XML 35 R24.htm IDEA: XBRL DOCUMENT v3.7.0.1
Loans (Tables)
6 Months Ended
Jun. 30, 2017
Receivables [Abstract]  
Schedule of Net Loans

Total net loans at June 30, 2017 and December 31, 2016 are summarized as follows:

 

     June 30,
2017
     December 31,
2016
 

Commercial, industrial, and agricultural

   $ 636,836      $ 567,800  

Commercial mortgages

     618,262        574,826  

Residential real estate

     684,294        652,883  

Consumer

     76,476        74,816  

Credit cards

     6,080        6,046  

Overdrafts

     2,359        595  

Less: unearned discount

     (3,478      (3,430

allowance for loan losses

     (17,269      (16,330
  

 

 

    

 

 

 

Loans, net

   $ 2,003,560      $ 1,857,206  
  

 

 

    

 

 

 
Allowance for Loan Losses

Transactions in the allowance for loan losses for the three months ended June 30, 2017 were as follows:

 

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

Allowance for loan losses, April 1, 2017

   $ 4,785     $ 7,357      $ 2,022     $ 2,089     $ 105     $ 188     $ 16,546  

Charge-offs

     (29     0        (130     (531     (14     (60     (764

Recoveries

     119       192        2       12       4       24       353  

Provision (benefit) for loan losses

     688       92        (224     498       47       33       1,134  
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Allowance for loan losses, June 30, 2017

   $ 5,563     $ 7,641      $ 1,670     $ 2,068     $ 142     $ 185     $ 17,269  
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Transactions in the allowance for loan losses for the six months ended June 30, 2017 were as follows:

 

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

Allowance for loan losses, January 1, 2017

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

Charge-offs

     (30     0        (198     (1,266     (72     (129     (1,695

Recoveries

     131       194        73       14       15       57       484  

Provision (benefit) for loan losses

     34       694        142       1,105       106       69       2,150  
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Allowance for loan losses, June 30, 2017

   $ 5,563     $ 7,641      $ 1,670     $ 2,068     $ 142     $ 185     $ 17,269  
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Transactions in the allowance for loan losses for the three months ended June 30, 2016 were as follows:

 

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

Allowance for loan losses, April 1, 2016

  $ 5,627     $ 6,044     $ 2,574     $ 2,274     $ 81     $ 138     $ 16,738  

Charge-offs

    (162     (20     (124     (701     (28     (30     (1,065

Recoveries

    39       0       3       30       3       20       95  

Provision (benefit) for loan losses

    (286     183       (154     463       (6     20       220  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Allowance for loan losses, June 30, 2016

  $ 5,218     $ 6,207     $ 2,299     $ 2,066     $ 50     $ 148     $ 15,988  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Transactions in the allowance for loan losses for the six months ended June 30, 2016 were as follows:

 

 

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

Allowance for loan losses, January 1, 2016

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

Charge-offs

    (433     (20     (149     (1,688     (37     (81     (2,408

Recoveries

    47       5       62       74       15       40       243  

Provision (benefit) for loan losses

    (431     617       (89     1,309       (18     28       1,416  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Allowance for loan losses, June 30, 2016

  $ 5,218     $ 6,207     $ 2,299     $ 2,066     $ 50     $ 148     $ 15,988  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

 

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 June 30, 2017 and December 31, 2016. The recorded investment in loans excludes accrued interest and unearned discounts due to their insignificance.

 

June 30, 2017

 

 

 

    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

  $ 0     $ 2,151     $ 0     $ 0     $ 0     $ 0     $ 2,151  

Collectively evaluated for impairment

    5,442       3,862       1,670       2,068       142       185       13,369  

Acquired with deteriorated credit quality

    0       0       0       0       0       0       0  

Modified in a troubled debt restructuring

    121       1,628       0       0       0       0       1,749  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total ending allowance balance

  $ 5,563     $ 7,641     $ 1,670     $ 2,068     $ 142     $ 185     $ 17,269  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loans:

             

Individually evaluated for impairment

  $ 630     $ 6,094     $ 0     $ 0     $ 0     $ 0     $ 6,724  

Collectively evaluated for impairment

    633,655       602,031       684,294       76,476       6,080       2,359       2,004,895  

Acquired with deteriorated credit quality

    0       1,501       0       0       0       0       1,501  

Modified in a troubled debt restructuring

    2,551       8,636       0       0       0       0       11,187  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total ending loans balance

  $ 636,836     $ 618,262     $ 684,294     $ 74,476     $ 6,080     $ 2,359     $ 2,024,307  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

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  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

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 June 30, 2017 and December 31, 2016 and for the six months ended June 30, 2017 and 2016:

June 30, 2017

 

     Unpaid Principal
Balance
     Recorded
Investment
     Allowance for Loan
Losses Allocated
 

With an allowance recorded:

        

Commercial, industrial, and agricultural

   $ 1,168      $ 1,168      $ 121  

Commercial mortgage

     10,167        9,836        3,779  

Residential real estate

     0        0        0  

With no related allowance recorded:

        

Commercial, industrial, and agricultural

     2,856        2,013        0  

Commercial mortgage

     5,629        4,894        0  

Residential real estate

     0        0        0  
  

 

 

    

 

 

    

 

 

 

Total

   $ 19,820      $ 17,911      $ 3,900  
  

 

 

    

 

 

    

 

 

 

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  
  

 

 

    

 

 

    

 

 

 
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.

 

     Three Months Ended June 30, 2017      Three Months Ended June 30, 2016  
     Average      Interest      Cash Basis      Average      Interest      Cash Basis  
     Recorded      Income      Interest      Recorded      Income      Interest  
     Investment      Recognized      Recognized      Investment      Recognized      Recognized  

With an allowance recorded:

                 

Commercial, industrial, and agricultural

   $ 1,398      $ 18      $ 18      $ 3,150      $ 2      $ 2  

Commercial mortgage

     12,505        71        71        5,309        4        4  

Residential real estate

     0        0        0        0        0        0  

With no related allowance recorded:

                 

Commercial, industrial, and agricultural

     1,833        34        34        2,525        2        2  

Commercial mortgage

     2,447        67        67        4,458        3        3  

Residential real estate

     0        0        0        0        0        0  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 18,183      $ 190      $ 190      $ 15,442      $ 11      $ 11  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

     Six Months Ended June 30, 2017      Six Months Ended June 30, 2016  
     Average      Interest      Cash Basis      Average      Interest      Cash Basis  
     Recorded      Income      Interest      Recorded      Income      Interest  
     Investment      Recognized      Recognized      Investment      Recognized      Recognized  

With an allowance recorded:

                 

Commercial, industrial, and agricultural

   $ 1,480      $ 36      $ 36      $ 3,249      $ 2      $ 2  

Commercial mortgage

     13,459        216        216        5,320        4        4  

Residential real estate

     0        0        0        83        6        6  

With no related allowance recorded:

                 

Commercial, industrial, and agricultural

     1,812        50        50        2,612        2        2  

Commercial mortgage

     1,631        67        67        4,622        3        3  

Residential real estate

     0        0        0        0        0        0  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 18,382      $ 369      $ 369      $ 15,886      $ 17      $ 17  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

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

Thefollowing table presents the recorded investment in nonaccrual loans and loans past due over 90 days still accruing interest by class of loans as of June 30, 2017 and December 31, 2016:

 

     June 30, 2017      December 31, 2016  
     Nonaccrual      Past Due
Over 90 Days
Still on Accrual
     Nonaccrual      Past Due
Over 90 Days
Still on Accrual
 

Commercial, industrial, and agricultural

   $ 2,288      $ 0      $ 2,734      $ 0  

Commercial mortgages

     11,579        0        5,996        0  

Residential real estate

     5,406        282        5,600        0  

Consumer

     722        20        999        0  

Credit cards

     0        12        0        10  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 19,995      $ 314      $ 15,329      $ 10  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

Aging of Recorded Investment in Past Due Loans

The following table presents the aging of the recorded investment in past due loans as of June 30, 2017 and December 31, 2016 by class of loans.

June 30, 2017

 

     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

   $ 2,366      $ 464      $ 948      $ 3,778      $ 633,058      $ 636,836  

Commercial mortgages

     41        0        1,450        1,491        616,771        618,262  

Residential real estate

     1,851        1,077        4,385        7,313        676,981        684,294  

Consumer

     517        277        718        1,512        74,964        76,476  

Credit cards

     28        32        12        72        6,008        6,080  

Overdrafts

     0        0        0        0        2,359        2,359  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 4,803      $ 1,850      $ 7,513      $ 14,166      $ 2,010,141      $ 2,024,307  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

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  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
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 June 30, 2017 and December 31, 2016.

 

     June 30, 2017      December 31, 2016  
     Number of
Loans
     Loan
Balance
     Specific
Reserve
     Number of
Loans
     Loan
Balance
     Specific
Reserve
 

Commercial, industrial, and agricultural

     6      $ 2,551      $ 121        7      $ 2,640      $ 125  

Commercial mortgages

     8        8,636        1,628        8        9,191        2,214  

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

     14      $ 11,187      $ 1,749        15      $ 11,831      $ 2,339  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
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.

June 30, 2017

 

     Pass      Special
Mention
     Substandard      Doubtful      Total  

Commercial, industrial, and agricultural

   $ 601,561      $ 9,575      $ 25,700      $ 0      $ 636,836  

Commercial mortgages

     599,015        3,100        16,147        0        618,262  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 1,200,576      $ 12,675      $ 41,847      $ 0      $ 1,255,098  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

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  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
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 payment activity as of June 30, 2017 and December 31, 2016:

 

     June 30, 2017      December 31, 2016  
     Residential             Credit      Residential             Credit  
     Real Estate      Consumer      Cards      Real Estate      Consumer      Cards  

Performing

   $ 678,606      $ 75,734      $ 6,068      $ 647,283      $ 73,817      $ 6,036  

Nonperforming

     5,688        742        12        5,600        999        10  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 684,294      $ 76,476      $ 6,080      $ 652,883      $ 74,816      $ 6,046  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
Summary of Holiday's Loan Portfolio

Holiday’s loan portfolio is summarized as follows at June 30, 2017 and December 31, 2016:

 

     June 30,      December 31,  
     2017      2016  

Consumer

   $ 22,011      $ 24,026  

Residential real estate

     1,142        1,209  

Less: unearned discount

     (3,478      (3,430
  

 

 

    

 

 

 

Total

   $ 19,675      $ 21,805