,158

 
$
5,572

 
$
289

 
$
1,380

 
$
19,181

 
As of December 31, 2017
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
$

 
$
19

 
$
180

 
$

 
$
5

 
$
4

 
$

 
$
208

Collectively evaluated for impairment
7,550

 
1,067

 
1,696

 
937

 
5,033

 
242

 
742

 
17,267

Total
$
7,550

 
$
1,086

 
$
1,876

 
$
937

 
$
5,038

 
$
246

 
$
742

 
$
17,475

 

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 June 30, 2018 and December 31, 2017:
As of June 30, 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
$

 
$
2,505

 
$
3,974

 
$

 
$
1,377

 
$
27

 
$

 
$
7,883

Collectively evaluated for impairment
1,237,885

 
174,266

 
354,297

 
147,636

 
631,540

 
49,801

 
97,506

 
2,692,931

Total
$
1,237,885

 
$
176,771

 
$
358,271

 
$
147,636

 
$
632,917

 
$
49,828

 
$
97,506

 
$
2,700,814

 
As of December 31, 2017
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
$
1,345

 
$
1,902

 
$
4,418

 
$

 
$
1,186

 
$
27

 
$

 
$
8,878

Collectively evaluated for impairment
1,120,982

 
181,381

 
356,517

 
128,266

 
588,118

 
35,119

 
68,035

 
2,478,418

Total
$
1,122,327

 
$
183,283

 
$
360,935

 
$
128,266

 
$
589,304

 
$
35,146

 
$
68,035

 
$
2,487,296

 

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 June 30, 2018 and December 31, 2017:
As of June 30, 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
$

 
$

 
$
117

 
$

 
$
100

 
$

 
$

 
$
217

Collectively evaluated for impairment

 

 

 

 

 

 

 

Purchased credit-impaired(1)

 

 

 

 

 

 

 

Total
$

 
$

 
$
117

 
$

 
$
100

 
$

 
$

 
$
217


(1) Purchased credit-impaired loans are evaluated for impairment on an individual basis.
 
As of December 31, 2017
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
$

 
$

 
$
50

 
$

 
$

 
$

 
$

 
$
50

Collectively evaluated for impairment

 

 

 

 

 

 

 

Purchased credit-impaired(1)

 

 

 

 

 

 

 

Total
$

 
$

 
$
50

 
$

 
$

 
$

 
$

 
$
50


(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 June 30, 2018 and December 31, 2017:
As of June 30, 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
$
1,011

 
$
490

 
$
1,629

 
$

 
$
487

 
$

 
$

 
$
3,617

Collectively evaluated for impairment
365,496

 
28,657

 
89,160

 
40,838

 
96,541

 
1,634

 
35,143

 
657,469

Purchased credit-impaired(1)
9,329

 
511

 

 
2,400

 
15,361

 

 

 
27,601

Total
$
375,836

 
$
29,658

 
$
90,789

 
$
43,238

 
$
112,389

 
$
1,634

 
$
35,143

 
$
688,687


(1) Purchased credit-impaired loans are evaluated for impairment on an individual basis.
 
As of December 31, 2017
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
$
783

 
$
260

 
$
3,308

 
$

 
$
711

 
$

 
$

 
$
5,062

Collectively evaluated for impairment
382,843

 
34,223

 
94,643

 
75,822

 
124,747

 
3,007

 
47,366

 
762,651

Purchased credit-impaired(1)
17,424

 
509

 

 
8,366

 
4,550

 

 

 
30,849

Total
$
401,050

 
$
34,992

 
$
97,951

 
$
84,188

 
$
130,008

 
$
3,007

 
$
47,366

 
$
798,562


(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 June 30, 2018 and December 31, 2017:
 
Credit Risk Profile by Internally Assigned Grade 
 
Commercial Mortgage
 
Construction
 
Commercial and Industrial
 
Total
(dollars in thousands)
June 30, 2018
 
December 31, 2017
 
June 30, 2018
 
December 31, 2017
 
June 30, 2018
 
December 31, 2017
 
June 30, 2018
 
December 31, 2017
Pass
$
1,585,083

 
$
1,490,862

 
$
180,805

 
$
193,227

 
$
726,009

 
$
711,145

 
$
2,491,897

 
$
2,395,234

Special Mention
2,357

 
13,448

 
2,208

 
3,902

 
230

 
889

 
4,795

 
18,239

Substandard
25,717

 
18,194

 
7,861

 
15,325

 
18,797

 
6,013

 
52,375

 
39,532

Doubtful
564

 
873

 

 

 
270

 
1,265

 
834

 
2,138

Total
$
1,613,721

 
$
1,523,377

 
$
190,874

 
$
212,454

 
$
745,306

 
$
719,312

 
$
2,549,901

 
$
2,455,143


 
 
Credit Risk Profile by Payment Activity
 
Residential Mortgage
 
Home Equity Lines
and Loans
 
Consumer
 
Leases
 
Total
(dollars in thousands)
June 30, 2018
 
December 31, 2017
 
June 30, 2018
 
December 31, 2017
 
June 30, 2018
 
December 31, 2017
 
June 30, 2018
 
December 31, 2017
 
June 30, 2018
 
December 31, 2017
Performing
$
446,413

 
$
454,469

 
$
204,106

 
$
216,794

 
$
51,462

 
$
38,153

 
$
130,767

 
$
115,298

 
$
832,748

 
$
824,714

Non-performing
2,647

 
4,417

 
2,323

 
1,481

 

 

 
1,882

 
103

 
6,852

 
6,001

Total
$
449,060

 
$
458,886

 
$
206,429

 
$
218,275

 
$
51,462

 
$
38,153

 
$
132,649

 
$
115,401

 
$
839,600

 
$
830,715


 
 
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 June 30, 2018 and December 31, 2017:
 
Credit Risk Profile by Internally Assigned Grade
 
Commercial Mortgage
 
Construction
 
Commercial and Industrial
 
Total
(dollars in thousands)
June 30, 2018
 
December 31, 2017
 
June 30, 2018
 
December 31, 2017
 
June 30, 2018
 
December 31, 2017
 
June 30, 2018
 
December 31, 2017
Pass
$
1,228,319

 
$
1,114,171

 
$
140,896

 
$
126,260

 
$
630,227

 
$
586,896

 
$
1,999,442

 
$
1,827,327

Special Mention
990

 

 
1,279

 

 

 
664

 
2,269

 
664

Substandard
8,576

 
8,156

 
5,461

 
2,006

 
2,420

 
1,389

 
16,457

 
11,551

Doubtful

 

 

 

 
270

 
355

 
270

 
355

Total
$
1,237,885

 
$
1,122,327

 
$
147,636

 
$
128,266

 
$
632,917

 
$
589,304

 
$
2,018,438

 
$
1,839,897

 

Credit Risk Profile by Payment Activity
 
Residential Mortgage
 
Home Equity Lines
and Loans
 
Consumer
 
Leases
 
Total
(dollars in thousands)
June 30, 2018
 
December 31, 2017
 
June 30, 2018
 
December 31, 2017
 
June 30, 2018
 
December 31, 2017
 
June 30, 2018
 
December 31, 2017
 
June 30, 2018
 
December 31, 2017
Performing
$
356,656

 
$
359,430

 
$
174,938

 
$
182,062

 
$
49,828

 
$
35,146

 
$
96,931

 
$
67,932

 
$
678,353

 
$
644,570

Non-performing
1,615

 
1,505

 
1,833

 
1,221

 

 

 
575

 
103

 
4,023

 
2,829

Total
$
358,271

 
$
360,935

 
$
176,771

 
$
183,283

 
$
49,828

 
$
35,146

 
$
97,506

 
$
68,035

 
$
682,376

 
$
647,399


 
 
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 June 30, 2018 and December 31, 2017:
 
Credit Risk Profile by Internally Assigned Grade
 
Commercial Mortgage
 
Construction
 
Commercial and Industrial
 
Total
(dollars in thousands)
June 30, 2018
 
December 31, 2017
 
June 30, 2018
 
December 31, 2017
 
June 30, 2018
 
December 31, 2017
 
June 30, 2018
 
December 31, 2017
Pass
$
356,764

 
$
376,691

 
$
39,909

 
$
66,967

 
$
95,782

 
$
124,249

 
$
492,455

 
$
567,907

Special Mention
1,367

 
13,448

 
929

 
3,902

 
230

 
225

 
2,526

 
17,575

Substandard
17,141

 
10,038

 
2,400

 
13,319

 
16,377

 
4,624

 
35,918

 
27,981

Doubtful
564

 
873

 

 

 

 
910

 
564

 
1,783

Total
$
375,836

 
$
401,050

 
$
43,238

 
$
84,188

 
$
112,389

 
$
130,008

 
$
531,463

 
$
615,246


 
 Credit Risk Profile by Payment Activity
 
Residential Mortgage
 
Home Equity Lines
and Loans
 
Consumer
 
Leases
 
Total
(dollars in thousands)
June 30, 2018
 
December 31, 2017
 
June 30, 2018
 
December 31, 2017
 
June 30, 2018
 
December 31, 2017
 
June 30, 2018
 
December 31, 2017
 
June 30, 2018
 
December 31, 2017
Performing
$
89,757

 
$
95,039

 
$
29,168

 
$
34,732

 
$
1,634

 
$
3,007

 
$
33,836

 
$
47,366

 
$
154,395

 
$
180,144

Non-performing
1,032

 
2,912

 
490

 
260

 

 

 
1,307

 

 
2,829

 
3,172

Total
$
90,789

 
$
97,951

 
$
29,658

 
$
34,992

 
$
1,634

 
$
3,007

 
$
35,143

 
$
47,366

 
$
157,224

 
$
183,316


 
 
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)
June 30, 2018
 
December 31, 2017
TDRs included in nonperforming loans and leases
$
1,044

 
$
3,289

TDRs in compliance with modified terms
4,117

 
5,800

Total TDRs
$
5,161

 
$
9,089

 

The following table presents information regarding loan and lease modifications categorized as TDRs for the three months ended June 30, 2018:
 
For the Three Months Ended June 30, 2018
(dollars in thousands)
Number of Contracts
 
Pre-Modification Outstanding
Recorded Investment
 
Post-Modification Outstanding
Recorded Investment
Home equity loans and lines
1
 
$
8

 
$
8

Residential mortgages
2
 
219

 
219

Leases
2
 
33

 
33

    Total
5
 
$
260

 
$
260


 
The following table presents information regarding the types of loan and lease modifications made for the three months ended June 30, 2018:
 
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
 
1
 
 
 
Residential mortgages
1
 
1
 
 
 
Leases
 
 
 
2
 
    Total
1
 
2
 
 
2
 


The following table presents information regarding loan and lease modifications categorized as TDRs for the six months ended June 30, 2018
 
For the Six Months Ended June 30, 2018
(dollars in thousands)
Number of Contracts
 
Pre-Modification Outstanding
Recorded Investment
 
Post-Modification Outstanding
Recorded Investment
Home equity loans and lines
1
 
$
8

 
$
8

Residential mortgages
2
 
219

 
219

Commercial and industrial
1
 
18

 
18

Leases
2
 
33

 
33

    Total
6
 
$
278

 
$
278













The following table presents information regarding the types of loan and lease modifications made for the six months ended June 30, 2018:

 
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
 
1
 
 
 
Residential mortgages
1
 
1
 
 
 
Commercial and industrial
 
1
 
 
 
Leases
 
 
 
2
 
    Total
1
 
3
 
 
2
 


During the six months ended June 30, 2018, one home equity line of credit with a principal balance of $25 thousand and one lease with a principal balance of $50 thousand, which had been previously modified to troubled debt restructurings defaulted and were charged off.

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 and six months ended June 30, 2018 and 2017 (purchased credit-impaired loans are not included in the tables):
As of and for the Three Months Ended
June 30, 2018
Recorded
Investment**
 
Principal
Balance
 
Related
Allowance
 
Average
Principal Balance
 
Interest Income
Recognized
 
Cash-Basis
Interest Income
Recognized
(dollars in thousands)
 
 
 
 
 
Impaired loans with related allowance:
 
 
 
 
 
 
 
 
 
 
 
Home equity lines and loans
$
570

 
$
570

 
$
19

 
$
572

 
$
6

 
$

Residential mortgage
2,379

 
2,379

 
299

 
2,383

 
22

 

Commercial and industrial
267

 
362

 
104

 
314

 

 

Consumer
27

 
27

 
4

 
27

 

 

Total
$
3,243

 
$
3,338

 
$
426

 
$
3,296

 
$
28

 
$

 
 
 
 
 
 
 
 
 
 
 
 
Impaired loans without related allowance*:
 
 
 
 
 
 
 
 
 
 
 
Commercial mortgage
$
1,011

 
$
1,010

 
$

 
$
1,022

 
$

 
$

Home equity lines and loans
2,425

 
2,487

 

 
2,450

 
2

 

Residential mortgage
3,223

 
3,265

 

 
3,236

 
19

 

Commercial and industrial
1,598

 
2,300

 

 
1,620

 
5

 

Total
$
8,257

 
$
9,062

 
$

 
$
8,328

 
$
26

 
$

Grand total
$
11,500

 
$
12,400

 
$
426

 
$
11,624

 
$
54

 
$

 
*The table above does not include the recorded investment of $2.0 million of impaired leases without a related Allowance.
 
**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 Six Months Ended
June 30, 2018
Recorded
Investment**
 
Principal
Balance
 
Related
Allowance
 
Average
Principal Balance
 
Interest Income
Recognized
 
Cash-Basis
Interest Income
Recognized
(dollars in thousands)
 
 
 
 
 
Impaired loans with related allowance:
 
 
 
 
 
 
 
 
 
 
 
Home equity lines and loans
$
570

 
$
570

 
$
19

 
$
574

 
$
11

 
$

Residential mortgage
2,379

 
2,379

 
299

 
2,387

 
45

 

Commercial and industrial
267

 
362

 
104

 
391

 

 

Consumer
27

 
27

 
4

 
27

 
1

 

Total
$
3,243

 
$
3,338

 
$
426

 
$
3,379

 
$
57

 
$

 
 
 
 
 
 
 
 
 
 
 
 
Impaired loans without related allowance*:
 
 
 
 
 
 
 
 
 
 
 
Commercial mortgage
$
1,011

 
$
1,010

 
$

 
$
771

 
$
6

 
$

Home equity lines and loans
2,425

 
2,487

 

 
2,473

 
8

 

Residential mortgage
3,223

 
3,265

 

 
3,105

 
41

 

Commercial and industrial
1,598

 
2,300

 

 
1,569

 
12

 

Total
$
8,257

 
$
9,062

 
$

 
$
7,918

 
$
67

 
$

Grand total
$
11,500

 
$
12,400

 
$
426

 
$
11,297

 
$
124

 
$


*The table above does not include the recorded investment of $2.0 million of impaired leases without a related Allowance.
 
**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
June 30, 2017
Recorded
Investment**
 
Principal
Balance
 
Related
Allowance
 
Average
Principal Balance
 
Interest Income
Recognized
 
Cash-Basis
Interest Income
Recognized
(dollars in thousands)
 
 
 
 
 
Impaired loans with related allowance:
 
 
 
 
 
 
 
 
 
 
 
Home equity lines and loans
$
21

 
$
21

 
$
3

 
$
21

 
$

 
$

Residential mortgage
1,578

 
1,578

 
112

 
1,581

 
20

 

Consumer
38

 
38

 
14

 
38

 

 

Total
1,637

 
1,637

 
129

 
1,640

 
20

 

 
 
 
 
 
 
 
 
 
 
 
 
Impaired loans without related allowance*:
 
 
 
 
 
 
 
 
 
 
 
Commercial mortgage
$
2,071

 
$
2,106

 
$

 
$
2,113

 
$
15

 
$

Home equity lines and loans
1,514

 
2,054

 

 
1,536

 
1

 

Residential mortgage
5,371

 
5,712

 

 
5,496

 
36

 

Commercial and industrial
2,140

 
2,796

 

 
2,338

 
3

 

Total
$
11,096

 
$
12,668

 
$

 
$
11,483

 
$
55

 
$

Grand total
$
12,733

 
$
14,305

 
$
129

 
$
13,123

 
$
75

 
$

 
*The table above does not include the recorded investment of $380 thousand of impaired leases without a related Allowance.
 
**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 Six Months Ended
June 30, 2017
Recorded
Investment**
 
Principal
Balance
 
Related
Allowance
 
Average
Principal Balance
 
Interest Income
Recognized
 
Cash-Basis
Interest Income
Recognized
(dollars in thousands)
 
 
 
 
 
Impaired loans with related allowance:
 
 
 
 
 
 
 
 
 
 
 
Home equity lines and loans
$
21

 
$
21

 
$
3

 
$
21

 
$
1

 
$

Residential mortgage
1,578

 
1,578

 
112

 
1,585

 
41

 

Consumer
38

 
38

 
14

 
39

 
1

 

Total
$
1,637

 
$
1,637

 
$
129

 
$
1,645

 
$
43

 
$

 
 
 
 
 
 
 
 
 
 
 
 
Impaired loans without related allowance*:
 
 
 
 
 
 
 
 
 
 
 
Commercial mortgage
$
2,071

 
$
2,106

 
$

 
$
2,117

 
$
39

 
$

Home equity lines and loans
1,514

 
2,054

 

 
1,579

 
3

 

Residential mortgage
5,371

 
5,712

 

 
5,521

 
76

 

Commercial and industrial
2,140

 
2,796

 

 
2,367

 
6

 

Total
$
11,096

 
$
12,668

 
$

 
$
11,584

 
$
124

 
$

Grand total
$
12,733

 
$
14,305

 
$
129

 
$
13,229

 
$
167

 
$

 
*The table above does not include the recorded investment of $380 thousand of impaired leases without a related Allowance.
 
**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, 2017
 
 
Impaired loans with related allowance:
 
 
 
 
 
Home equity lines and loans
$
577

 
$
577

 
$
19

Residential mortgage
2,436

 
2,435

 
230

Commercial and industrial
18

 
19

 
5

Consumer
27

 
27

 
4

Total
3,058

 
3,058

 
258

Impaired loans without related allowance(1):
 
 
 
 
 
Home equity lines and loans
$
1,585

 
$
1,645

 
$

Residential mortgage
5,290

 
5,529

 

Commercial and industrial
1,879

 
3,613

 

Commercial mortgage
2,128

 
2,218

 

Total
$
10,882

 
$
13,005

 
$

Grand total
$
13,940

 
$
16,063

 
$
258

 
(1) 
The table above does not include the recorded investment of $272 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.

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 June 30, 2018
(dollars in thousands)
Outstanding
Principal
 
Remaining
Loan Mark
 
Recorded
Investment
Commercial mortgage
$
385,801

 
$
(9,965
)
 
$
375,836

Home equity lines and loans
32,271

 
(2,613
)
 
29,658

Residential mortgage
93,916

 
(3,127
)
 
90,789

Construction
43,676

 
(438
)
 
43,238

Commercial and industrial
121,265

 
(8,876
)
 
112,389

Consumer
1,669

 
(35
)
 
1,634

Leases
36,792

 
(1,649
)
 
35,143

Total
$
715,390

 
$
(26,703
)
 
$
688,687

 
 
 
As of December 31, 2017
(dollars in thousands)
Outstanding
Principal
 
Remaining
Loan Mark
 
Recorded
Investment
Commercial mortgage
$
412,263

 
$
(11,213
)
 
$
401,050

Home equity lines and loans
37,944

 
(2,952
)
 
34,992

Residential mortgage
101,523

 
(3,572
)
 
97,951

Construction
86,081

 
(1,893
)
 
84,188

Commercial and industrial
141,960

 
(11,952
)
 
130,008

Consumer
3,051

 
(44
)
 
3,007

Leases
50,530

 
(3,164
)
 
47,366

Total
$
833,352

 
$
(34,790
)
 
$
798,562