XML 71 R36.htm IDEA: XBRL DOCUMENT v3.8.0.1
Loans (Tables)
12 Months Ended
Dec. 31, 2017
Receivables [Abstract]  
Schedule of Net Loans

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

 

     2017     2016  

Commercial, industrial, and agricultural

   $ 749,138     $ 567,800  

Commercial mortgages

     600,065       574,826  

Residential real estate

     713,347       652,883  

Consumer

     80,193       74,816  

Credit cards

     6,753       6,046  

Overdrafts

     352       595  

Less: unearned discount

     (3,889     (3,430

allowance for loan losses

     (19,693     (16,330
  

 

 

   

 

 

 

    Loans, net

   $ 2,126,266     $ 1,857,206  
  

 

 

   

 

 

 
Allowance for Loan Losses

Transactions in the allowance for loan losses for the year ended December 31, 2017 were as follows:

 

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

Allowance for loan losses, January 1, 2017

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

Charge-offs

    (544     (116     (466     (2,555     (144     (252     (4,077

Recoveries

    235       197       78       161       27       87       785  

Provision for loan losses

    1,041       2,173       768       2,358       144       171       6,655  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Allowance for loan losses, December 31, 2017

  $ 6,160     $ 9,007     $ 2,033     $ 2,179     $ 120     $ 194     $ 19,693  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

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

 

December 31, 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

  $ 47     $ 0     $ 0     $ 0     $ 0     $ 0     $ 47  

Collectively evaluated for impairment

    5,868       3,563       2,033       2,179       120       194       13,957  

Acquired with deteriorated credit quality

    0       0       0       0       0       0       0  

Modified in a troubled debt restructuring

    245       5,444       0       0       0       0       5,689  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total ending allowance balance

  $ 6,160     $ 9,007     $ 2,033     $ 2,179     $ 120     $ 194     $ 19,693  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loans:

             

Individually evaluated for impairment

  $ 1,187     $ 51     $ 0     $ 0     $ 0     $ 0     $ 1,238  

Collectively evaluated for impairment

    742,738       586,845       713,347       80,193       6,753       352       2,130,228  

Acquired with deteriorated credit quality

    0       1,079       0       0       0       0       1,079  

Modified in a troubled debt restructuring

    5,213       12,090       0       0       0       0       17,303  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total ending loans balance

  $ 749,138     $ 600,065     $ 713,347     $ 80,193     $ 6,753     $ 352     $ 2,149,848  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

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 December 31, 2017 and 2016 and for the years ended December 31, 2017, 2016, and 2015:

 

December 31, 2017   

Unpaid
Principal

Balance

    

Recorded

Investment

    

Allowance
for Loan

Losses
Allocated

 
        

With an allowance recorded:

        

Commercial, industrial, and agricultural

   $ 1,915      $ 1,915      $ 292  

Commercial mortgage

     9,940        9,731        5,444  

Residential real estate

     0        0        0  

With no related allowance recorded:

        

Commercial, industrial, and agricultural

     5,264        4,485        0  

Commercial mortgage

     3,211        2,410        0  

Residential real estate

     0        0        0  
  

 

 

    

 

 

    

 

 

 

Total

   $ 20,330      $ 18,541      $ 5,736  
  

 

 

    

 

 

    

 

 

 

 

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.

 

    

Year Ended

December 31, 2017

 
    

Average
Recorded
Investment

    

Interest
Income
Recognized

    

Cash Basis
Interest
Recognized

 

With an allowance recorded:

        

Commercial, industrial, and agricultural

   $ 1,513      $ 97      $ 97  

Commercial mortgage

     11,944        327        327  

Residential real estate

     0        0        0  

With no related allowance recorded:

        

Commercial, industrial, and agricultural

     2,438        114        114  

Commercial mortgage

     2,474        122        122  

Residential real estate

     0        0        0  
  

 

 

    

 

 

    

 

 

 

Total

   $ 18,369      $ 660      $ 660  
  

 

 

    

 

 

    

 

 

 

 

    

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  
  

 

 

    

 

 

    

 

 

 
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, 2017 and 2016:

 

    

December 31, 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

   $ 1,869      $ 78      $ 2,734      $ 0  

Commercial mortgages

     11,065        0        5,996        0  

Residential real estate

     5,470        338        5,600        0  

Consumer

     828        17        999        0  

Credit cards

     0        44        0        10  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 19,232      $ 477      $ 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 December 31, 2017 and 2016 by class of loans.

 

December 31, 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

   $ 2,745      $ 646      $ 748      $ 4,139      $ 744,999      $ 749,138  

Commercial mortgages

     233        0        292        525        599,540        600,065  

Residential real estate

     2,290        1,494        4,655        8,439        704,908        713,347  

Consumer

     454        307        812        1,573        78,620        80,193  

Credit cards

     31        10        44        85        6,668        6,753  

Overdrafts

     0        0        0        0        352        352  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 5,753      $ 2,457      $ 6,551      $ 14,761      $ 2,135,087      $ 2,149,848  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

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 December 31, 2017 and December 31, 2016.

 

    

December 31, 2017

    

December 31, 2016

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

Commercial, industrial, and agricultural

     10      $ 5,213      $ 245        7      $ 2,640      $ 125  

Commercial mortgages

     9        12,090        5,444        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

     19      $ 17,303      $ 5,689        15      $ 11,831      $ 2,339  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
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, 2017, 2016, and 2015:

 

    

Year Ended December 31, 2017

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

Commercial, industrial, and agricultural

     4      $ 2,750      $ 2,750  

Commercial mortgages

     2        6,421        6,421  

Residential real estate

     0        0        0  

Consumer

     0        0        0  

Credit cards

     0        0        0  
  

 

 

    

 

 

    

 

 

 

Total

     6      $ 9,171      $ 9,171  
  

 

 

    

 

 

    

 

 

 

 

    

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  
  

 

 

    

 

 

    

 

 

 
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, 2017    Pass      Special
Mention
     Substandard      Doubtful      Total  

Commercial, industrial, and agricultural

   $ 713,102      $ 16,726      $ 19,310      $ 0      $ 749,138  

Commercial mortgages

     581,631        4,419        14,015        0        600,065  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 1,294,733      $ 21,145      $ 33,325      $ 0      $ 1,349,203  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

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 performance status as of December 31, 2017 and December 31, 2016:

 

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

Performing

   $ 707,539      $ 79,348      $ 6,709      $ 647,283      $ 73,817      $ 6,036  

Nonperforming

     5,808        845        44        5,600        999        10  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 713,347      $ 80,193      $ 6,753      $ 652,883      $ 74,816      $ 6,046  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
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, 2017 and 2016:

 

     2017      2016  

Consumer

   $ 23,428      $ 24,026  

Residential real estate

     0        1,209  

Less: unearned discount

     (3,889      (3,430
  

 

 

    

 

 

 

Total

   $ 19,539      $ 21,805