XML 37 R26.htm IDEA: XBRL DOCUMENT v3.20.2
Loans (Tables)
9 Months Ended
Sep. 30, 2020
Receivables [Abstract]  
Schedule of Net Loans
Total net loans at September 30, 2020 and December 31, 2019 are summarized as follows:
September 30, 2020December 31, 2019
Commercial, industrial and agricultural$1,312,395 $1,046,665 
Commercial mortgages993,986 814,002 
Residential real estate940,559 814,030 
Consumer95,848 124,785 
Credit cards7,766 7,569 
Overdrafts180 2,146 
Less: unearned discount(4,924)(5,162)
allowance for loan losses(26,887)(19,473)
Loans, net$3,318,923 $2,784,562 
Allowance for Loan Losses
Transactions in the allowance for loan losses for the three months ended September 30, 2020 were as follows:
Commercial, Industrial 
and Agricultural
Commercial
Mortgages
Residential
Real
Estate
ConsumerCredit
Cards
OverdraftsTotal
Allowance for loan losses, July 1, 2020$9,802 $9,628 $2,676 $2,140 $114 $169 $24,529 
Charge-offs(62)(522)(69)(305)(48)(102)(1,108)
Recoveries15 64 45 31 160 
Provision for loan losses(106)2,052 941 329 75 15 3,306 
Allowance for loan losses, September 30, 2020$9,649 $11,161 $3,612 $2,209 $143 $113 $26,887 
Transactions in the allowance for loan losses for the nine months ended September 30, 2020 were as follows:
Commercial, Industrial 
and Agricultural
Commercial
Mortgages
Residential
Real
Estate
ConsumerCredit
Cards
OverdraftsTotal
Allowance for loan losses, January 1, 2020$8,287 $6,952 $1,499 $2,411 $84 $240 $19,473 
Charge-offs(2,710)(522)(231)(1,310)(120)(316)(5,209)
Recoveries40 177 67 126 13 135 558 
Provision for loan losses4,032 4,554 2,277 982 166 54 12,065 
Allowance for loan losses, September 30, 2020$9,649 $11,161 $3,612 $2,209 $143 $113 $26,887 
Transactions in the allowance for loan losses for the three months ended September 30, 2019 were as follows:
Commercial, Industrial 
and
Agricultural
Commercial
Mortgages
Residential
Real
Estate
ConsumerCredit
Cards
OverdraftsTotal
Allowance for loan losses, July 1, 2019$8,108 $9,538 $1,403 $2,141 $87 $160 $21,437 
Charge-offs(160)(2,650)(38)(547)(3)(113)(3,511)
Recoveries65 58 24 163 
Provision (benefit) for loan losses997 30 116 693 15 267 2,118 
Allowance for loan losses, September 30, 2019$8,950 $6,983 $1,486 $2,345 $105 $338 $20,207 

Transactions in the allowance for loan losses for the nine months ended September 30, 2019 were as follows:
Commercial, Industrial 
and
Agricultural
Commercial
Mortgages
Residential
Real
Estate
ConsumerCredit
Cards
OverdraftsTotal
Allowance for loan losses, January 1, 2019$7,341 $7,490 $2,156 $2,377 $103 $237 $19,704 
Charge-offs(160)(2,652)(282)(1,609)(55)(329)(5,087)
Recoveries13 66 72 132 12 83 378 
Provision (benefit) for loan losses1,756 2,079 (460)1,445 45 347 5,212 
Allowance for loan losses, September 30, 2019$8,950 $6,983 $1,486 $2,345 $105 $338 $20,207 
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 September 30, 2020 and December 31, 2019. The recorded investment in loans excludes accrued interest and unearned discounts due to their insignificance.

September 30, 2020
Commercial, Industrial 
and
Agricultural
Commercial
Mortgages
Residential
Real
Estate
ConsumerCredit
Cards
OverdraftsTotal
Allowance for loan losses:
Ending allowance balance attributable to loans:
Individually evaluated for impairment$1,001 $882 $109 $$$$1,992 
Collectively evaluated for impairment8,151 9,970 3,503 2,209 143 113 24,089 
Acquired with deteriorated credit quality
Modified in a troubled debt restructuring497 309 806 
Total ending allowance balance$9,649 $11,161 $3,612 $2,209 $143 $113 $26,887 
Loans:
Individually evaluated for impairment$2,367 $12,022 $1,177 $$$$15,566 
Collectively evaluated for impairment1,301,810 974,660 939,273 95,848 7,766 180 3,319,537 
Acquired with deteriorated credit quality3,839 822 4,661 
Modified in a troubled debt restructuring4,379 6,482 109 10,970 
Total ending loans balance$1,312,395 $993,986 $940,559 $95,848 $7,766 $180 $3,350,734 

December 31, 2019
Commercial, Industrial 
and
Agricultural
Commercial
Mortgages
Residential
Real
Estate
ConsumerCredit
Cards
OverdraftsTotal
Allowance for loan losses:
Ending allowance balance attributable to loans:
Individually evaluated for impairment$645 $1,264 $34 $$$$1,943 
Collectively evaluated for impairment7,614 5,358 1,465 2,411 84 240 17,172 
Acquired with deteriorated credit quality
Modified in a troubled debt restructuring28 330 358 
Total ending allowance balance$8,287 $6,952 $1,499 $2,411 $84 $240 $19,473 
Loans:
Individually evaluated for impairment$8,078 $2,410 $465 $$$$10,953 
Collectively evaluated for impairment1,035,494 804,360 813,565 124,785 7,569 2,146 2,787,919 
Acquired with deteriorated credit quality523 523 
Modified in a troubled debt restructuring3,093 6,709 9,802 
Total ending loans balance$1,046,665 $814,002 $814,030 $124,785 $7,569 $2,146 $2,809,197 
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 September 30, 2020 and December 31, 2019 and for the three and nine months ended September 30, 2020 and 2019:
September 30, 2020
Unpaid Principal
Balance
Recorded
Investment
Allowance for Loan
Losses Allocated
With an allowance recorded:
Commercial, industrial and agricultural$2,847 $2,767 $1,498 
Commercial mortgage5,166 3,673 1,191 
Residential real estate1,197 1,177 109 
With no related allowance recorded:
Commercial, industrial and agricultural4,177 3,979 
Commercial mortgage17,262 14,831 
Residential real estate115 109 
Total$30,764 $26,536 $2,798 
December 31, 2019
Unpaid Principal
Balance
Recorded
Investment
Allowance for Loan
Losses Allocated
With an allowance recorded:
Commercial, industrial and agricultural$2,657 $1,476 $673 
Commercial mortgage6,541 4,349 1,594 
Residential real estate485 465 34 
With no related allowance recorded:
Commercial, industrial and agricultural9,845 9,695 
Commercial mortgage4,903 4,770 
Residential real estate
Total$24,431 $20,755 $2,301 
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 September 30, 2020Three months ended September 30, 2019
Average
Recorded
Investment
Interest
Income
Recognized
Cash Basis
Interest
Recognized
Average
Recorded
Investment
Interest
Income
Recognized
Cash Basis
Interest
Recognized
With an allowance recorded:
Commercial, industrial and agricultural$2,409 $33 $33 $1,480 $32 $32 
Commercial mortgage$4,002 $$7,024 12 12 
Residential real estate$819 $11 $11 245 
With no related allowance recorded:
Commercial, industrial and agricultural$5,623 $51 $51 3,977 42 42 
Commercial mortgage$14,758 $59 $59 2,435 29 29 
Residential real estate$112 $$236 
Total$27,723 $158 $158 $15,397 $123 $123 
 Nine months ended September 30, 2020Nine months ended September 30, 2019
Average
Recorded
Investment
Interest
Income
Recognized
Cash Basis
Interest
Recognized
Average
Recorded
Investment
Interest
Income
Recognized
Cash Basis
Interest
Recognized
With an allowance recorded:
Commercial, industrial and agricultural$3,341 $78 $78 $1,819 $74 $74 
Commercial mortgage4,166 41 41 7,145 100 100 
Residential real estate641 16 16 122 
With no related allowance recorded:
Commercial, industrial and agricultural6,392 142 142 3,676 128 128 
Commercial mortgage12,178 283 283 3,250 62 62 
Residential real estate56 368 11 11 
Total$26,774 $566 $566 $16,380 $383 $383 
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 September 30, 2020 and December 31, 2019:
 September 30, 2020December 31, 2019
 NonaccrualPast Due
Over 90 Days
Still on Accrual
NonaccrualPast Due
Over 90 Days
Still on Accrual
Commercial, industrial and agricultural$6,983 $189 $11,644 $
Commercial mortgages14,199 4,533 
Residential real estate5,183 58 4,724 59 
Consumer479 835 
Credit cards18 
Total$26,844 $265 $21,736 $61 
Aging of Recorded Investment in Past Due Loans
The following table presents the aging of the recorded investment in past due loans as of September 30, 2020 and December 31, 2019 by class of loans.
September 30, 2020
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$673 $317 $3,596 $4,586 $1,307,809 $1,312,395 
Commercial mortgages476 722 2,403 3,601 990,385 993,986 
Residential real estate1,729 1,322 2,918 5,969 934,590 940,559 
Consumer375 129 198 702 95,146 95,848 
Credit cards57 49 18 124 7,642 7,766 
Overdrafts180 180 
Total$3,310 $2,539 $9,133 $14,982 $3,335,752 $3,350,734 

December 31, 2019
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$1,273 $548 $3,784 $5,605 $1,041,060 $1,046,665 
Commercial mortgages162 183 2,594 2,939 811,063 814,002 
Residential real estate3,383 1,270 2,714 7,367 806,663 814,030 
Consumer412 311 415 1,138 123,647 124,785 
Credit cards48 54 104 7,465 7,569 
Overdrafts2,146 2,146 
Total$5,278 $2,366 $9,509 $17,153 $2,792,044 $2,809,197 
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 September 30, 2020 and December 31, 2019.
 September 30, 2020December 31, 2019
 Number of
Loans
Loan
Balance
Specific
Reserve
Number of
Loans
Loan
Balance
Specific
Reserve
Commercial, industrial and agricultural17 $4,379 $497 10 $3,093 $28 
Commercial mortgages14 6,482 309 13 6,709 330 
Residential real estate109 
Consumer
Credit cards
Total32 $10,970 $806 23 $9,802 $358 

There were one and ten loans modified as troubled debt restructurings during the three and nine months ended September 30, 2020, respectively, and one loan modified as troubled debt restructurings during the three and nine months ended September 30, 2019.
 Three months ended September 30, 2020
 Number of
Loans
Pre-Modification Outstanding Recorded Investment
Balance
Post-Modification Outstanding Recorded Investment
Reserve
Commercial, industrial and agricultural$$
Commercial mortgages46 46 
Residential real estate
Consumer
Credit cards
Total$46 $46 

 Nine months ended September 30, 2020
 Number of
Loans
Pre-Modification Outstanding Recorded Investment
Balance
Post-Modification Outstanding Recorded Investment
Reserve
Commercial, industrial and agricultural$1,593 $1,593 
Commercial mortgages46 46 
Residential real estate116 116 
Consumer
Credit cards
Total10 $1,755 $1,755 

 Three and nine months ended September 30, 2019
 Number of
Loans
Pre-Modification Outstanding Recorded Investment
Balance
Post-Modification Outstanding Recorded Investment
Reserve
Commercial, industrial and agricultural$$
Commercial mortgages383 383 
Residential real estate
Consumer
Credit cards
Total$383 $383 
Schedule of Loan Assigned Risk Rating within 12 Months of Balance Sheet Date
September 30, 2020
PassSpecial
Mention
SubstandardDoubtfulTotal
Commercial, industrial and agricultural$1,263,928 $18,849 $29,618 $$1,312,395 
Commercial mortgages947,943 11,131 34,912 993,986 
Total$2,211,871 $29,980 $64,530 $$2,306,381 
December 31, 2019
PassSpecial
Mention
SubstandardDoubtfulTotal
Commercial, industrial and agricultural$1,004,445 $16,696 $25,524 $$1,046,665 
Commercial mortgages780,798 18,837 14,367 814,002 
Total$1,785,243 $35,533 $39,891 $$1,860,667 
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 September 30, 2020 and December 31, 2019:
 September 30, 2020December 31, 2019
Residential
Real Estate
ConsumerCredit
Cards
Residential
Real Estate
ConsumerCredit
Cards
Performing$935,318 $95,369 $7,748 $809,247 $123,950 $7,567 
Nonperforming5,241 479 18 4,783 835 
Total$940,559 $95,848 $7,766 $814,030 $124,785 $7,569 
Summary of Holiday's Loan Portfolio
Holiday’s loan portfolio is summarized as follows at September 30, 2020 and December 31, 2019:
September 30, 2020December 31, 2019
Consumer$26,885 $28,122 
Less: unearned discount(4,924)(5,162)
Total$21,961 $22,960