XML 35 R24.htm IDEA: XBRL DOCUMENT v3.19.2
ALLOWANCE FOR LOAN LOSSES AND CREDIT QUALITY (Tables)
6 Months Ended
Jun. 30, 2019
Receivables [Abstract]  
In Allowance For Loan Losses and Recorded Investment In Loans By Portfolio Segment

The following tables present the activity in the allowance for loan losses by portfolio segment for the three-month periods ended June 30, 2019 and 2018:

Commercial

Real Estate

Commercial

and

Agri-business

Consumer

and

Multifamily

and

Other

1-4 Family

Other

(dollars in thousands)

    

Industrial

    

Residential

    

Agricultural

    

Commercial

    

Mortgage

    

Consumer

    

Unallocated

    

Total

Three Months Ended June 30, 2019

Beginning balance, April 1

$

24,030

$

15,447

$

4,146

$

373

$

2,266

$

291

$

3,009

$

49,562

Provision for loan losses

824

(31)

(242)

(18)

(124)

40

336

785

Loans charged-off

(17)

0

0

0

(5)

(62)

0

(84)

Recoveries

187

76

2

0

16

20

0

301

Net loans charged-off

170

76

2

0

11

(42)

0

217

Ending balance

$

25,024

$

15,492

$

3,906

$

355

$

2,153

$

289

$

3,345

$

50,564

Commercial

Real Estate

Commercial

and

Agri-business

Consumer

and

Multifamily

and

Other

1-4 Family

Other

(dollars in thousands)

    

Industrial

    

Residential

    

Agricultural

    

Commercial

    

Mortgage

    

Consumer

    

Unallocated

    

Total

Three Months Ended June 30, 2018

Beginning balance, April 1

$

20,725

$

14,438

$

4,848

$

510

$

2,018

$

245

$

2,843

$

45,627

Provision for loan losses

1,392

508

(268)

(46)

(68)

65

117

1,700

Loans charged-off

(57)

0

0

0

0

(71)

0

(128)

Recoveries

464

8

5

0

3

27

0

507

Net loans charged-off

407

8

5

0

3

(44)

0

379

Ending balance

$

22,524

$

14,954

$

4,585

$

464

$

1,953

$

266

$

2,960

$

47,706

The following tables present the activity in the allowance for loan losses by portfolio segment for the six-month periods ended June 30, 2019 and 2018:

Commercial

Real Estate

Commercial

and

Agri-business

Consumer

and

Multifamily

and

Other

1-4 Family

Other

(dollars in thousands)

    

Industrial

    

Residential

    

Agricultural

    

Commercial

    

Mortgage

    

Consumer

    

Unallocated

    

Total

Six Months Ended June 30, 2019

Beginning balance, January 1

$

22,518

$

15,393

$

4,305

$

368

$

2,292

$

283

$

3,294

$

48,453

Provision for loan losses

2,317

(13)

(403)

(13)

(79)

125

51

1,985

Loans charged-off

(100)

0

0

0

(87)

(181)

0

(368)

Recoveries

289

112

4

0

27

62

0

494

Net loans charged-off

189

112

4

0

(60)

(119)

0

126

Ending balance

$

25,024

$

15,492

$

3,906

$

355

$

2,153

$

289

$

3,345

$

50,564

Commercial

Real Estate

Commercial

and

Agri-business

Consumer

and

Multifamily

and

Other

1-4 Family

Other

(dollars in thousands)

    

Industrial

    

Residential

    

Agricultural

    

Commercial

    

Mortgage

    

Consumer

    

Unallocated

    

Total

Six Months Ended June 30, 2018

Beginning balance, January 1

$

21,097

$

14,714

$

4,920

$

577

$

2,768

$

379

$

2,666

$

47,121

Provision for loan losses

5,294

715

(344)

(113)

(862)

16

294

5,000

Loans charged-off

(4,417)

(491)

0

0

(7)

(190)

0

(5,105)

Recoveries

550

16

9

0

54

61

0

690

Net loans charged-off

(3,867)

(475)

9

0

47

(129)

0

(4,415)

Ending balance

$

22,524

$

14,954

$

4,585

$

464

$

1,953

$

266

$

2,960

$

47,706

The following tables present the balance in the allowance for loan losses and the recorded investment in loans by portfolio segment and based on impairment method as of June 30, 2019 and December 31, 2018:

Commercial

Real Estate

Commercial

and

Agri-business

Consumer

and

Multifamily

and

Other

1-4 Family

Other

(dollars in thousands)

    

Industrial

    

Residential

    

Agricultural

    

Commercial

    

Mortgage

    

Consumer

    

Unallocated

    

Total

June 30, 2019

Allowance for loan losses:

Ending allowance balance attributable to loans:

Individually evaluated for impairment

$

9,208

$

394

$

87

$

0

$

339

$

0

$

0

$

10,028

Collectively evaluated for impairment

15,816

15,098

3,819

355

1,814

289

3,345

40,536

Total ending allowance balance

$

25,024

$

15,492

$

3,906

$

355

$

2,153

$

289

$

3,345

$

50,564

Loans:

Loans individually evaluated for impairment

$

18,819

$

3,193

$

430

$

0

$

1,851

$

0

$

0

$

24,293

Loans collectively evaluated for impairment

1,431,542

1,649,854

314,153

103,949

388,078

86,749

0

3,974,325

Total ending loans balance

$

1,450,361

$

1,653,047

$

314,583

$

103,949

$

389,929

$

86,749

$

0

$

3,998,618

Commercial

Real Estate

Commercial

and

Agri-business

Consumer

and

Multifamily

and

Other

1-4 Family

Other

(dollars in thousands)

    

Industrial

    

Residential

    

Agricultural

    

Commercial

    

Mortgage

    

Consumer

    

Unallocated

    

Total

December 31, 2018

Allowance for loan losses:

Ending allowance balance attributable to loans:

Individually evaluated for impairment

$

8,552

$

921

$

73

$

0

$

457

$

26

$

0

$

10,029

Collectively evaluated for impairment

13,966

14,472

4,232

368

1,835

257

3,294

38,424

Total ending allowance balance

$

22,518

$

15,393

$

4,305

$

368

$

2,292

$

283

$

3,294

$

48,453

Loans:

Loans individually evaluated for impairment

$

19,734

$

4,266

$

433

$

0

$

2,240

$

44

$

0

$

26,717

Loans collectively evaluated for impairment

1,385,604

1,562,899

370,174

95,520

388,053

85,778

0

3,888,028

Total ending loans balance

$

1,405,338

$

1,567,165

$

370,607

$

95,520

$

390,293

$

85,822

$

0

$

3,914,745

Loans individually evaluated for impairment

The following table presents loans individually evaluated for impairment by class of loans as of June 30, 2019:

Unpaid

Allowance for

Principal

Recorded

Loan Losses

(dollars in thousands)

    

Balance

    

Investment

    

Allocated

With no related allowance recorded:

Commercial and industrial loans:

Working capital lines of credit loans

$

3,129

$

437

$

0

Non-working capital loans

2,321

926

0

Commercial real estate and multi-family residential loans:

Owner occupied loans

1,975

1,437

0

Agri-business and agricultural loans:

Loans secured by farmland

603

283

0

Consumer 1‑4 family loans:

Closed end first mortgage loans

200

119

0

Open end and junior lien loans

92

92

0

With an allowance recorded:

Commercial and industrial loans:

Working capital lines of credit loans

6,610

6,301

2,995

Non-working capital loans

11,135

11,155

6,213

Commercial real estate and multi-family residential loans:

Owner occupied loans

1,756

1,756

394

Agri-business and agricultural loans:

Loans secured by farmland

148

147

87

Consumer 1‑4 family mortgage loans:

Closed end first mortgage loans

1,637

1,640

339

Total

$

29,606

$

24,293

$

10,028

The following table presents loans individually evaluated for impairment by class of loans as of December 31, 2018:

Unpaid

Allowance for

Principal

Recorded

Loan Losses

(dollars in thousands)

    

Balance

    

Investment

    

Allocated

With no related allowance recorded:

Commercial and industrial loans:

Non-working capital loans

$

3,284

$

1,889

$

0

Commercial real estate and multi-family residential loans:

Owner occupied loans

1,773

1,527

0

Agri-business and agricultural loans:

Loans secured by farmland

603

283

0

Consumer 1‑4 family loans:

Closed end first mortgage loans

583

502

0

Open end and junior lien loans

220

220

0

With an allowance recorded:

Commercial and industrial loans:

Working capital lines of credit loans

9,691

6,694

2,602

Non-working capital loans

11,099

11,151

5,950

Commercial real estate and multi-family residential loans:

Construction and land development loans

291

291

142

Owner occupied loans

2,938

2,448

779

Agri-business and agricultural loans:

Loans secured by farmland

150

150

73

Consumer 1‑4 family mortgage loans:

Closed end first mortgage loans

1,517

1,518

457

Other consumer loans

45

44

26

Total

$

32,194

$

26,717

$

10,029

The following table presents loans individually evaluated for impairment by class of loans as of and for the three-month period ended June 30, 2019:

Cash Basis

Average

Interest

Interest

Recorded

Income

Income

(dollars in thousands)

    

Investment

    

Recognized

    

Recognized

With no related allowance recorded:

Commercial and industrial loans:

Working capital lines of credit loans

$

287

$

0

$

1

Non-working capital loans

933

9

4

Commercial real estate and multi-family residential loans:

Owner occupied loans

1,450

10

10

Agri-business and agricultural loans:

Loans secured by farmland

283

0

0

Consumer 1‑4 family loans:

Closed end first mortgage loans

164

1

1

Open end and junior lien loans

93

0

0

With an allowance recorded:

Commercial and industrial loans:

Working capital lines of credit loans

6,326

75

26

Non-working capital loans

11,105

127

94

Commercial real estate and multi-family residential loans:

Owner occupied loans

1,763

16

11

Agri-business and agricultural loans:

Loans secured by farmland

147

1

0

Consumer 1‑4 family mortgage loans:

Closed end first mortgage loans

1,680

13

13

Other consumer loans

28

1

0

Total

$

24,259

$

253

$

160

The following table presents loans individually evaluated for impairment by class of loans as of and for the three-month period ended June 30, 2018:

Cash Basis

Average

Interest

Interest

Recorded

Income

Income

(dollars in thousands)

    

Investment

    

Recognized

    

Recognized

With no related allowance recorded:

Commercial and industrial loans:

Working capital lines of credit loans

$

1,011

$

6

$

14

Non-working capital loans

1,738

16

26

Commercial real estate and multi-family residential loans:

Construction and land development loans

88

2

3

Owner occupied loans

2,868

9

12

Agri-business and agricultural loans:

Loans secured by farmland

283

0

0

Consumer 1‑4 family loans:

Closed end first mortgage loans

533

2

3

Open end and junior lien loans

247

0

0

With an allowance recorded:

Commercial and industrial loans:

Working capital lines of credit loans

3,005

2

2

Non-working capital loans

3,513

3

6

Commercial real estate and multi-family residential loans:

Construction and land development loans

491

6

13

Owner occupied loans

1,041

1

1

Consumer 1‑4 family mortgage loans:

Closed end first mortgage loans

993

8

10

Other consumer loans

48

0

2

Total

$

15,859

$

55

$

92

The following table presents loans individually evaluated for impairment by class of loans as of and for the six-month period ended June 30, 2019:

Cash Basis

Average

Interest

Interest

Recorded

Income

Income

(dollars in thousands)

    

Investment

    

Recognized

    

Recognized

With no related allowance recorded:

Commercial and industrial loans:

Working capital lines of credit loans

$

221

$

1

$

1

Non-working capital loans

1,241

38

28

Commercial real estate and multi-family residential loans:

Owner occupied loans

1,535

21

18

Agri-business and agricultural loans:

Loans secured by farmland

283

0

0

Consumer 1‑4 family loans:

Closed end first mortgage loans

272

2

2

Open end and junior lien loans

143

0

0

With an allowance recorded:

Commercial and industrial loans:

Working capital lines of credit loans

6,406

147

85

Non-working capital loans

11,260

259

222

Commercial real estate and multi-family residential loans:

Owner occupied loans

1,922

29

23

Agri-business and agricultural loans:

Loans secured by farmland

147

3

1

Consumer 1‑4 family mortgage loans:

Closed end first mortgage loans

1,639

25

25

Other consumer loans

36

2

1

Total

$

25,105

$

527

$

406

The following table presents loans individually evaluated for impairment by class of loans as of and for the six-month period ended June 30, 2018:

Cash Basis

Average

Interest

Interest

Recorded

Income

Income

(dollars in thousands)

    

Investment

    

Recognized

    

Recognized

With no related allowance recorded:

Commercial and industrial loans:

Working capital lines of credit loans

$

1,011

$

13

$

16

Non-working capital loans

1,733

31

31

Commercial real estate and multi-family residential loans:

Construction and land development loans

95

3

3

Owner occupied loans

2,712

16

14

Agri-business and agricultural loans:

Loans secured by farmland

283

0

0

Consumer 1‑4 family loans:

Closed end first mortgage loans

538

4

4

Open end and junior lien loans

169

0

0

With an allowance recorded:

Commercial and industrial loans:

Working capital lines of credit loans

2,307

4

3

Non-working capital loans

3,365

5

6

Commercial real estate and multi-family residential loans:

Construction and land development loans

606

17

18

Owner occupied loans

1,117

1

1

Consumer 1‑4 family mortgage loans:

Closed end first mortgage loans

981

15

14

Open end and junior lien loans

77

0

0

Other consumer loans

48

1

2

Total

$

15,042

$

110

$

112

Aging of the Recorded Investment in Past Due Loans

The following table presents the aging of the recorded investment in past due loans as of June 30, 2019 by class of loans:

3089

Greater than

Total Past

Loans Not

Days

90 Days

Due and

(dollars in thousands)

    

Past Due

    

Past Due

    

Past Due

    

Nonaccrual

    

Nonaccrual

    

Total

Commercial and industrial loans:

Working capital lines of credit loans

$

748,862

$

20

$

0

$

6,364

$

6,384

$

755,246

Non-working capital loans

689,781

5

0

5,329

5,334

695,115

Commercial real estate and multi-family residential loans:

Construction and land development loans

320,380

24

0

0

24

320,404

Owner occupied loans

554,607

0

0

2,185

2,185

556,792

Nonowner occupied loans

533,215

103

0

0

103

533,318

Multifamily loans

242,533

0

0

0

0

242,533

Agri-business and agricultural loans:

Loans secured by farmland

148,469

0

0

430

430

148,899

Loans for agricultural production

165,684

0

0

0

0

165,684

Other commercial loans

103,949

0

0

0

0

103,949

Consumer 1‑4 family mortgage loans:

Closed end first mortgage loans

185,676

1,235

0

597

1,832

187,508

Open end and junior lien loans

189,150

945

0

92

1,037

190,187

Residential construction loans

12,234

0

0

0

0

12,234

Other consumer loans

86,624

125

0

0

125

86,749

Total

$

3,981,164

$

2,457

$

0

$

14,997

$

17,454

$

3,998,618

The following table presents the aging of the recorded investment in past due loans as of December 31, 2018 by class of loans:

Greater than

30‑89

90 Days Past

Total Past

Loans Not

Days

Due and Still

Due and

(dollars in thousands)

    

Past Due

    

Past Due

    

Accruing

    

Nonaccrual

    

Nonaccrual

    

Total

Commercial and industrial loans:

Working capital lines of credit loans

$

684,191

$

4,328

$

0

$

2,245

$

6,573

$

690,764

Non-working capital loans

709,629

3,368

0

1,577

4,945

714,574

Commercial real estate and multi-family residential loans:

Construction and land development loans

265,544

0

0

0

0

265,544

Owner occupied loans

583,214

486

0

2,269

2,755

585,969

Nonowner occupied loans

520,431

57

0

0

57

520,488

Multi-family loans

195,164

0

0

0

0

195,164

Agri-business and agricultural loans:

Loans secured by farmland

177,080

150

0

283

433

177,513

Loans for agricultural production

193,094

0

0

0

0

193,094

Other commercial loans

95,520

0

0

0

0

95,520

Consumer 1‑4 family mortgage loans:

Closed end first mortgage loans

183,420

1,370

0

671

2,041

185,461

Open end and junior lien loans

188,320

98

0

220

318

188,638

Residential construction loans

16,194

0

0

0

0

16,194

Other consumer loans

85,654

168

0

0

168

85,822

Total

$

3,897,455

$

10,025

$

0

$

7,265

$

17,290

$

3,914,745

Troubled Debt Restructuring

June 30, 

December 31, 

(dollars in thousands)

    

2019

    

2018

Accruing troubled debt restructured loans

$

6,082

$

8,016

Nonaccrual troubled debt restructured loans

3,512

4,384

Total troubled debt restructured loans

$

9,594

$

12,400

Loans by Class Modified as Troubled Debt Restructurings

The following table presents loans by class modified as new troubled debt restructurings that occurred during the six months ended June 30, 2019:

Modified Repayment Terms

Pre-Modification

Post-Modification

Extension

Outstanding

Outstanding

Period or

Number of

Recorded

Recorded

Number of

Range

(dollars in thousands)

    

Loans

    

Investment

    

Investment

    

Loans

    

(in months)

Troubled Debt Restructurings

Commercial and industrial loans:

Working capital lines of credit loans

1

35

35

1

0

Total

1

$

35

$

35

1

0

The following table presents loans by class modified as new troubled debt restructurings that occurred during the three months ended June 30, 2018:

Modified Repayment Terms

Pre-Modification

Post-Modification

Extension

Outstanding

Outstanding

Period or

Number of

Recorded

Recorded

Number of

Range

(dollars in thousands)

    

Loans

    

Investment

    

Investment

    

Loans

    

(in months)

Troubled Debt Restructurings

Commercial and industrial loans:

Non-working capital loans

1

20

20

1

0

Total

1

$

20

$

20

1

0

The following table presents loans by class modified as new troubled debt restructurings that occurred during the six months ended June 30, 2018:

Modified Repayment Terms

Pre-Modification

Post-Modification

Extension

Outstanding

Outstanding

Period or

Number of

Recorded

Recorded

Number of

Range

(dollars in thousands)

    

Loans

    

Investment

    

Investment

    

Loans

    

(in months)

Troubled Debt Restructurings

Commercial and industrial loans:

Working capital lines of credit loans

1

600

600

1

0

Non-working capital loans

2

1,420

1,420

2

0

Commercial real estate and multi-family residential loans:

Construction and land development loans

1

824

824

1

12

Owner occupied loans

1

387

387

1

12

Consumer 1‑4 family loans:

Closed end first mortgage loans

1

198

197

1

239

Total

6

$

3,429

$

3,428

6

0‑239

Credit Quality Indicators

Special

Not

(dollars in thousands)

    

Pass

    

Mention

    

Substandard

    

Doubtful

    

Rated

    

Total

Commercial and industrial loans:

Working capital lines of credit loans

$

660,816

$

70,866

$

23,244

$

0

$

320

$

755,246

Non-working capital loans

645,632

25,350

18,804

0

5,329

695,115

Commercial real estate and multi-family residential loans:

Construction and land development loans

320,115

289

0

0

0

320,404

Owner occupied loans

517,431

21,043

18,318

0

0

556,792

Nonowner occupied loans

530,491

2,209

618

0

0

533,318

Multifamily loans

242,329

204

0

0

0

242,533

Agri-business and agricultural loans:

Loans secured by farmland

134,805

12,840

1,254

0

0

148,899

Loans for agricultural production

153,961

11,723

0

0

0

165,684

Other commercial loans

103,945

0

0

0

4

103,949

Consumer 1‑4 family mortgage loans:

Closed end first mortgage loans

55,538

0

95

0

131,875

187,508

Open end and junior lien loans

11,007

0

55

0

179,125

190,187

Residential construction loans

0

0

0

0

12,234

12,234

Other consumer loans

14,077

0

0

0

72,672

86,749

Total

$

3,390,147

$

144,524

$

62,388

$

0

$

401,559

$

3,998,618

Special

Not

(dollars in thousands)

    

Pass

    

Mention

    

Substandard

    

Doubtful

    

Rated

    

Total

Commercial and industrial loans:

Working capital lines of credit loans

$

618,612

$

43,240

$

28,563

$

0

$

349

$

690,764

Non-working capital loans

664,787

15,992

27,548

0

6,247

714,574

Commercial real estate and multi-family residential loans:

Construction and land development loans

264,900

353

291

0

0

265,544

Owner occupied loans

541,734

21,864

22,371

0

0

585,969

Nonowner occupied loans

517,356

2,491

641

0

0

520,488

Multifamily loans

194,948

216

0

0

0

195,164

Agri-business and agricultural loans:

Loans secured by farmland

166,623

9,107

1,783

0

0

177,513

Loans for agricultural production

183,189

8,155

1,750

0

0

193,094

Other commercial loans

95,516

0

0

0

4

95,520

Consumer 1‑4 family mortgage loans:

Closed end first mortgage loans

54,879

0

2,021

0

128,561

185,461

Open end and junior lien loans

8,810

0

220

0

179,608

188,638

Residential construction loans

0

0

0

0

16,194

16,194

Other consumer loans

12,700

0

44

0

73,078

85,822

Total

$

3,324,054

$

101,418

$

85,232

$

0

$

404,041

$

3,914,745