XML 25 R13.htm IDEA: XBRL DOCUMENT v3.20.2
Allowance for Credit Losses
9 Months Ended
Sep. 30, 2020
Receivables [Abstract]  
Allowance for Credit Losses Allowance for Credit Losses
 
Management reviews the appropriateness of the ACL on a regular basis. Management considers the accounting policy relating to the allowance to be a critical accounting policy, given the inherent uncertainty in evaluating the levels of the allowance required to cover credit losses in the portfolio and the material effect that assumptions could have on the Company’s results of operations. The Company has developed a methodology to measure the amount of estimated credit loss exposure inherent in the loan portfolio to assure that an appropriate allowance is maintained. The Company’s methodology is based upon guidance provided in SEC Staff Accounting Bulletin No. 119, Measurement of Credit Losses on Financial Instruments ("CECL"), and Financial Instruments - Credit Losses and ASC Topic 326, Financial Instruments - Credit Losses.

The Company uses a DCF method to estimate expected credit losses for all loan segments excluding the leasing segment. For each of these loan segments, the Company generates cash flow projections at the instrument level wherein payment expectations are adjusted for estimated prepayment speed, curtailments, recovery lag probability of default, and loss give default. The modeling of expected prepayment speeds, curtailment rates, and time to recovery are based on internal historical data.

The Company uses regression analysis of historical internal and peer data to determine suitable loss drivers to utilize when modeling lifetime probability of default and loss given default. This analysis also determines how expected probability of default and loss given default will react to forecasted levels of the loss drivers. For all loans utilizing the DCF method, management utilizes and forecasts national unemployment and a one year percentage change in national gross domestic product as loss drivers in the model.
For all DCF models, management has determined that four quarters represents a reasonable and supportable forecast period and reverts back to a historical loss rate over eight quarters on a straight-line basis. Management leverages economic projections from a reputable and independent third party to inform its loss driver forecasts over the four-quarter forecast period. Other internal and external indicators of economic forecasts are also considered by management when developing the forecast metrics.

Due to the size and characteristics of the leasing portfolio, the Company uses the remaining life method, using the historical loss rate of the commercial and industrial segment, to determine the allowance for credit losses.

The combination of adjustments for credit expectations and timing expectations produces an expected cash flow stream at the instrument level. Instrument effective yield is calculated, net of the impacts of prepayment assumptions, and the instrument expected cash flows are then discounted at that effective yield to produce a net present value of expected cash flows ("NPV"). An ACL is established for the difference between the NPV and amortized cost basis.

The Company adopted ASU 2016-13 using the prospective transition approach for financial assets purchased with credit deterioration ("PCD") that were previously classified as purchased credit impaired ("PCI") and accounted for under ASC 310-30. In accordance with the standard, the Company did not reassess whether PCI assets met the criteria of PCD assets as of the date of adoption. The remaining discount on the PCD assets will be accreted into interest income on a level-yield method over the life of the loans.

Since the methodology is based upon historical experience and trends, current conditions, and reasonable and supportable forecasts, as well as management’s judgment, factors may arise that result in different estimates. While management’s evaluation of the allowance as of September 30, 2020, considers the allowance to be appropriate, under adversely different conditions or assumptions, the Company would need to increase or decrease the allowance. In addition, various federal and State regulatory agencies, as part of their examination process, review the Company's allowance and may require the Company to recognize additions to the allowance bases on their judgements and information available to them at the time of their examinations.

Loan Commitments and Allowance for Credit Losses on Off-Balance Sheet Credit Exposures

Financial instruments include off-balance sheet credit instruments, such as commitments to make loans, and commercial letters of credit. The Company's exposure to credit loss in the event of nonperformance by the other party to the financial instrument for off-balance sheet loan commitments is represented by the contractual amount of those instruments. Such financial instruments are recorded when they are funded. The Company records an allowance for credit losses on off-balance sheet credit exposures, unless the commitments to extend credit are unconditionally cancelable, through a charge to credit loss expense for off-balance sheet credit exposures included in other noninterest expense in the Company's consolidated statements of income.

The following table details activity in the allowance for credit losses on loans for the three and nine months ended September 30, 2020 and 2019. As previously discussed, the Company adopted ASU 2016-13 on January 1, 2020 using the modified retrospective approach. Results for the periods beginning after January 1, 2020 are presented under ASC 326, while prior period amounts continue to be reported in accordance with previously applicable U.S. GAAP. The transition adjustment included a decrease in the allowance of $2.5 million. Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses in other categories.
Three Months Ended September 30, 2020
(In thousands)Commercial
& Industrial
Commercial
Real Estate
Residential
Real Estate
Consumer
and Other
Finance
Leases
Total
Allowance for credit losses:
Beginning balance$11,113 $24,286 $15,012 $1,596 $75 $52,082 
Charge-offs(30)(145)(175)
Recoveries89 16 73 187 
Provision (credit) for credit loss expense(3,918)4,264 (65)(75)(7)199 
Ending Balance$7,284 $28,559 $14,933 $1,449 $68 $52,293 
Three Months Ended September 30, 2019
(In thousands)Commercial
& Industrial
Commercial
Real Estate
Residential
Real Estate
Consumer
and Other
Finance
Leases
Total
Allowance for credit losses:
Beginning balance$11,543 $21,005 $6,897 $1,345 $$40,790 
Charge-offs(6)(551)(87)(190)(834)
Recoveries10 15 68 95 
Provision (credit) for credit loss expense(256)2,143 (733)166 1,320 
Ending Balance$11,291 $22,599 $6,092 $1,389 $0 $41,371 

Nine Months Ended September 30, 2020
(In thousands)Commercial
& Industrial
Commercial
Real Estate
Residential
Real Estate
Consumer
and Other
Finance
Leases
Total
Allowance for credit losses:
Beginning balance, prior to adoption of ASC 326$10,541 $21,608 $6,381 $1,362 $$39,892 
Impact of adopting ASC 326(2,008)(5,917)4,459 850 82 (2,534)
Charge-offs(1)(1,305)(33)(409)(1,748)
Recoveries125 40 178 195 538 
Provision (credit) for credit loss expense(1,373)14,133 3,948 (549)(14)16,145 
Ending Balance$7,284 $28,559 $14,933 $1,449 $68 $52,293 

Nine Months Ended September 30, 2019
(In thousands)Commercial
& Industrial
Commercial
Real Estate
Residential
Real Estate
Consumer
and Other
Finance
Leases
Total
Allowance for credit losses:
Beginning balance$11,272 $23,483 $7,345 $1,310 $$43,410 
Charge-offs(489)(3,949)(131)(571)(5,140)
Recoveries92 107 319 217 735 
Provision (credit) for credit loss expense416 2,958 (1,441)433 2,366 
Ending Balance$11,291 $22,599 $6,092 $1,389 $0 $41,371 

The following table presents the amortized cost basis of collateral dependent loans, which are individually evaluated to determine expected credit losses, and the related allowance for credit losses allocated to these loans:

(In thousands)Real EstateBusiness AssetsOtherTotalACL Allocation
September 30, 2020
Commercial and Industrial$33 $507 $50 $590 $48 
Commercial Real Estate8,085 8,085 436 
Commercial Real Estate - Agriculture1,559 1,559 
Residential - Mortgages384 384 
Total$10,061 $507 $50 $10,618 $486 
The following tables present information pertaining to the allocation of the allowance for credit losses as of December 31, 2019, as determined in accordance with ASC 310, prior to the adoption of ASU 2016-13:
 
(In thousands)Commercial
& Industrial
Commercial
Real Estate
Residential
Real Estate
Consumer
and Other
Finance LeasesTotal
Allowance for originated loans and leases
December 31, 2019
Individually evaluated for impairment$245 $662 $$$$907 
Collectively evaluated for impairment10,296 20,895 6,360 1,356 38,907 
Ending balance$10,541 $21,557 $6,360 $1,356 $0 $39,814 

(In thousands)Commercial
& Industrial
Commercial
Real Estate
Residential
Real Estate
Consumer
and Other
Finance
Leases
Total
Allowance for acquired loans
December 31, 2019
Individually evaluated for impairment$$$$$$
Collectively evaluated for impairment51 21 78 
Ending balance$0 $51 $21 $6 $0 $78 
 
The recorded investment in loans and leases summarized on the basis of the Company’s impairment methodology as of December 31, 2019 was as follows:
(In thousands)Commercial
& Industrial
Commercial
Real Estate
Residential
Real Estate
Consumer 
and Other
Finance LeasesTotal
Originated loans and leases
December 31, 2019
Individually evaluated for impairment$2,110 $13,496 $3,779 $$$19,385 
Collectively evaluated for impairment966,875 2,283,152 1,340,687 73,625 17,322 4,681,661 
Total$968,985 $2,296,648 $1,344,466 $73,625 $17,322 $4,701,046 
 
(In thousands)Commercial
& Industrial
Commercial
Real Estate
Residential
Real Estate
Consumer 
and Other
Finance
Leases
Total
Acquired loans
December 31, 2019
Individually evaluated for impairment$$714 $2,114 $$$2,830 
Loans acquired with deteriorated credit quality173 5,674 3,302 9,149 
Collectively evaluated for impairment38,901 140,529 27,955 785 208,170 
Total$39,076 $146,917 $33,371 $785 $0 $220,149 
 
Prior to the adoption of ASC 326, a loan was considered impaired when, based on current information and events, it was probable that we would be unable to collect all amounts due according to the contractual terms of the loan agreement. Impaired loans consisted of non-homogenous nonaccrual loans, and all loans restructured in a troubled debt restructuring (TDR). Specific reserves on individually identified impaired loans that were not collateral dependent were measured based on the present value of expected future cash flows discounted at the original effective interest rate of each loan. For loans that were collateral dependent, impairment was measured based on the fair value of the collateral less estimated selling costs, and such impaired amounts were generally charged off. The majority of impaired loans were collateral dependent impaired loans that had limited exposure or require limited specific reserves because of the amount of collateral support with respect to these loans, and previous charge-offs. Interest payments on impaired loans are typically applied to principal unless collectability of the principal amount is reasonably assured. In these cases, interest is recognized on a cash basis.

Impaired loans at December 31, 2019 were as follows: 
December 31, 2019
(In thousands)Recorded InvestmentUnpaid Principal BalanceRelated Allowance
Originated loans and leases with no related allowance
Commercial & industrial
Commercial and industrial other$1,865 $1,965 $
Commercial real estate
Commercial real estate other10,205 11,017 
Residential real estate
Home equity3,779 3,992 
Subtotal$15,849 $16,974 $
Originated loans and leases with related allowance
Commercial & industrial
Commercial and industrial other245 245 245 
Commercial real estate
Commercial real estate other3,291 3,291 662 
Subtotal$3,536 $3,536 $907 
Total$19,385 $20,510 $907 
 
December 31, 2019
(In thousands)Recorded InvestmentUnpaid Principal BalanceRelated Allowance
Acquired loans with no related allowance
Commercial & industrial
Commercial and industrial other$$$
Commercial real estate
Commercial real estate other714 714 
Residential real estate
Home equity2,114 2,217 
Total$2,830 $2,933 $0 
The following table presents average impaired loans, as determined in accordance with ASC 310, prior to the adoption of ASU 2016-13, and interest recognized on such loans, for the three months ended September 30, 2019: 
Three Months Ended September 30, 2019
(In thousands)Average Recorded InvestmentInterest Income Recognized
Originated loans and leases with no related allowance
Commercial & industrial
Commercial and industrial other$1,505 $
Commercial real estate
Commercial real estate other7,380 
Residential real estate
Home equity3,963 
Subtotal$12,848 $
Originated loans and leases with related allowance
Commercial & industrial
Commercial and industrial other273 
Commercial real estate
Commercial real estate other1,708 
Subtotal$1,981 $
Total$14,829 $0 
 
Three Months Ended September 30, 2019
(In thousands)Average Recorded InvestmentInterest Income Recognized
Acquired loans and leases with no related allowance
Commercial & industrial
Commercial and industrial other$29 $
Commercial real estate
Commercial real estate other857 
Residential real estate
Home equity2,585 
Total$3,471 $0 
The average recorded investment and interest income recognized on impaired loans for the nine months ended September 30, 2019 was as follows:
Nine Months Ended September 30, 2019
(In thousands)Average Recorded InvestmentInterest Income Recognized
Originated loans and leases with no related allowance
Commercial & industrial
Commercial and industrial other$2,123 $
Commercial real estate
Commercial real estate other6,509 
Residential real estate
Home equity3,978 
Subtotal$12,610 $
Originated loans and leases with related allowance
Commercial & industrial
Commercial and industrial other154 
Commercial real estate
Commercial real estate other757 
Subtotal$911 $
Total$13,521 $0 
Nine Months Ended September 30, 2019
(In thousands)Average Recorded InvestmentInterest Income Recognized
Acquired loans and leases with no related allowance
Commercial & industrial
Commercial and industrial other$28 $
Commercial real estate
Commercial real estate other834 
Residential real estate
Home equity2,606 
Total$3,468 $0 
 
Loans are considered modified in a TDR when, due to a borrower’s financial difficulties, the Company makes concessions to the borrower that it would not otherwise consider. These modifications may include, among others, an extension for the term of the loan, and granting a period when interest-only payments can be made with the principal payments made over the remaining term of the loan or at maturity.
 
The following tables present information on loans modified in troubled debt restructuring during the periods indicated. Post-modification amounts are presented as of September 30, 2020 and 2019.

Three Months Ended
September 30, 2020
Defaulted TDRs2
(In thousands)Number of LoansPre-Modification Outstanding Recorded InvestmentPost-Modification Outstanding Recorded InvestmentNumber of LoansPost-Modification Outstanding Recorded Investment
Commercial real estate
  Commercial real estate other1
1$196 $196 0$
Consumer and other
  Consumer and other1
$$$$
Total2 $200 $200 0 $0 
 1 Represents the following concessions:  extension of term and reduction of rate.
2 TDRs that defaulted during the three months ended September 30, 2020 that were restructured in the prior twelve months.
Three Months Ended
September 30, 2019
Defaulted TDRs2
(In thousands)Number of LoansPre-Modification Outstanding Recorded InvestmentPost-Modification Outstanding Recorded InvestmentNumber of LoansPost-Modification Outstanding Recorded Investment
Commercial and Industrial
Commercial and industrial other1
$$$
Commercial real estate
  Commercial real estate other1
1$1,577 $1,577 0$
Residential real estate
  Home equity1
$$$$93 
Total2 $1,586 $1,586 1 $93 
 1 Represents the following concessions:  extension of term and reduction of rate.
2 TDRs that defaulted during the three months ended September 30, 2019 that were restructured in the prior twelve months.
 
Nine Months Ended
September 30, 2020
Defaulted TDRs2
(In thousands)Number of
Loans
Pre-
Modification
Outstanding
Recorded
Investment
Post-Modification Outstanding Recorded InvestmentNumber of
Loans
Post-
Modification
Outstanding
Recorded
Investment
Commercial & industrial
  Commercial and industrial other1
$$$
Commercial real estate
  Commercial real estate other1
196 196 37 
Residential real estate
  Home equity1
121 121 87 
Consumer and other
  Consumer and other1
$$$
Total4 $321 $321 2 $124 
1 Represents the following concessions:  extension of term and reduction of rate.
2 TDRs that defaulted during the nine months ended September 30, 2020 that were restructured in the prior twelve months.
Nine Months Ended
September 30, 2019
Defaulted TDRs2
(In thousands)Number of
Loans
Pre-
Modification
Outstanding
Recorded
Investment
Post-Modification Outstanding Recorded InvestmentNumber of
Loans
Post-
Modification
Outstanding
Recorded
Investment
Commercial & industrial
  Commercial and industrial other1
$604 $604 $
Commercial real estate
  Commercial real estate other1
$1,577 $1,577 $
Residential real estate
  Home equity1
$168 $168 $93 
Total4 $2,349 $2,349 1 $93 
1 Represents the following concessions:  extension of term and reduction of rate.
2 TDRs that defaulted during the nine months ended September 30, 2019 that were restructured in the prior twelve months.

The following table presents credit quality indicators by total loans on an amortized cost basis by origination year as of September 30, 2020.
(In thousands)20202019201820172016PriorRevolving Loans Amortized Cost BasisRevolving Loans Converted to TermTotal Loans
Commercial & Industrial - Other:
Pass$61,772 $78,283 $61,289 $65,282 $38,317 $303,190 $160,124 $11,790 $780,047 
Special Mention69 494 529 1,281 2,458 26 1,456 6,313 
Substandard42 60 999 265 312 879 1,832 4,389 
Total Commercial & Industrial - Other$61,883 $78,837 $62,817 $66,828 $41,087 $304,095 $163,412 $11,790 $790,749 
Commercial and Industrial - PPP:
Pass$464,058 $$$$$$$$464,058 
Special Mention$$$$$$$$$
Substandard$$$$$$$$$
Total Commercial and Industrial - PPP$464,058 $0 $0 $0 $0 $0 $0 $0 $464,058 
Commercial and Industrial - Agriculture:
Pass$11,203 $9,128 $13,160 $7,060 $3,857 $2,934 $33,800 $467 $81,609 
Special Mention59 771 1,681 2,511 
Substandard100 91 220 2,309 2,228 4,948 
Total Commercial and Industrial - Agriculture$11,303 $9,219 $13,219 $8,051 $3,857 $5,243 $37,709 $467 $89,068 
Commercial Real Estate
Pass$157,664 $234,828 $240,343 $246,787 $304,856 $732,205 $65,076 $44,039 $2,025,798 
Special Mention14,439 19,172 6,869 34,367 30,733 526 106,106 
Substandard349 1,700 739 3,608 924 22,385 345 30,050 
Total Commercial Real Estate$158,013 $250,967 $260,254 $257,264 $340,147 $785,322 $65,947 $44,039 $2,161,954 
Commercial Real Estate - Agriculture:
Pass$16,925 $35,850 $44,991 $21,833 $17,562 $45,966 $121 $5,655 $188,903 
Special Mention1,516 579 1,379 1,064 150 4,688 
Substandard1,779 718 1,569 392 4,458 
Total Commercial Real Estate - Agriculture$18,441 $35,850 $45,570 $24,991 $19,344 $47,685 $513 $5,655 $198,049 
Commercial Real Estate - Construction
Pass$12,983 $22,285 $8,019 $2,629 $2,018 $8,324 $107,970 $15,434 $179,662 
Special Mention529 2,085 2,614 
Substandard329 329 
Total Commercial Real Estate - Construction$12,983 $22,285 $8,019 $2,629 $2,018 $9,182 $110,055 $15,434 $182,605 
The following table presents credit quality indicators by total loans on an amortized cost basis by origination year as of September 30, 2020, continued.

(In thousands)20202019201820172016PriorRevolving Loans Amortized Cost BasisRevolving Loans Converted to TermTotal Loans
Residential - Home Equity
Performing$1,297 $2,801 $1,235 $2,088 $823 $1,573 $192,549 $1,297 $203,663 
Nonperforming18 197 390 2,188 2,793 
Total Residential - Home Equity$1,297 $2,819 $1,235 $2,088 $1,020 $1,963 $194,737 $1,297 $206,456 
Residential - Mortgages
Performing$232,860 $198,718 $129,779 $166,414 $191,858 $286,255 $12,391 $944 $1,219,219 
Nonperforming262 402 368 1,213 7,105 60 9,410 
Total Residential - Mortgages$232,860 $198,980 $130,181 $166,782 $193,071 $293,360 $12,451 $944 $1,228,629 
Consumer - Direct
Performing$12,884 $12,595 $8,728 $7,534 $3,219 $11,904 $7,298 $$64,162 
Nonperforming29 115 13 24 $184 
Total Consumer - Direct$12,884 $12,624 $8,843 $7,547 $3,219 $11,907 $7,322 $0 $64,346 
Consumer - Indirect
Performing$1,266 $2,200 $3,840 $1,388 $521 $175 $$$9,390 
Nonperforming61 33 30 17 144 
Total Consumer Indirect$1,266 $2,261 $3,873 $1,391 $551 $192 $0 $0 $9,534 

The following tables present credit quality indicators (internal risk grade) by class of commercial and industrial loans and commercial real estate loans as of December 31, 2019. 
December 31, 2019
(In thousands)Commercial & Industrial OtherCommercial & Industrial AgricultureCommercial Real Estate OtherCommercial Real Estate AgricultureCommercial Real Estate ConstructionTotal
Originated Loans and Leases
Internal risk grade:
Pass$851,517 $89,892 $1,857,142 $166,888 $212,302 $3,177,741 
Special Mention8,306 1,698 16,623 3,173 29,800 
Substandard3,376 14,196 25,880 14,640 58,092 
Total$863,199 $105,786 $1,899,645 $184,701 $212,302 $3,265,633 
 
December 31, 2019
(In thousands)Commercial & Industrial OtherCommercial & Industrial AgricultureCommercial Real Estate OtherCommercial Real Estate AgricultureCommercial Real Estate ConstructionTotal
Acquired Loans and Leases
Internal risk grade:
Pass$38,879 $$143,175 $197 $1,335 $183,586 
Special Mention
Substandard197 2,210 2,407 
Total$39,076 $0 $145,385 $197 $1,335 $185,993 
 
The following tables present credit quality indicators by class of residential real estate loans and by class of consumer loans. Nonperforming loans include nonaccrual, impaired, and loans 90 days past due and accruing interest. All other loans were considered performing as of December 31, 2019. For purposes of this footnote, acquired loans that were recorded at fair value at the acquisition date and are 90 days or greater past due are considered performing.
 
December 31, 2019
(In thousands)Residential
Home Equity
Residential
Mortgages
Consumer
Indirect
Consumer
Other
Total
Originated Loans and Leases
Performing$201,970 $1,133,237 $12,847 $60,503 $1,408,557 
Nonperforming1,924 7,335 117 158 9,534 
Total$203,894 $1,140,572 $12,964 $60,661 $1,418,091 
 
December 31, 2019
(In thousands)Residential
Home Equity
Residential
Mortgages
Consumer
Indirect
Consumer
Other
Total
Acquired Loans and Leases
Performing$14,479 $17,269 $$785 $32,533 
Nonperforming872 751 1,623 
Total$15,351 $18,020 $0 $785 $34,156