XML 70 R37.htm IDEA: XBRL DOCUMENT v3.7.0.1
Loans (Tables)
12 Months Ended
Dec. 31, 2016
Receivables [Abstract]  
Schedule of Net Loans

Total net loans at December 31, 2016 and 2015 are summarized as follows:

 

     2016     2015  

Commercial, industrial, and agricultural

   $ 567,800     $ 475,364  

Commercial mortgages

     574,826       448,179  

Residential real estate

     652,883       574,225  

Consumer

     74,816       78,345  

Credit cards

     6,046       5,201  

Overdrafts

     595       1,040  

Less: unearned discount

     (3,430     (4,556

allowance for loan losses

     (16,330     (16,737
  

 

 

   

 

 

 

    Loans, net

   $ 1,857,206     $ 1,561,061  
  

 

 

   

 

 

 
Allowance for Loan Losses

Transactions in the allowance for loan losses for the year ended December 31, 2016 were as follows:

 

    Commercial,
Industrial, and
Agricultural
    Commercial
Mortgages
    Residential
Real
Estate
    Consumer     Credit
Cards
    Overdrafts     Total  

Allowance for loan losses, January 1, 2016

  $ 6,035     $ 5,605     $ 2,475     $ 2,371     $ 90     $ 161     $ 16,737  

Charge-offs

    (601     (201     (499     (3,324     (96     (240     (4,961

Recoveries

    89       8       93       122       22       71       405  

Provision for loan losses

    (95     1,341       (416     3,046       77       196       4,149  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Allowance for loan losses, December 31, 2016

  $ 5,428     $ 6,753     $ 1,653     $ 2,215     $ 93     $ 188     $ 16,330  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Transactions in the allowance for loan losses for the year ended December 31, 2015 were as follows:

 

    Commercial,
Industrial, and
Agricultural
    Commercial
Mortgages
    Residential
Real
Estate
    Consumer     Credit
Cards
    Overdrafts     Total  

Allowance for loan losses, January 1, 2015

  $ 7,114     $ 5,310     $ 2,479     $ 2,205     $ 71     $ 194     $ 17,373  

Charge-offs

    (307     (486     (632     (1,956     (116     (221     (3,718

Recoveries

    267       52       8       96       14       85       522  

Provision for loan losses

    (1,039     729       620       2,026       121       103       2,560  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Allowance for loan losses, December 31, 2015

  $ 6,035     $ 5,605     $ 2,475     $ 2,371     $ 90     $ 161     $ 16,737  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Transactions in the allowance for loan losses for the year ended December 31, 2014 were as follows:

 

    Commercial,
Industrial, and
Agricultural
    Commercial
Mortgages
    Residential
Real
Estate
    Consumer     Credit
Cards
    Overdrafts     Total  

Allowance for loan losses, January 1, 2014

  $ 8,212     $ 3,536     $ 2,450     $ 1,763     $ 66     $ 207     $ 16,234  

Charge-offs

    (618     (50     (436     (1,744     (78     (256     (3,182

Recoveries

    1       210       41       93       25       111       481  

Provision for loan losses

    (481     1,614       424       2,093       58       132       3,840  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Allowance for loan losses, December 31, 2014

  $ 7,114     $ 5,310     $ 2,479     $ 2,205     $ 71     $ 194     $ 17,373  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
Allowance for Loan Losses and Recorded Investment in Loans by Portfolio Segment

The following table presents the balance in the allowance for loan losses and the recorded investment in loans by portfolio segment and is based on the Corporation’s impairment method as of December 31, 2016 and 2015. The recorded investment in loans excludes accrued interest and unearned discounts due to their insignificance.

 

December 31, 2016   Commercial,
Industrial, and
Agricultural
    Commercial
Mortgages
    Residential
Real
Estate
    Consumer     Credit
Cards
    Overdrafts     Total  

Allowance for loan losses:

             

Ending allowance balance attributable to loans:

             

Individually evaluated for impairment

  $ 188     $ 996     $ 0     $ 0     $ 0     $ 0     $ 1,184  

Collectively evaluated for impairment

    5,115       3,543       1,653       2,215       93       188       12,807  

Acquired with deteriorated credit quality

    0       0       0       0       0       0       0  

Modified in a troubled debt restructuring

    125       2,214       0       0       0       0       2,339  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total ending allowance balance

  $ 5,428     $ 6,753     $ 1,653     $ 2,215     $ 93     $ 188     $ 16,330  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loans:

             

Individually evaluated for impairment

  $ 775     $ 6,176     $ 0     $ 0     $ 0     $ 0     $ 6,951  

Collectively evaluated for impairment

    564,180       557,932       652,883       74,816       6,046       595       1,856,452  

Acquired with deteriorated credit quality

    205       1,527       0       0       0       0       1,732  

Modified in a troubled debt restructuring

    2,640       9,191       0       0       0       0       11,831  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total ending loans balance

  $ 567,800     $ 574,826     $ 652,883     $ 74,816     $ 6,046     $ 595     $ 1,876,966  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

December 31, 2015   Commercial,
Industrial, and
Agricultural
    Commercial
Mortgages
    Residential
Real
Estate
    Consumer     Credit
Cards
    Overdrafts     Total  

Allowance for loan losses:

             

Ending allowance balance attributable to loans:

             

Individually evaluated for impairment

  $ 239     $ 0     $ 39     $ 0     $ 0     $ 0     $ 278  

Collectively evaluated for impairment

    4,909       3,580       2,436       2,371       90       161       13,547  

Acquired with deteriorated credit quality

    0       0       0       0       0       0       0  

Modified in a troubled debt restructuring

    887       2,025       0       0       0       0       2,912  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total ending allowance balance

  $ 6,035     $ 5,605     $ 2,475     $ 2,371     $ 90     $ 161     $ 16,737  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loans:

             

Individually evaluated for impairment

  $ 1,196     $ 393     $ 248     $ 0     $ 0     $ 0     $ 1,837  

Collectively evaluated for impairment

    469,128       437,200       573,977       78,345       5,201       1,040       1,564,891  

Acquired with deteriorated credit quality

    0       685       0       0       0       0       685  

Modified in a troubled debt restructuring

    5,040       9,901       0       0       0       0       14,941  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total ending loans balance

  $ 475,364     $ 448,179     $ 574,225     $ 78,345     $ 5,201     $ 1,040     $ 1,582,354  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
Loans Individually Evaluated for Impairment Including Loans Modified in Troubled Debt Restructurings by Portfolio Segment

The following tables present information related to loans individually evaluated for impairment, including loans modified in troubled debt restructurings, by portfolio segment as of December 31, 2016 and 2015 and for the years ended December 31, 2016, 2015, and 2014:

 

December 31, 2016   

Unpaid
Principal

Balance

    

Recorded

Investment

    

Allowance
for Loan

Losses
Allocated

 
        

With an allowance recorded:

        

Commercial, industrial, and agricultural

   $ 1,644      $ 1,644      $ 313  

Commercial mortgage

     16,200        15,367        3,210  

Residential real estate

     0        0        0  

With no related allowance recorded:

        

Commercial, industrial, and agricultural

     2,669        1,771        0  

Commercial mortgage

     0        0        0  

Residential real estate

     0        0        0  
  

 

 

    

 

 

    

 

 

 

Total

   $ 20,513      $ 18,782      $ 3,523  
  

 

 

    

 

 

    

 

 

 

 

December 31, 2015   

Unpaid
Principal

Balance

    

Recorded

Investment

    

Allowance
for Loan

Losses
Allocated

 
        

With an allowance recorded:

        

Commercial, industrial, and agricultural

   $ 3,448      $ 3,448      $ 1,126  

Commercial mortgage

     5,985        5,343        2,025  

Residential real estate

     351        248        39  

With no related allowance recorded:

        

Commercial, industrial, and agricultural

     3,716        2,788        0  

Commercial mortgage

     5,001        4,951        0  

Residential real estate

     0        0        0  
  

 

 

    

 

 

    

 

 

 

Total

   $ 18,501      $ 16,778      $ 3,190  
  

 

 

    

 

 

    

 

 

 
Impaired Financing Receivables with Related and not Related Allowances

The unpaid principal balance of impaired loans includes the Corporation’s recorded investment in the loan and amounts that have been charged off.

 

    

Year Ended

December 31, 2016

 
    

Average
Recorded
Investment

    

Interest
Income
Recognized

    

Cash Basis
Interest
Recognized

 

With an allowance recorded:

        

Commercial, industrial, and agricultural

   $ 2,616      $ 2      $ 2  

Commercial mortgage

     8,138        0        0  

Residential real estate

     50        6        6  

With no related allowance recorded:

        

Commercial, industrial, and agricultural

     2,290        0        0  

Commercial mortgage

     2,773        0        0  

Residential real estate

     0        0        0  
  

 

 

    

 

 

    

 

 

 

Total

   $ 15,867      $ 8      $   8  
  

 

 

    

 

 

    

 

 

 

 

    

Year Ended

December 31, 2015

 
    

Average
Recorded
Investment

    

Interest
Income
Recognized

    

Cash Basis
Interest
Recognized

 

With an allowance recorded:

        

Commercial, industrial, and agricultural

   $ 5,667      $ 44      $ 44  

Commercial mortgage

     8,154        0        0  

Residential real estate

     370        21        21  

With no related allowance recorded:

        

Commercial, industrial, and agricultural

     1,831        14        14  

Commercial mortgage

     4,806        0        0  

Residential real estate

     103        6        6  
  

 

 

    

 

 

    

 

 

 

Total

   $ 20,931      $ 85      $ 85  
  

 

 

    

 

 

    

 

 

 

 

    

Year Ended

December 31, 2014

 
    

Average
Recorded
Investment

    

Interest
Income
Recognized

    

Cash Basis
Interest
Recognized

 

With an allowance recorded:

        

Commercial, industrial, and agricultural

   $ 4,621      $ 73      $ 73  

Commercial mortgage

     6,374        85        85  

Residential real estate

     240        46        46  

With no related allowance recorded:

        

Commercial, industrial, and agricultural

     1,972        31        31  

Commercial mortgage

     5,868        78        78  

Residential real estate

     82        16        16  
  

 

 

    

 

 

    

 

 

 

Total

   $ 19,157      $ 329      $ 329  
  

 

 

    

 

 

    

 

 

 
Nonaccrual Loans and Loans Past Due over 90 Days Still Accruing Interest by Class of Loans

The following table presents the recorded investment in nonaccrual loans and loans past due over 90 days still on accrual by class of loans as of December 31, 2016 and 2015:

 

    

December 31, 2016

    

December 31, 2015

 
     Nonaccrual      Past Due
Over 90 Days
Still on Accrual
     Nonaccrual      Past Due
Over 90 Days
Still on Accrual
 

Commercial, industrial, and agricultural

   $ 2,734      $ 0      $ 3,560      $ 3  

Commercial mortgages

     5,996        0        3,651        0  

Residential real estate

     5,600        0        3,671        87  

Consumer

     999        0        1,277        15  

Credit cards

     0        10        0        0  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 15,329      $ 10      $ 12,159      $ 105  
  

 

 

    

 

 

    

 

 

    

 

 

 
Aging of Recorded Investment in Past Due Loans

The following table presents the aging of the recorded investment in past due loans as of December 31, 2016 and 2015 by class of loans.

 

December 31, 2016    30-59 Days
Past Due
     60-89 Days
Past Due
     Greater Than
89 Days

Past Due
     Total
Past Due
     Loans Not
Past Due
     Total  

Commercial, industrial, and agricultural

   $ 1,558      $ 299      $ 1,294      $ 3,151      $ 564,649      $ 567,800  

Commercial mortgages

     559        0        1,516        2,075        572,751        574,826  

Residential real estate

     2,155        737        3,710        6,602        646,281        652,883  

Consumer

     648        890        974        2,512        72,304        74,816  

Credit cards

     105        0        10        115        5,931        6,046  

Overdrafts

     0        0        0        0        595        595  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 5,025      $ 1,926      $ 7,504      $ 14,455      $ 1,862,511      $ 1,876,966  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

December 31, 2015    30-59 Days
Past Due
     60-89 Days
Past Due
     Greater Than
89 Days Past
Due
     Total
Past Due
     Loans Not
Past Due
     Total  

Commercial, industrial, and agricultural

   $ 131      $ 622      $ 698      $ 1,451      $ 473,913      $ 475,364  

Commercial mortgages

     7        343        3,651        4,001        444,178        448,179  

Residential real estate

     2,834        378        3,001        6,213        568,012        574,225  

Consumer

     216        179        1,292        1,687        76,658        78,345  

Credit cards

     0        0        0        0        5,201        5,201  

Overdrafts

     0        0        0        0        1,040        1,040  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 3,188      $ 1,522      $ 8,642      $ 13,352      $ 1,569,002      $ 1,582,354  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
Restructured in Troubled Debt

The following table presents the number of loans, loan balances, and specific reserves for loans that have been restructured in a troubled debt restructuring as of December 31, 2016 and December 31, 2015.

 

    

December 31, 2016

    

December 31, 2015

 
     Number of
Loans
     Loan
Balance
     Specific
Reserve
     Number of
Loans
     Loan
Balance
     Specific
Reserve
 

Commercial, industrial, and agricultural

     7      $ 2,640      $ 125        8      $ 5,040      $ 887  

Commercial mortgages

     8        9,191        2,214        8        9,901        2,025  

Residential real estate

     0        0        0        0        0        0  

Consumer

     0        0        0        0        0        0  

Credit cards

     0        0        0        0        0        0  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     15      $ 11,831      $ 2,339        16      $ 14,941      $ 2,912  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
Loans by Class Modified as Troubled Debt Restructurings

The following table presents loans by class modified as troubled debt restructurings that occurred during the years ended December 31, 2016, 2015 and 2014:

 

    

Year Ended December 31, 2016

 
     Number of
Loans
     Pre-Modification
Outstanding Recorded
Investment
     Post-Modification
Outstanding  Recorded
Investment
 

Commercial, industrial, and agricultural

     1      $ 109      $ 109  

Commercial mortgages

     0        0        0  

Residential real estate

     0        0        0  

Consumer

     0        0        0  

Credit cards

     0        0        0  
  

 

 

    

 

 

    

 

 

 

Total

     1      $ 109      $ 109  
  

 

 

    

 

 

    

 

 

 

 

    

Year Ended December 31, 2015

 
     Number of
Loans
     Pre-Modification
Outstanding Recorded
Investment
     Post-Modification
Outstanding  Recorded
Investment
 

Commercial, industrial, and agricultural

     1      $ 1,327      $ 1,327  

Commercial mortgages

     0        0        0  

Residential real estate

     0        0        0  

Consumer

     0        0        0  

Credit cards

     0        0        0  
  

 

 

    

 

 

    

 

 

 

Total

     1      $ 1,327      $ 1,327  
  

 

 

    

 

 

    

 

 

 
    

Year Ended December 31, 2014

 
     Number of
Loans
     Pre-Modification
Outstanding Recorded
Investment
     Post-Modification
Outstanding Recorded
Investment
 

Commercial, industrial, and agricultural

     1      $ 2,315      $ 2,315  

Commercial mortgages

     3        4,879        4,879  

Residential real estate

     0        0        0  

Consumer

     0        0        0  

Credit cards

     0        0        0  
  

 

 

    

 

 

    

 

 

 

Total

     4      $ 7,194      $ 7,194  
  

 

 

    

 

 

    

 

 

 
Schedule of Loan Assigned Risk Rating within 12 Months of Balance Sheet Date

All loans included in the following tables have been assigned a risk rating within 12 months of the balance sheet date.

 

December 31, 2016    Pass      Special
Mention
     Substandard      Doubtful      Total  

Commercial, industrial, and agricultural

   $ 531,320      $ 14,638      $ 21,831      $ 11      $ 567,800  

Commercial mortgages

     551,474        1,809        21,543        0        574,826  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 1,082,794      $ 16,447      $ 43,374      $ 11      $ 1,142,626  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
December 31, 2015    Pass      Special
Mention
     Substandard      Doubtful      Total  

Commercial, industrial, and agricultural

   $ 447,449      $ 4,749      $ 22,943      $ 223      $ 475,364  

Commercial mortgages

     426,870        1,735        19,148        426        448,179  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 874,319      $ 6,484      $ 42,091      $ 649      $ 923,543  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
Recorded Investment in Residential, Consumer and Credit Card Loans Based on Payment Activity

The following table presents the recorded investment in residential, consumer, and credit card loans based on performance status as of December 31, 2016 and December 31, 2015:

 

     December 31, 2016      December 31, 2015  
     Residential
Real Estate
     Consumer      Credit
Cards
     Residential
Real Estate
     Consumer      Credit
Cards
 

Performing

   $ 647,283      $ 73,817      $ 6,036      $ 570,467      $ 77,053      $ 5,201  

Nonperforming

     5,600        999        10        3,758        1,292        0  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 652,883      $ 74,816      $ 6,046      $ 574,225      $ 78,345      $ 5,201  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
Summary of Holiday's Loan Portfolio Included in Consumer and Residential Loans

Holiday’s loan portfolio, included in consumer and residential loans above, is summarized as follows at December 31, 2016 and 2015:

 

     2016      2015  

Consumer

   $ 24,026      $ 30,001  

Residential real estate

     1,209        1,263  

Less: unearned discount

     (3,430      (4,556
  

 

 

    

 

 

 

Total

   $ 21,805      $ 26,708