XML 52 R36.htm IDEA: XBRL DOCUMENT v3.10.0.1
Loans (Tables)
12 Months Ended
Dec. 31, 2018
Receivables [Abstract]  
Schedule of Loan Balances

Loans at year end were as follows:  

 

 

 

2018

 

 

2017

 

Originated loans:

 

 

 

 

 

 

 

 

Commercial real estate

 

 

 

 

 

 

 

 

Owner occupied

 

$

158,947

 

 

$

140,321

 

Non-owner occupied

 

 

256,124

 

 

 

199,080

 

Farmland

 

 

 

 

110,881

 

 

 

70,534

 

Other

 

 

94,527

 

 

 

89,025

 

Commercial

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

 

 

227,031

 

 

 

193,347

 

Agricultural

 

 

 

 

37,623

 

 

 

32,587

 

Residential real estate

 

 

 

 

 

 

 

 

1-4 family residential

 

 

307,794

 

 

 

272,421

 

Home equity lines of credit

 

 

82,690

 

 

 

71,507

 

Consumer

 

 

 

 

 

 

 

 

Indirect

 

 

164,509

 

 

 

155,950

 

Direct

 

 

30,277

 

 

 

28,519

 

Other

 

 

11,894

 

 

 

8,876

 

Total originated loans

 

$

1,482,297

 

 

$

1,262,167

 

Acquired loans:

 

 

 

 

 

 

 

 

Commercial real estate

 

 

 

 

 

 

 

 

Owner occupied

 

$

44,872

 

 

$

53,031

 

Non-owner occupied

 

 

16,920

 

 

 

20,286

 

Farmland

 

 

 

 

40,983

 

 

 

47,754

 

Other

 

 

8,091

 

 

 

11,964

 

Commercial

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

 

 

18,141

 

 

 

27,094

 

Agricultural

 

 

 

 

9,526

 

 

 

12,206

 

Residential real estate

 

 

 

 

 

 

 

 

1-4 family residential

 

 

78,786

 

 

 

96,759

 

Home equity lines of credit

 

 

23,617

 

 

 

28,755

 

Consumer

 

 

 

 

 

 

 

 

Direct

 

 

9,442

 

 

 

14,378

 

Other

 

 

162

 

 

 

128

 

Total acquired loans

 

 

250,540

 

 

 

312,355

 

Net deferred loan costs

 

 

3,003

 

 

 

2,859

 

Allowance for loan losses

 

 

(13,592

)

 

 

(12,315

)

Net loans

 

$

1,722,248

 

 

$

1,565,066

 

Purchased Credit Impaired Loans

As part of the NBOH acquisition in 2015 the Company acquired various loans that displayed evidence of deterioration of credit quality since origination and which was probable that all contractually required payments would not be collected.  The carrying amounts and contractually required payments of these loans which are included in the loan balances above are summarized in the following tables:

 

 

 

2018

 

 

2017

 

Commercial real estate

 

 

 

 

 

 

 

 

Owner occupied

 

$

0

 

 

$

670

 

Non-owner occupied

 

 

292

 

 

 

387

 

Commercial

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

 

 

899

 

 

 

1,072

 

Total outstanding balance

 

$

1,191

 

 

$

2,129

 

Carrying amount, net of allowance of $0 in 2018 and 2017

 

$

903

 

 

$

1,733

 

Schedule of Accretable Yield or Income Expected to be Collected

 

Accretable yield, or income expected to be collected, is shown in the table below:

 

 

 

 

 

2018

 

 

2017

 

Beginning balance

 

 

 

$

170

 

 

$

247

 

New loans purchased

 

 

 

 

0

 

 

 

0

 

Accretion of income

 

 

 

 

(77

)

 

 

(77

)

Ending balance

 

 

 

$

93

 

 

$

170

 

Activity in the Allowance for Loan Losses by Portfolio Segment

The following tables present the activity in the allowance for loan losses by portfolio segment for years ended December 31, 2018, 2017 and 2016:

 

December 31, 2018

 

Commercial

Real Estate

 

 

Commercial

 

 

Residential

Real Estate

 

 

Consumer

 

 

Unallocated

 

 

Total

 

Allowance for loan losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

4,260

 

 

$

2,011

 

 

$

2,521

 

 

$

2,848

 

 

$

675

 

 

$

12,315

 

Provision for loan losses

 

 

650

 

 

 

112

 

 

 

486

 

 

 

1,764

 

 

 

(12

)

 

 

3,000

 

Loans charged off

 

 

0

 

 

 

(220

)

 

 

(318

)

 

 

(2,318

)

 

 

0

 

 

 

(2,856

)

Recoveries

 

 

126

 

 

 

190

 

 

 

148

 

 

 

669

 

 

 

0

 

 

 

1,133

 

Total ending allowance balance

 

$

5,036

 

 

$

2,093

 

 

$

2,837

 

 

$

2,963

 

 

$

663

 

 

$

13,592

 

 

December 31, 2017

 

Commercial

Real Estate

 

 

Commercial

 

 

Residential

Real Estate

 

 

Consumer

 

 

Unallocated

 

 

Total

 

Allowance for loan losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

3,577

 

 

$

1,874

 

 

$

2,205

 

 

$

2,766

 

 

$

430

 

 

$

10,852

 

Provision for loan losses

 

 

298

 

 

 

446

 

 

 

378

 

 

 

1,983

 

 

 

245

 

 

 

3,350

 

Loans charged off

 

 

(207

)

 

 

(375

)

 

 

(162

)

 

 

(2,542

)

 

 

0

 

 

 

(3,286

)

Recoveries

 

 

592

 

 

 

66

 

 

 

100

 

 

 

641

 

 

 

0

 

 

 

1,399

 

Total ending allowance balance

 

$

4,260

 

 

$

2,011

 

 

$

2,521

 

 

$

2,848

 

 

$

675

 

 

$

12,315

 

 

December 31, 2016

 

Commercial

Real Estate

 

 

Commercial

 

 

Residential

Real Estate

 

 

Consumer

 

 

Unallocated

 

 

Total

 

Allowance for loan losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

3,127

 

 

$

1,373

 

 

$

1,845

 

 

$

2,160

 

 

$

473

 

 

$

8,978

 

Provision for loan losses

 

 

784

 

 

 

701

 

 

 

436

 

 

 

1,992

 

 

 

(43

)

 

 

3,870

 

Loans charged off

 

 

(349

)

 

 

(245

)

 

 

(188

)

 

 

(2,019

)

 

 

0

 

 

 

(2,801

)

Recoveries

 

 

15

 

 

 

45

 

 

 

112

 

 

 

633

 

 

 

0

 

 

 

805

 

Total ending allowance balance

 

$

3,577

 

 

$

1,874

 

 

$

2,205

 

 

$

2,766

 

 

$

430

 

 

$

10,852

 

 

Allowance for Loan Losses and Recorded Investment in Loans by Portfolio Segment, Based on Impairment Method

The following tables present the balance in the allowance for loan losses and the recorded investment in loans by portfolio segment, based on impairment method as of December 31, 2018 and 2017.  The recorded investment in loans includes the unpaid principal balance and unamortized loan origination fees and costs, but excludes accrued interest receivable which is not considered to be material:

 

December 31, 2018

 

Commercial

Real Estate

 

 

Commercial

 

 

Residential

Real Estate

 

 

Consumer

 

 

Unallocated

 

 

Total

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending allowance balance attributable to

   loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

6

 

 

$

3

 

 

$

267

 

 

$

0

 

 

$

0

 

 

$

276

 

Collectively evaluated for impairment

 

 

4,981

 

 

 

2,075

 

 

 

2,534

 

 

 

2,960

 

 

 

663

 

 

 

13,213

 

Acquired loans collectively evaluated

   for impairment

 

 

49

 

 

 

15

 

 

 

36

 

 

 

3

 

 

 

0

 

 

 

103

 

Acquired with deteriorated credit

   quality

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

Total ending allowance balance

 

$

5,036

 

 

$

2,093

 

 

$

2,837

 

 

$

2,963

 

 

$

663

 

 

$

13,592

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans individually evaluated for

   impairment

 

$

790

 

 

$

223

 

 

$

4,627

 

 

$

83

 

 

$

0

 

 

$

5,723

 

Loans collectively evaluated for

   impairment

 

 

618,729

 

 

 

264,208

 

 

 

385,702

 

 

 

212,130

 

 

 

0

 

 

 

1,480,769

 

Acquired loans

 

 

110,143

 

 

 

26,916

 

 

 

101,804

 

 

 

9,582

 

 

 

0

 

 

 

248,445

 

Acquired with deteriorated credit

   quality

 

 

262

 

 

 

641

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

903

 

Total ending loans balance

 

$

729,924

 

 

$

291,988

 

 

$

492,133

 

 

$

221,795

 

 

$

0

 

 

$

1,735,840

 

 

December 31, 2017

 

Commercial

Real Estate

 

 

Commercial

 

 

Residential

Real Estate

 

 

Consumer

 

 

Unallocated

 

 

Total

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending allowance balance attributable to

   loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

0

 

 

$

4

 

 

$

158

 

 

$

0

 

 

$

0

 

 

$

162

 

Collectively evaluated for impairment

 

 

4,214

 

 

 

1,993

 

 

 

2,322

 

 

 

2,844

 

 

 

675

 

 

 

12,048

 

Acquired loans collectively evaluated

   for impairment

 

 

46

 

 

 

14

 

 

 

41

 

 

 

4

 

 

 

0

 

 

 

105

 

Acquired with deteriorated credit

   quality

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

Total ending allowance balance

 

$

4,260

 

 

$

2,011

 

 

$

2,521

 

 

$

2,848

 

 

$

675

 

 

$

12,315

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans individually evaluated for

   impairment

 

$

658

 

 

$

260

 

 

$

4,559

 

 

$

59

 

 

$

0

 

 

$

5,536

 

Loans collectively evaluated for

   impairment

 

 

497,168

 

 

 

225,312

 

 

 

339,143

 

 

 

198,370

 

 

 

0

 

 

 

1,259,993

 

Acquired loans

 

 

131,926

 

 

 

38,503

 

 

 

125,182

 

 

 

14,507

 

 

 

0

 

 

 

310,118

 

Acquired with deteriorated credit

   quality

 

 

948

 

 

 

786

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

1,734

 

Total ending loans balance

 

$

630,700

 

 

$

264,861

 

 

$

468,884

 

 

$

212,936

 

 

$

0

 

 

$

1,577,381

 

Loans Individually Evaluated for Impairment by Class of Loans

The following tables present information related to impaired loans by class of loans as of and for years ended December 31, 2018 and 2017.  The recorded investment in loans excludes accrued interest receivable due to immateriality.

 

December 31, 2018

 

Unpaid Principal

Balance

 

 

Recorded

Investment

 

 

Allowance for

Loan Losses

Allocated

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

$

524

 

 

$

494

 

 

$

0

 

Non-owner occupied

 

 

40

 

 

 

38

 

 

 

0

 

Farmland

 

 

0

 

 

 

0

 

 

 

0

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

191

 

 

 

162

 

 

 

0

 

Agricultural

 

 

0

 

 

 

0

 

 

 

0

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential

 

 

3,451

 

 

 

2,759

 

 

 

0

 

Home equity lines of credit

 

 

379

 

 

 

326

 

 

 

0

 

Consumer

 

 

174

 

 

 

83

 

 

 

0

 

Subtotal

 

 

4,759

 

 

 

3,862

 

 

 

0

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

0

 

 

 

0

 

 

 

0

 

Non-owner occupied

 

 

0

 

 

 

0

 

 

 

0

 

Farmland

 

 

258

 

 

 

258

 

 

 

6

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

61

 

 

 

61

 

 

 

3

 

Agricultural

 

 

0

 

 

 

0

 

 

 

0

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential

 

 

1,354

 

 

 

1,343

 

 

 

188

 

Home equity lines of credit

 

 

224

 

 

 

199

 

 

 

79

 

Consumer

 

 

0

 

 

 

0

 

 

 

0

 

Subtotal

 

 

1,897

 

 

 

1,861

 

 

 

276

 

Total

 

$

6,656

 

 

$

5,723

 

 

$

276

 

 

 

 

 

December 31, 2017

 

Unpaid Principal

Balance

 

 

Recorded

Investment

 

 

Allowance for

Loan Losses

Allocated

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

$

659

 

 

$

658

 

 

$

0

 

Non-owner occupied

 

 

0

 

 

 

0

 

 

 

0

 

Farmland

 

 

0

 

 

 

0

 

 

 

0

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

214

 

 

 

192

 

 

 

0

 

Agricultural

 

 

0

 

 

 

0

 

 

 

0

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential

 

 

2,923

 

 

 

2,697

 

 

 

0

 

Home equity lines of credit

 

 

341

 

 

 

319

 

 

 

0

 

Consumer

 

 

145

 

 

 

59

 

 

 

0

 

Subtotal

 

 

4,282

 

 

 

3,925

 

 

 

0

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

0

 

 

 

0

 

 

 

0

 

Non-owner occupied

 

 

0

 

 

 

0

 

 

 

0

 

Farmland

 

 

0

 

 

 

0

 

 

 

0

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

68

 

 

 

68

 

 

 

4

 

Agricultural

 

 

0

 

 

 

0

 

 

 

0

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential

 

 

1,409

 

 

 

1,387

 

 

 

84

 

Home equity lines of credit

 

 

159

 

 

 

156

 

 

 

74

 

Consumer

 

 

0

 

 

 

0

 

 

 

0

 

Subtotal

 

 

1,636

 

 

 

1,611

 

 

 

162

 

Total

 

$

5,918

 

 

$

5,536

 

 

$

162

 

 

The Following tables present the average recorded investment in impaired loans by class and interest income recognized by loan class for the years ended December 31, 2018, 2017 and 2016.

 

 

December 31, 2018

 

Average Recorded Investment

 

 

Interest Income Recognized

 

 

 

 

 

 

 

 

 

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

Commercial real estate

 

 

 

 

 

 

 

 

Owner occupied

 

$

490

 

 

$

30

 

Non-owner occupied

 

 

26

 

 

 

2

 

Farmland

 

 

0

 

 

 

0

 

Commercial

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

335

 

 

 

6

 

Agricultural

 

 

0

 

 

 

0

 

Residential real estate

 

 

 

 

 

 

 

 

1-4 family residential

 

 

2,769

 

 

 

186

 

Home equity lines of credit

 

 

309

 

 

 

16

 

Consumer

 

 

72

 

 

 

11

 

Subtotal

 

 

4,001

 

 

 

251

 

With an allowance recorded:

 

 

 

 

 

 

 

 

Commercial real estate

 

 

 

 

 

 

 

 

Owner occupied

 

 

0

 

 

 

0

 

Non-owner occupied

 

 

0

 

 

 

0

 

Farmland

 

 

193

 

 

 

0

 

Commercial

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

68

 

 

 

4

 

Agricultural

 

 

0

 

 

 

0

 

Residential real estate

 

 

 

 

 

 

 

 

1-4 family residential

 

 

1,778

 

 

 

47

 

Home equity lines of credit

 

 

166

 

 

 

7

 

Consumer

 

 

3

 

 

 

0

 

Subtotal

 

 

2,208

 

 

 

58

 

Total

 

$

6,209

 

 

$

309

 

December 31, 2017

 

Average Recorded Investment

 

 

Interest Income Recognized

 

 

 

 

 

 

 

 

 

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

Commercial real estate

 

 

 

 

 

 

 

 

Owner occupied

 

$

767

 

 

$

10

 

Non-owner occupied

 

 

68

 

 

 

2

 

Farmland

 

 

12

 

 

 

0

 

Commercial

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

184

 

 

 

4

 

Agricultural

 

 

10

 

 

 

0

 

Residential real estate

 

 

 

 

 

 

 

 

1-4 family residential

 

 

2,343

 

 

 

138

 

Home equity lines of credit

 

 

299

 

 

 

15

 

Consumer

 

 

74

 

 

 

11

 

Subtotal

 

 

3,757

 

 

 

180

 

With an allowance recorded:

 

 

 

 

 

 

 

 

Commercial real estate

 

 

 

 

 

 

 

 

Owner occupied

 

 

134

 

 

 

6

 

Non-owner occupied

 

 

640

 

 

 

28

 

Farmland

 

 

63

 

 

 

0

 

Commercial

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

71

 

 

 

4

 

Agricultural

 

 

50

 

 

 

0

 

Residential real estate

 

 

 

 

 

 

 

 

1-4 family residential

 

 

837

 

 

 

29

 

Home equity lines of credit

 

 

95

 

 

 

3

 

Consumer

 

 

2

 

 

 

0

 

Subtotal

 

 

1,892

 

 

 

70

 

Total

 

$

5,649

 

 

$

250

 

 

December 31, 2016

 

Average Recorded Investment

 

 

Interest Income Recognized

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

Commercial real estate

 

 

 

 

 

 

 

 

Owner occupied

 

$

1,601

 

 

$

70

 

Non-owner occupied

 

 

334

 

 

 

5

 

Farmland

 

 

0

 

 

 

0

 

Commercial

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

641

 

 

 

15

 

Agricultural

 

 

 

 

 

 

 

 

Residential real estate

 

 

 

 

 

 

 

 

1-4 family residential

 

 

2,302

 

 

 

145

 

Home equity lines of credit

 

 

221

 

 

 

10

 

Consumer

 

 

97

 

 

 

13

 

Subtotal

 

 

5,196

 

 

 

258

 

With an allowance recorded:

 

 

 

 

 

 

 

 

Commercial real estate

 

 

 

 

 

 

 

 

Owner occupied

 

 

874

 

 

 

29

 

Non-owner occupied

 

 

1,283

 

 

 

67

 

Farmland

 

 

127

 

 

 

0

 

Commercial

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

103

 

 

 

4

 

Agricultural

 

 

73

 

 

 

0

 

Residential real estate

 

 

 

 

 

 

 

 

1-4 family residential

 

 

828

 

 

 

36

 

Home equity lines of credit

 

 

85

 

 

 

4

 

Consumer

 

 

1

 

 

 

0

 

Subtotal

 

 

3,374

 

 

 

140

 

Total

 

$

8,570

 

 

$

398

 

 

Schedule of Investment in Nonaccrual and Loans Past Due 90 Days or More Still on Accrual by Class of Loans

Nonaccrual loans and loans past due 90 days still on accrual include both smaller balance homogeneous loans that are collectively evaluated for impairment and individually classified impaired loans.  The following table presents the recorded investment in nonaccrual and loans past due 90 days or more still on accrual by class of loans as of December 31, 2018 and 2017:

 

 

 

2018

 

 

2017

 

 

 

Nonaccrual

 

 

Loans Past Due

90 Days or More

Still Accruing

 

 

Nonaccrual

 

 

Loans Past Due

90 Days or More

Still Accruing

 

Originated loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

$

340

 

 

$

0

 

 

$

501

 

 

$

0

 

Non-owner occupied

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

Farmland

 

 

30

 

 

 

0

 

 

 

45

 

 

 

0

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

122

 

 

 

0

 

 

 

249

 

 

 

0

 

Agricultural

 

 

158

 

 

 

0

 

 

 

2

 

 

 

0

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential

 

 

2,318

 

 

 

185

 

 

 

2,653

 

 

 

393

 

Home equity lines of credit

 

 

644

 

 

 

31

 

 

 

602

 

 

 

8

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Indirect

 

 

346

 

 

 

369

 

 

 

457

 

 

 

361

 

Direct

 

 

54

 

 

 

200

 

 

 

63

 

 

 

153

 

Other

 

 

0

 

 

 

2

 

 

 

0

 

 

 

14

 

Total originated loans

 

$

4,012

 

 

$

787

 

 

$

4,572

 

 

$

929

 

Acquired loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

$

0

 

 

$

0

 

 

$

0

 

 

$

0

 

Non-owner occupied

 

 

82

 

 

 

0

 

 

 

216

 

 

 

0

 

Other

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

Farmland

 

 

257

 

 

 

0

 

 

 

0

 

 

 

0

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

824

 

 

 

0

 

 

 

943

 

 

 

19

 

Agricultural

 

 

291

 

 

 

0

 

 

 

9

 

 

 

0

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential

 

 

1,001

 

 

 

122

 

 

 

613

 

 

 

69

 

Home equity lines of credit

 

 

203

 

 

 

14

 

 

 

170

 

 

 

0

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Direct

 

 

95

 

 

 

43

 

 

 

140

 

 

 

15

 

Total acquired loans

 

$

2,753

 

 

$

179

 

 

$

2,091

 

 

$

103

 

Total loans

 

$

6,765

 

 

$

966

 

 

$

6,663

 

 

$

1,032

 

 

Schedule of Investment in Past Due Loans

The following tables present 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

 

 

90 Days or More Past Due

and Nonaccrual

 

 

Total Past

Due

 

 

Loans Not

Past Due

 

 

Total

 

Originated loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

$

82

 

 

$

0

 

 

$

340

 

 

$

422

 

 

$

158,161

 

 

$

158,583

 

Non-owner occupied

 

 

22

 

 

 

0

 

 

 

0

 

 

 

22

 

 

 

255,458

 

 

 

255,480

 

Farmland

 

 

184

 

 

 

0

 

 

 

30

 

 

 

214

 

 

 

110,547

 

 

 

110,761

 

Other

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

94,242

 

 

 

94,242

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

159

 

 

 

0

 

 

 

122

 

 

 

281

 

 

 

226,320

 

 

 

226,601

 

Agricultural

 

 

69

 

 

 

10

 

 

 

158

 

 

 

237

 

 

 

37,484

 

 

 

37,721

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential

 

 

1,964

 

 

 

424

 

 

 

2,503

 

 

 

4,891

 

 

 

302,131

 

 

 

307,022

 

Home equity lines of credit

 

 

64

 

 

 

14

 

 

 

675

 

 

 

753

 

 

 

81,957

 

 

 

82,710

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Indirect

 

 

1,714

 

 

 

755

 

 

 

715

 

 

 

3,184

 

 

 

166,622

 

 

 

169,806

 

Direct

 

 

714

 

 

 

340

 

 

 

254

 

 

 

1,308

 

 

 

29,183

 

 

 

30,491

 

Other

 

 

33

 

 

 

14

 

 

 

2

 

 

 

49

 

 

 

11,845

 

 

 

11,894

 

Total originated loans:

 

$

5,005

 

 

$

1,557

 

 

$

4,799

 

 

$

11,361

 

 

$

1,473,950

 

 

$

1,485,311

 

Acquired loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

$

321

 

 

$

0

 

 

$

0

 

 

$

321

 

 

$

44,618

 

 

$

44,939

 

Non-owner occupied

 

 

0

 

 

 

0

 

 

 

82

 

 

 

82

 

 

 

16,764

 

 

 

16,846

 

Farmland

 

 

0

 

 

 

102

 

 

 

257

 

 

 

359

 

 

 

40,623

 

 

 

40,982

 

Other

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

8,091

 

 

 

8,091

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

94

 

 

 

0

 

 

 

824

 

 

 

918

 

 

 

17,223

 

 

 

18,141

 

Agricultural

 

 

31

 

 

 

5

 

 

 

291

 

 

 

327

 

 

 

9,198

 

 

 

9,525

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential

 

 

750

 

 

 

229

 

 

 

1,123

 

 

 

2,102

 

 

 

76,682

 

 

 

78,784

 

Home equity lines of credit

 

 

208

 

 

 

0

 

 

 

217

 

 

 

425

 

 

 

23,192

 

 

 

23,617

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Direct

 

 

318

 

 

 

257

 

 

 

138

 

 

 

713

 

 

 

8,729

 

 

 

9,442

 

Other

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

162

 

 

 

162

 

Total acquired loans

 

$

1,722

 

 

$

593

 

 

$

2,932

 

 

$

5,247

 

 

$

245,282

 

 

$

250,529

 

Total loans

 

$

6,727

 

 

$

2,150

 

 

$

7,731

 

 

$

16,608

 

 

$

1,719,232

 

 

$

1,735,840

 

 

December 31, 2017

 

30-59

Days Past

Due

 

 

60-89

Days Past

Due

 

 

90 Days or More Past Due

and Nonaccrual

 

 

Total Past

Due

 

 

Loans Not

Past Due

 

 

Total

 

Originated loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

$

4

 

 

$

340

 

 

$

501

 

 

$

845

 

 

$

139,081

 

 

$

139,926

 

Non-owner occupied

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

198,588

 

 

 

198,588

 

Farmland

 

 

0

 

 

 

0

 

 

 

45

 

 

 

45

 

 

 

70,398

 

 

 

70,443

 

Other

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

88,703

 

 

 

88,703

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

292

 

 

 

3

 

 

 

249

 

 

 

544

 

 

 

192,335

 

 

 

192,879

 

Agricultural

 

 

74

 

 

 

0

 

 

 

2

 

 

 

76

 

 

 

32,605

 

 

 

32,681

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential

 

 

2,044

 

 

 

403

 

 

 

3,046

 

 

 

5,493

 

 

 

266,338

 

 

 

271,831

 

Home equity lines of credit

 

 

155

 

 

 

18

 

 

 

610

 

 

 

783

 

 

 

70,754

 

 

 

71,537

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Indirect

 

 

2,429

 

 

 

829

 

 

 

818

 

 

 

4,076

 

 

 

156,772

 

 

 

160,848

 

Direct

 

 

632

 

 

 

250

 

 

 

216

 

 

 

1,098

 

 

 

27,608

 

 

 

28,706

 

Other

 

 

115

 

 

 

11

 

 

 

14

 

 

 

140

 

 

 

8,736

 

 

 

8,876

 

Total originated loans:

 

$

5,745

 

 

$

1,854

 

 

$

5,501

 

 

$

13,100

 

 

$

1,251,918

 

 

$

1,265,018

 

Acquired loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

53,051

 

 

 

53,051

 

Non-owner occupied

 

 

0

 

 

 

0

 

 

 

216

 

 

 

216

 

 

 

20,042

 

 

 

20,258

 

Farmland

 

 

454

 

 

 

0

 

 

 

0

 

 

 

454

 

 

 

47,301

 

 

 

47,755

 

Other

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

11,976

 

 

 

11,976

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

327

 

 

 

96

 

 

 

962

 

 

 

1,385

 

 

 

25,709

 

 

 

27,094

 

Agricultural

 

 

87

 

 

 

0

 

 

 

9

 

 

 

96

 

 

 

12,111

 

 

 

12,207

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential

 

 

858

 

 

 

77

 

 

 

682

 

 

 

1,617

 

 

 

95,144

 

 

 

96,761

 

Home equity lines of credit

 

 

161

 

 

 

0

 

 

 

170

 

 

 

331

 

 

 

28,424

 

 

 

28,755

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Direct

 

 

380

 

 

 

151

 

 

 

155

 

 

 

686

 

 

 

13,692

 

 

 

14,378

 

Other

 

 

0

 

 

 

1

 

 

 

0

 

 

 

1

 

 

 

127

 

 

 

128

 

Total acquired loans

 

$

2,267

 

 

$

325

 

 

$

2,194

 

 

$

4,786

 

 

$

307,577

 

 

$

312,363

 

Total loans

 

$

8,012

 

 

$

2,179

 

 

$

7,695

 

 

$

17,886

 

 

$

1,559,495

 

 

$

1,577,381

 

 

Schedule of Loans By Class Modified as Troubled Debt Restructurings

The following tables present loans by class modified as troubled debt restructurings that occurred during the years ending December 31, 2018, 2017 and 2016:

 

 

 

 

 

 

 

Pre-

Modification

 

 

Post-

Modification

 

December 31, 2018

 

Number of

 

 

Outstanding

Recorded

 

 

Outstanding

Recorded

 

Troubled Debt Restructurings:

 

Loans

 

 

Investment

 

 

Investment

 

Originated loans:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

1

 

 

$

360

 

 

$

360

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

1

 

 

 

19

 

 

 

19

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential

 

 

7

 

 

 

348

 

 

 

348

 

Home equity lines of credit

 

 

6

 

 

 

91

 

 

 

91

 

Indirect

 

 

23

 

 

 

118

 

 

 

118

 

Consumer

 

 

2

 

 

 

19

 

 

 

19

 

Total originated loans

 

 

40

 

 

$

955

 

 

$

955

 

Acquired loans:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

Non-owner occupied

 

 

1

 

 

 

42

 

 

 

42

 

Farmland

 

 

1

 

 

 

258

 

 

 

258

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

7

 

 

 

115

 

 

 

115

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential

 

 

7

 

 

 

321

 

 

 

337

 

Home equity lines of credit

 

 

1

 

 

 

32

 

 

 

32

 

Consumer

 

 

2

 

 

 

24

 

 

 

24

 

Total acquired loans

 

 

19

 

 

$

792

 

 

$

808

 

Total loans

 

 

59

 

 

$

1,747

 

 

$

1,763

 

 

 

 

 

 

 

 

Pre-

Modification

 

 

Post-

Modification

 

December 31, 2017

 

Number of

 

 

Outstanding

Recorded

 

 

Outstanding

Recorded

 

Troubled Debt Restructurings:

 

Loans

 

 

Investment

 

 

Investment

 

Originated loans:

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential

 

 

15

 

 

$

910

 

 

$

917

 

Home equity lines of credit

 

 

10

 

 

 

234

 

 

 

234

 

Indirect

 

 

29

 

 

 

161

 

 

 

161

 

Total originated loans

 

 

54

 

 

$

1,305

 

 

$

1,312

 

Acquired loans:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

1

 

 

 

13

 

 

 

13

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential

 

 

3

 

 

 

85

 

 

 

85

 

Home equity lines of credit

 

 

1

 

 

 

57

 

 

 

57

 

Consumer

 

 

2

 

 

 

55

 

 

 

55

 

Total acquired loans

 

 

7

 

 

$

210

 

 

$

210

 

Total loans

 

 

61

 

 

$

1,515

 

 

$

1,522

 

 

 

 

 

 

 

Pre-

Modification

 

 

Post-

Modification

 

December 31, 2016

 

Number of

 

 

Outstanding

Recorded

 

 

Outstanding

Recorded

 

Troubled Debt Restructurings:

 

Loans

 

 

Investment

 

 

Investment

 

Originated loans:

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential

 

 

15

 

 

$

436

 

 

$

437

 

Home equity lines of credit

 

 

1

 

 

 

40

 

 

 

40

 

Indirect

 

 

26

 

 

 

182

 

 

 

182

 

Consumer

 

 

2

 

 

 

12

 

 

 

12

 

Total originated loans

 

 

44

 

 

$

670

 

 

$

671

 

Acquired loans:

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential

 

 

4

 

 

 

153

 

 

 

153

 

Home equity lines of credit

 

 

1

 

 

 

18

 

 

 

18

 

Consumer

 

 

2

 

 

 

40

 

 

 

40

 

Total acquired loans

 

 

7

 

 

$

211

 

 

$

211

 

Total loans

 

 

51

 

 

$

881

 

 

$

882

 

Risk Category of Loans by Class of Loans

Based on the most recent analysis performed, the risk category of loans by class of loans is as follows:

 

December 31, 2018

 

Pass

 

 

Special

Mention

 

 

Sub

standard

 

 

Total

 

Originated loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

$

156,892

 

 

$

945

 

 

$

746

 

 

$

158,583

 

Non-owner occupied

 

 

251,240

 

 

 

4,139

 

 

 

101

 

 

 

255,480

 

Farmland

 

 

109,391

 

 

 

1,301

 

 

 

69

 

 

 

110,761

 

Other

 

 

92,669

 

 

 

1,325

 

 

 

248

 

 

 

94,242

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

219,938

 

 

 

4,207

 

 

 

2,456

 

 

 

226,601

 

Agricultural

 

 

37,158

 

 

 

81

 

 

 

482

 

 

 

37,721

 

Total originated loans

 

$

867,288

 

 

$

11,998

 

 

$

4,102

 

 

$

883,388

 

Acquired loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

$

43,763

 

 

$

430

 

 

$

746

 

 

$

44,939

 

Non-owner occupied

 

 

16,601

 

 

 

58

 

 

 

187

 

 

 

16,846

 

Farmland

 

 

36,565

 

 

 

668

 

 

 

3,749

 

 

 

40,982

 

Other

 

 

7,434

 

 

 

0

 

 

 

657

 

 

 

8,091

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

16,407

 

 

 

170

 

 

 

1,564

 

 

 

18,141

 

Agricultural

 

 

8,612

 

 

 

346

 

 

 

567

 

 

 

9,525

 

Total acquired loans

 

$

129,382

 

 

$

1,672

 

 

$

7,470

 

 

$

138,524

 

Total loans

 

$

996,670

 

 

$

13,670

 

 

$

11,572

 

 

$

1,021,912

 

 

December 31, 2017

 

Pass

 

 

Special

Mention

 

 

Sub

standard

 

 

Total

 

Originated loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

$

137,913

 

 

$

442

 

 

$

1,571

 

 

$

139,926

 

Non-owner occupied

 

 

198,043

 

 

 

419

 

 

 

126

 

 

 

198,588

 

Farmland

 

 

70,354

 

 

 

44

 

 

 

45

 

 

 

70,443

 

Other

 

 

88,421

 

 

 

36

 

 

 

246

 

 

 

88,703

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

184,444

 

 

 

5,326

 

 

 

3,109

 

 

 

192,879

 

Agricultural

 

 

32,291

 

 

 

192

 

 

 

198

 

 

 

32,681

 

Total originated loans

 

$

711,466

 

 

$

6,459

 

 

$

5,295

 

 

$

723,220

 

Acquired loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

$

51,133

 

 

$

466

 

 

$

1,452

 

 

$

53,051

 

Non-owner occupied

 

 

19,823

 

 

 

63

 

 

 

372

 

 

 

20,258

 

Farmland

 

 

43,694

 

 

 

3,304

 

 

 

757

 

 

 

47,755

 

Other

 

 

11,299

 

 

 

567

 

 

 

110

 

 

 

11,976

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

25,286

 

 

 

2

 

 

 

1,806

 

 

 

27,094

 

Agricultural

 

 

11,200

 

 

 

554

 

 

 

453

 

 

 

12,207

 

Total acquired loans

 

$

162,435

 

 

$

4,956

 

 

$

4,950

 

 

$

172,341

 

Total loans

 

$

873,901

 

 

$

11,415

 

 

$

10,245

 

 

$

895,561

 

 

Investment in Residential, Consumer and Indirect Auto Loans Based on Payment Activity

The following table presents the recorded investment in residential, consumer and indirect auto loans based on payment activity.  Nonperforming loans are loans past due 90 days and still accruing interest and nonaccrual loans.

 

 

 

Residential Real Estate

 

 

Consumer

 

December 31, 2018

 

1-4 Family Residential

 

 

Home Equity Lines of Credit

 

 

Indirect

 

 

Direct

 

 

Other

 

Originated loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

304,519

 

 

$

82,035

 

 

$

169,091

 

 

$

30,237

 

 

$

11,892

 

Nonperforming

 

 

2,503

 

 

 

675

 

 

 

715

 

 

 

254

 

 

 

2

 

Total originated loans

 

$

307,022

 

 

$

82,710

 

 

$

169,806

 

 

$

30,491

 

 

$

11,894

 

Acquired loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

 

77,661

 

 

 

23,400

 

 

 

0

 

 

 

9,304

 

 

 

162

 

Nonperforming

 

 

1,123

 

 

 

217

 

 

 

0

 

 

 

138

 

 

 

0

 

Total acquired loans

 

$

78,784

 

 

$

23,617

 

 

$

0

 

 

$

9,442

 

 

$

162

 

Total loans

 

$

385,806

 

 

$

106,327

 

 

$

169,806

 

 

$

39,933

 

 

$

12,056

 

 

 

 

Residential Real Estate

 

 

Consumer

 

December 31, 2017

 

1-4 Family Residential

 

 

Home Equity Lines of Credit

 

 

Indirect

 

 

Direct

 

 

Other

 

Originated loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

268,785

 

 

$

70,927

 

 

$

160,030

 

 

$

28,490

 

 

$

8,862

 

Nonperforming

 

 

3,046

 

 

 

610

 

 

 

818

 

 

 

216

 

 

 

14

 

Total originated loans

 

$

271,831

 

 

$

71,537

 

 

$

160,848

 

 

$

28,706

 

 

$

8,876

 

Acquired loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

 

96,079

 

 

 

28,585

 

 

 

0

 

 

 

14,223

 

 

 

128

 

Nonperforming

 

 

682

 

 

 

170

 

 

 

0

 

 

 

155

 

 

 

0

 

Total acquired loans

 

$

96,761

 

 

$

28,755

 

 

$

0

 

 

$

14,378

 

 

$

128

 

Total loans

 

$

368,592

 

 

$

100,292

 

 

$

160,848

 

 

$

43,084

 

 

$

9,004