XML 65 R37.htm IDEA: XBRL DOCUMENT v3.10.0.1
Loans (Tables)
12 Months Ended
Dec. 31, 2018
Receivables [Abstract]  
Schedule of Net Loans
Total net loans at December 31, 2018 and 2017 are summarized as follows:
 
2018
 
2017
Commercial, industrial, and agricultural
$
916,297

 
$
704,606

Commercial mortgages
697,776

 
644,597

Residential real estate
771,309

 
713,347

Consumer
86,035

 
80,193

Credit cards
7,623

 
6,753

Overdrafts
308

 
352

Less: unearned discount
(4,791
)
 
(3,889
)
allowance for loan losses
(19,704
)
 
(19,693
)
Loans, net
$
2,454,853

 
$
2,126,266

Allowance for Loan Losses
Transactions in the allowance for loan losses for the year ended December 31, 2018 were as follows:
 
Commercial,
Industrial, and
Agricultural
 
Commercial
Mortgages
 
Residential
Real
Estate
 
Consumer
 
Credit
Cards
 
Overdrafts
 
Total
Allowance for loan losses, January 1, 2018
$
6,160

 
$
9,007

 
$
2,033

 
$
2,179

 
$
120

 
$
194

 
$
19,693

Charge-offs
(253
)
 
(3,337
)
 
(315
)
 
(2,279
)
 
(90
)
 
(319
)
 
(6,593
)
Recoveries
171

 
30

 
67

 
141

 
33

 
90

 
532

Provision for loan losses
1,263

 
1,790

 
371

 
2,336

 
40

 
272

 
6,072

Allowance for loan losses, December 31, 2018
$
7,341

 
$
7,490

 
$
2,156

 
$
2,377

 
$
103

 
$
237

 
$
19,704


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

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, 2018 and 2017. The recorded investment in loans excludes accrued interest and unearned discounts due to their insignificance.
December 31, 2018
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
$
54

 
$
4

 
$
100

 
$
0

 
$
0

 
$
10

 
$
168

Collectively evaluated for impairment
7,183

 
3,036

 
2,056

 
2,377

 
103

 
227

 
14,982

Acquired with deteriorated credit quality
0

 
0

 
0

 
0

 
0

 
0

 
0

Modified in a troubled debt restructuring
104

 
4,450

 
0

 
0

 
0

 
0

 
4,554

Total ending allowance balance
$
7,341

 
$
7,490

 
$
2,156

 
$
2,377

 
$
103

 
$
237

 
$
19,704

Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
1,334

 
$
1,446

 
$
502

 
$
0

 
$
0

 
$
10

 
$
3,292

Collectively evaluated for impairment
910,386

 
685,714

 
770,807

 
86,035

 
7,623

 
298

 
2,460,863

Acquired with deteriorated credit quality
0

 
567

 
0

 
0

 
0

 
0

 
567

Modified in a troubled debt restructuring
4,577

 
10,049

 
0

 
0

 
0

 
0

 
14,626

Total ending loans balance
$
916,297

 
$
697,776

 
$
771,309

 
$
86,035

 
$
7,623

 
$
308

 
$
2,479,348

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
698,206

 
631,377

 
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
$
704,606

 
$
644,597

 
$
713,347

 
$
80,193

 
$
6,753

 
$
352

 
$
2,149,848

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, 2018 and 2017 and for the years ended December 31, 2018, 2017, and 2016:
December 31, 2018
Unpaid Principal Balance
 
Recorded Investment
 
Allowance for Loan Losses Allocated
With an allowance recorded:
 
 
 
 
 
Commercial, industrial, and agricultural
$
3,053

 
$
3,037

 
$
158

Commercial mortgage
10,799

 
6,709

 
4,454

Residential real estate
502

 
502

 
100

Overdrafts
10

 
10

 
10

With no related allowance recorded:
 
 
 
 
 
Commercial, industrial, and agricultural
3,684

 
2,874

 
0

Commercial mortgage
5,659

 
4,786

 
0

Residential real estate
0

 
0

 
0

Overdrafts
0

 
0

 
0

Total
$
23,707

 
$
17,918

 
$
4,722


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

 
Year Ended December 31, 2018
 
Average
Recorded
Investment
 
Interest
Income
Recognized
 
Cash Basis
Interest
Recognized
With an allowance recorded:
 
 
 
 
 
Commercial, industrial, and agricultural
$
2,745

 
$
254

 
$
249

Commercial mortgage
8,456

 
338

 
326

Residential real estate
304

 
20

 
19

Overdrafts
2

 
0

 
0

With no related allowance recorded:
 
 
 
 
 
Commercial, industrial, and agricultural
4,642

 
157

 
148

Commercial mortgage
4,566

 
146

 
144

Residential real estate
0

 
0

 
0

Overdrafts
0

 
0

 
0

Total
$
20,715

 
$
915

 
$
886

 
 
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

Aging of Recorded Investment in Past Due 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, 2018 and 2017
 
December 31, 2018
 
December 31, 2017
 
Nonaccrual
 
Past Due
Over 90 Days
Still on Accrual
 
Nonaccrual
 
Past Due
Over 90 Days
Still on Accrual
Commercial, industrial, and agricultural
$
2,839

 
$
489

 
$
1,869

 
144

Commercial mortgages
7,694

 
53

 
11,065

 
0

Residential real estate
6,023

 
299

 
5,470

 
429

Consumer
683

 
44

 
828

 
37

Credit cards
0

 
5

 
0

 
54

Total
$
17,239

 
$
890

 
$
19,232

 
$
664

The following table presents the aging of the recorded investment in past due loans as of December 31, 2018 and 2017 by class of loans.
December 31, 2018
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
$
2,379

 
$
16

 
$
2,341

 
$
4,736

 
$
911,561

 
$
916,297

Commercial mortgages
858

 
3,058

 
297

 
4,213

 
693,563

 
697,776

Residential real estate
4,064

 
1,319

 
4,494

 
9,877

 
761,432

 
771,309

Consumer
474

 
283

 
367

 
1,124

 
84,911

 
86,035

Credit cards
59

 
15

 
5

 
79

 
7,544

 
7,623

Overdrafts
0

 
0

 
0

 
0

 
308

 
308

Total
$
7,834

 
$
4,691

 
$
7,504

 
$
20,029

 
$
2,459,319

 
$
2,479,348


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

 
$
700,467

 
$
704,606

Commercial mortgages
233

 
0

 
292

 
525

 
644,072

 
644,597

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
29

 
2

 
54

 
85

 
6,668

 
6,753

Overdrafts
0

 
0

 
0

 
0

 
352

 
352

Total
$
5,751

 
$
2,449

 
$
6,561

 
$
14,761

 
$
2,135,087

 
$
2,149,848

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, 2018 and December 31, 2017
 
December 31, 2018
 
December 31, 2017
 
Number of
Loans
 
Loan
Balance
 
Specific
Reserve
 
Number of
Loans
 
Loan
Balance
 
Specific
Reserve
Commercial, industrial, and agricultural
10

 
$
4,577

 
$
104

 
11

 
$
5,213

 
$
245

Commercial mortgages
15

 
10,049

 
4,450

 
9

 
12,090

 
5,444

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
25

 
$
14,626

 
$
4,554

 
20

 
$
17,303

 
$
5,689

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, 2018, 2017, and 2016:
 
Year Ended December 31, 2018
 
Number of
Loans
 
Pre-Modification
Outstanding Recorded
Investment
 
Post-Modification
Outstanding  Recorded
Investment
Commercial, industrial, and agricultural
0

 
$
0

 
$
0

Commercial mortgages
5

 
1,570

 
1,570

Residential real estate
0

 
0

 
0

Consumer
0

 
0

 
0

Credit cards
0

 
0

 
0

Total
5

 
$
1,570

 
$
1,570


 
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

Schedule of Loan Assigned Risk Rating within 12 Months of Balance Sheet Date
The following table presents the recorded investment in residential, consumer, and credit card loans based on performance status as of December 31, 2018 and December 31, 2017
 
December 31, 2018
 
December 31, 2017
 
Residential
Real Estate
 
Consumer
 
Credit
Cards
 
Residential
Real Estate
 
Consumer
 
Credit
Cards
Performing
$
764,987

 
$
85,308

 
$
7,618

 
$
707,448

 
$
79,328

 
$
6,699

Nonperforming
6,322

 
727

 
5

 
5,899

 
865

 
54

Total
$
771,309

 
$
86,035

 
$
7,623

 
$
713,347

 
$
80,193

 
$
6,753


All loans included in the following tables have been assigned a risk rating within 12 months of the balance sheet date. 
December 31, 2018
Pass
 
Special
Mention
 
Substandard
 
Doubtful
 
Total
Commercial, industrial, and agricultural
$
889,547

 
$
10,519

 
$
16,231

 
$
0

 
$
916,297

Commercial mortgages
683,413

 
3,241

 
11,122

 
0

 
697,776

Total
$
1,572,960

 
$
13,760

 
$
27,353

 
$
0

 
$
1,614,073

 
December 31, 2017
Pass
 
Special
Mention
 
Substandard
 
Doubtful
 
Total
Commercial, industrial, and agricultural
$
668,570

 
$
16,726

 
$
19,310

 
$
0

 
$
704,606

Commercial mortgages
626,163

 
4,419

 
14,015

 
0

 
644,597

Total
$
1,294,733

 
$
21,145

 
$
33,325

 
$
0

 
$
1,349,203


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, 2018 and 2017
 
2018
 
2017
Consumer
$
26,568

 
$
23,428

Less: unearned discount
(4,791
)
 
(3,889
)
Total
$
21,777

 
$
19,539