XML 26 R38.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Loans (Tables)
12 Months Ended
Dec. 31, 2019
Receivables [Abstract]  
Schedule of Loan by Class

Loans by class at year end were as follows:  

 

 

 

2019

 

 

2018

 

Originated loans:

 

 

 

 

 

 

 

 

Commercial real estate

 

 

 

 

 

 

 

 

Owner occupied

 

$

184,311

 

 

$

158,947

 

Non-owner occupied

 

 

287,160

 

 

 

256,124

 

Farmland

 

 

 

 

138,702

 

 

 

110,881

 

Other

 

 

93,501

 

 

 

94,527

 

Commercial

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

 

 

244,172

 

 

 

227,031

 

Agricultural

 

 

 

 

46,207

 

 

 

37,623

 

Residential real estate

 

 

 

 

 

 

 

 

1-4 family residential

 

 

324,964

 

 

 

307,794

 

Home equity lines of credit

 

 

91,958

 

 

 

82,690

 

Consumer

 

 

 

 

 

 

 

 

Indirect

 

 

166,149

 

 

 

164,509

 

Direct

 

 

27,415

 

 

 

30,277

 

Other

 

 

9,485

 

 

 

11,894

 

Total originated loans

 

$

1,614,024

 

 

$

1,482,297

 

Acquired loans:

 

 

 

 

 

 

 

 

Commercial real estate

 

 

 

 

 

 

 

 

Owner occupied

 

$

35,408

 

 

$

44,872

 

Non-owner occupied

 

 

10,439

 

 

 

16,920

 

Farmland

 

 

 

 

35,377

 

 

 

40,983

 

Other

 

 

5,960

 

 

 

8,091

 

Commercial

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

 

 

11,651

 

 

 

18,141

 

Agricultural

 

 

 

 

6,047

 

 

 

9,526

 

Residential real estate

 

 

 

 

 

 

 

 

1-4 family residential

 

 

63,457

 

 

 

78,786

 

Home equity lines of credit

 

 

19,645

 

 

 

23,617

 

Consumer

 

 

 

 

 

 

 

 

Direct

 

 

6,068

 

 

 

9,442

 

Other

 

 

154

 

 

 

162

 

Total acquired loans

 

 

194,206

 

 

 

250,540

 

Net deferred loan costs

 

 

3,309

 

 

 

3,003

 

Allowance for loan losses

 

 

(14,487

)

 

 

(13,592

)

Net loans

 

$

1,797,052

 

 

$

1,722,248

 

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:

 

  

 

2019

 

 

2018

 

Commercial real estate

 

 

 

 

 

 

 

 

Non-owner occupied

 

$

225

 

 

$

292

 

Commercial

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

 

 

725

 

 

 

899

 

Total outstanding balance

 

$

950

 

 

$

1,191

 

Carrying amount, net of allowance of $0 in 2019 and 2018

 

$

690

 

 

$

903

 

Schedule of Accretable Yield or Income Expected to be Collected

 

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

 

 

 

 

 

2019

 

 

2018

 

Beginning balance

 

 

 

$

93

 

 

$

170

 

New loans purchased

 

 

 

 

0

 

 

 

0

 

Accretion of income

 

 

 

 

(28

)

 

 

(77

)

Ending balance

 

 

 

$

65

 

 

$

93

 

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, 2019, 2018 and 2017:

 

 

December 31, 2019

 

Commercial

Real Estate

 

 

Commercial

 

 

Residential

Real Estate

 

 

Consumer

 

 

Unallocated

 

 

Total

 

Allowance for loan losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

5,036

 

 

$

2,093

 

 

$

2,837

 

 

$

2,963

 

 

$

663

 

 

$

13,592

 

Provision for loan losses

 

 

848

 

 

 

417

 

 

 

380

 

 

 

732

 

 

 

73

 

 

 

2,450

 

Loans charged off

 

 

(45

)

 

 

(200

)

 

 

(400

)

 

 

(1,702

)

 

 

0

 

 

 

(2,347

)

Recoveries

 

 

4

 

 

 

13

 

 

 

58

 

 

 

717

 

 

 

0

 

 

 

792

 

Total ending allowance balance

 

$

5,843

 

 

$

2,323

 

 

$

2,875

 

 

$

2,710

 

 

$

736

 

 

$

14,487

 

 

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

 

 

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, 2019 and 2018.  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, 2019

 

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

 

 

$

2

 

 

$

59

 

 

$

0

 

 

$

0

 

 

$

61

 

Collectively evaluated for impairment

 

 

5,790

 

 

 

2,309

 

 

 

2,777

 

 

 

2,708

 

 

 

736

 

 

 

14,320

 

Acquired loans collectively evaluated

   for impairment

 

 

53

 

 

 

12

 

 

 

39

 

 

 

2

 

 

 

0

 

 

 

106

 

Acquired with deteriorated credit

   quality

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

Total ending allowance balance

 

$

5,843

 

 

$

2,323

 

 

$

2,875

 

 

$

2,710

 

 

$

736

 

 

$

14,487

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans individually evaluated for

   impairment

 

$

561

 

 

$

205

 

 

$

3,240

 

 

$

247

 

 

$

0

 

 

$

4,253

 

Loans collectively evaluated for

   impairment

 

 

702,226

 

 

 

290,017

 

 

 

413,446

 

 

 

208,578

 

 

 

0

 

 

 

1,614,267

 

Acquired loans

 

 

86,431

 

 

 

17,110

 

 

 

82,615

 

 

 

6,173

 

 

 

0

 

 

 

192,329

 

Acquired with deteriorated credit

   quality

 

 

195

 

 

 

495

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

690

 

Total ending loans balance

 

$

789,413

 

 

$

307,827

 

 

$

499,301

 

 

$

214,998

 

 

$

0

 

 

$

1,811,539

 

 

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

 

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, 2019 and 2018.  The recorded investment in loans excludes accrued interest receivable due to immateriality.

 

December 31, 2019

 

Unpaid Principal

Balance

 

 

Recorded

Investment

 

 

Allowance for

Loan Losses

Allocated

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

$

22

 

 

$

8

 

 

$

0

 

Non-owner occupied

 

 

38

 

 

 

34

 

 

 

0

 

Farmland

 

 

570

 

 

 

519

 

 

 

0

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

179

 

 

 

141

 

 

 

0

 

Agricultural

 

 

11

 

 

 

11

 

 

 

0

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential

 

 

2,889

 

 

 

2,095

 

 

 

0

 

Home equity lines of credit

 

 

428

 

 

 

344

 

 

 

0

 

Consumer

 

 

480

 

 

 

247

 

 

 

0

 

Subtotal

 

 

4,617

 

 

 

3,399

 

 

 

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

 

 

53

 

 

 

53

 

 

 

2

 

Agricultural

 

 

0

 

 

 

0

 

 

 

0

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential

 

 

795

 

 

 

729

 

 

 

52

 

Home equity lines of credit

 

 

72

 

 

 

72

 

 

 

7

 

Consumer

 

 

0

 

 

 

0

 

 

 

0

 

Subtotal

 

 

920

 

 

 

854

 

 

 

61

 

Total

 

$

5,537

 

 

$

4,253

 

 

$

61

 

 

 

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

 

 

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, 2019, 2018 and 2017.

 

December 31, 2019

 

Average Recorded

Investment

 

 

Interest Income

Recognized

 

 

 

 

 

 

 

 

 

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

Commercial real estate

 

 

 

 

 

 

 

 

Owner occupied

 

$

273

 

 

$

13

 

Non-owner occupied

 

 

36

 

 

 

1

 

Farmland

 

 

270

 

 

 

1

 

Commercial

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

152

 

 

 

11

 

Agricultural

 

 

7

 

 

 

0

 

Residential real estate

 

 

 

 

 

 

 

 

1-4 family residential

 

 

2,368

 

 

 

162

 

Home equity lines of credit

 

 

355

 

 

 

23

 

Consumer

 

 

178

 

 

 

22

 

Subtotal

 

 

3,639

 

 

 

233

 

With an allowance recorded:

 

 

 

 

 

 

 

 

Commercial real estate

 

 

 

 

 

 

 

 

Owner occupied

 

 

0

 

 

 

0

 

Non-owner occupied

 

 

0

 

 

 

0

 

Farmland

 

 

173

 

 

 

0

 

Commercial

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

57

 

 

 

4

 

Agricultural

 

 

0

 

 

 

0

 

Residential real estate

 

 

 

 

 

 

 

 

1-4 family residential

 

 

1,096

 

 

 

31

 

Home equity lines of credit

 

 

130

 

 

 

6

 

Consumer

 

 

11

 

 

 

0

 

Subtotal

 

 

1,467

 

 

 

41

 

Total

 

$

5,106

 

 

$

274

 

 

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

 

 

Schedule of Investment in Nonaccrual and Loans Past Due 90 Days or More Still on Accrual by Class of 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, 2019 and 2018:

 

 

2019

 

 

2018

 

 

 

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

 

$

6

 

 

$

0

 

 

$

340

 

 

$

0

 

Non-owner occupied

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

Farmland

 

 

14

 

 

 

0

 

 

 

30

 

 

 

0

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

567

 

 

 

0

 

 

 

122

 

 

 

0

 

Agricultural

 

 

0

 

 

 

0

 

 

 

158

 

 

 

0

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential

 

 

1,234

 

 

 

438

 

 

 

2,318

 

 

 

185

 

Home equity lines of credit

 

 

669

 

 

 

14

 

 

 

644

 

 

 

31

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Indirect

 

 

568

 

 

 

120

 

 

 

346

 

 

 

369

 

Direct

 

 

139

 

 

 

70

 

 

 

54

 

 

 

200

 

Other

 

 

0

 

 

 

6

 

 

 

0

 

 

 

2

 

Total originated loans

 

$

3,197

 

 

$

648

 

 

$

4,012

 

 

$

787

 

Acquired loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

$

0

 

 

$

0

 

 

$

0

 

 

$

0

 

Non-owner occupied

 

 

102

 

 

 

0

 

 

 

82

 

 

 

0

 

Farmland

 

 

519

 

 

 

0

 

 

 

257

 

 

 

0

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

602

 

 

 

0

 

 

 

824

 

 

 

0

 

Agricultural

 

 

9

 

 

 

0

 

 

 

291

 

 

 

0

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential

 

 

659

 

 

 

186

 

 

 

1,001

 

 

 

122

 

Home equity lines of credit

 

 

239

 

 

 

9

 

 

 

203

 

 

 

14

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Direct

 

 

151

 

 

 

24

 

 

 

95

 

 

 

43

 

Total acquired loans

 

$

2,281

 

 

$

219

 

 

$

2,753

 

 

$

179

 

Total loans

 

$

5,478

 

 

$

867

 

 

$

6,765

 

 

$

966

 

 

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, 2019 and 2018 by class of loans: 

 

December 31, 2019

 

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

 

$

87

 

 

$

0

 

 

$

6

 

 

$

93

 

 

$

183,830

 

 

$

183,923

 

Non-owner occupied

 

 

2

 

 

 

0

 

 

 

0

 

 

 

2

 

 

 

286,522

 

 

 

286,524

 

Farmland

 

 

0

 

 

 

0

 

 

 

14

 

 

 

14

 

 

 

138,501

 

 

 

138,515

 

Other

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

93,271

 

 

 

93,271

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

1,458

 

 

 

573

 

 

 

567

 

 

 

2,598

 

 

 

241,210

 

 

 

243,808

 

Agricultural

 

 

103

 

 

 

77

 

 

 

0

 

 

 

180

 

 

 

46,142

 

 

 

46,322

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential

 

 

3,811

 

 

 

207

 

 

 

1,672

 

 

 

5,690

 

 

 

318,536

 

 

 

324,226

 

Home equity lines of credit

 

 

270

 

 

 

21

 

 

 

683

 

 

 

974

 

 

 

91,000

 

 

 

91,974

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Indirect

 

 

1,599

 

 

 

533

 

 

 

688

 

 

 

2,820

 

 

 

168,905

 

 

 

171,725

 

Direct

 

 

537

 

 

 

272

 

 

 

209

 

 

 

1,018

 

 

 

26,549

 

 

 

27,567

 

Other

 

 

153

 

 

 

26

 

 

 

6

 

 

 

185

 

 

 

9,299

 

 

 

9,484

 

Total originated loans:

 

$

8,020

 

 

$

1,709

 

 

$

3,845

 

 

$

13,574

 

 

$

1,603,765

 

 

$

1,617,339

 

Acquired loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

$

0

 

 

$

0

 

 

$

0

 

 

$

0

 

 

$

35,424

 

 

$

35,424

 

Non-owner occupied

 

 

0

 

 

 

0

 

 

 

102

 

 

 

102

 

 

 

10,317

 

 

 

10,419

 

Farmland

 

 

0

 

 

 

0

 

 

 

519

 

 

 

519

 

 

 

34,858

 

 

 

35,377

 

Other

 

 

69

 

 

 

0

 

 

 

0

 

 

 

69

 

 

 

5,891

 

 

 

5,960

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

47

 

 

 

1

 

 

 

602

 

 

 

650

 

 

 

11,000

 

 

 

11,650

 

Agricultural

 

 

0

 

 

 

8

 

 

 

9

 

 

 

17

 

 

 

6,030

 

 

 

6,047

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential

 

 

1,159

 

 

 

448

 

 

 

845

 

 

 

2,452

 

 

 

61,004

 

 

 

63,456

 

Home equity lines of credit

 

 

56

 

 

 

8

 

 

 

248

 

 

 

312

 

 

 

19,333

 

 

 

19,645

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Direct

 

 

347

 

 

 

21

 

 

 

175

 

 

 

543

 

 

 

5,525

 

 

 

6,068

 

Other

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

154

 

 

 

154

 

Total acquired loans

 

$

1,678

 

 

$

486

 

 

$

2,500

 

 

$

4,664

 

 

$

189,536

 

 

$

194,200

 

Total loans

 

$

9,698

 

 

$

2,195

 

 

$

6,345

 

 

$

18,238

 

 

$

1,793,301

 

 

$

1,811,539

 

 

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

 

 

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, 2019, 2018 and 2017:

 

 

 

 

 

 

 

Pre-

Modification

 

 

Post-

Modification

 

December 31, 2019

 

Number of

 

 

Outstanding

Recorded

 

 

Outstanding

Recorded

 

Troubled Debt Restructurings:

 

Loans

 

 

Investment

 

 

Investment

 

Originated loans:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

1

 

 

$

12

 

 

$

12

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential

 

 

6

 

 

 

178

 

 

 

181

 

Home equity lines of credit

 

 

3

 

 

 

90

 

 

 

94

 

Indirect

 

 

39

 

 

 

337

 

 

 

337

 

Consumer

 

 

2

 

 

 

46

 

 

 

46

 

Total originated loans

 

 

51

 

 

$

663

 

 

$

670

 

Acquired loans:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

Farmland

 

 

3

 

 

 

527

 

 

 

527

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

1

 

 

 

27

 

 

 

27

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential

 

 

4

 

 

 

201

 

 

 

205

 

Home equity lines of credit

 

 

1

 

 

 

17

 

 

 

17

 

Consumer

 

 

3

 

 

 

14

 

 

 

14

 

Total acquired loans

 

 

12

 

 

$

786

 

 

$

790

 

Total loans

 

 

63

 

 

$

1,449

 

 

$

1,460

 

 

The troubled debt restructurings described above increased the allowance for loan losses by $126 thousand and resulted in charge offs of $126 thousand during the year ended December 31, 2019.

 

 

 

 

 

 

 

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

 

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, 2019

 

Pass

 

 

Special

Mention

 

 

Sub

standard

 

 

Total

 

Originated loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

$

177,540

 

 

$

5,357

 

 

$

1,026

 

 

$

183,923

 

Non-owner occupied

 

 

279,103

 

 

 

7,374

 

 

 

47

 

 

 

286,524

 

Farmland

 

 

136,674

 

 

 

1,457

 

 

 

384

 

 

 

138,515

 

Other

 

 

93,082

 

 

 

0

 

 

 

189

 

 

 

93,271

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

238,351

 

 

 

1,673

 

 

 

3,784

 

 

 

243,808

 

Agricultural

 

 

46,283

 

 

 

6

 

 

 

33

 

 

 

46,322

 

Total originated loans

 

$

971,033

 

 

$

15,867

 

 

$

5,463

 

 

$

992,363

 

Acquired loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

$

34,707

 

 

$

110

 

 

$

607

 

 

$

35,424

 

Non-owner occupied

 

 

10,246

 

 

 

54

 

 

 

119

 

 

 

10,419

 

Farmland

 

 

32,112

 

 

 

0

 

 

 

3,265

 

 

 

35,377

 

Other

 

 

5,891

 

 

 

0

 

 

 

69

 

 

 

5,960

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

10,570

 

 

 

0

 

 

 

1,080

 

 

 

11,650

 

Agricultural

 

 

5,617

 

 

 

317

 

 

 

113

 

 

 

6,047

 

Total acquired loans

 

$

99,143

 

 

$

481

 

 

$

5,253

 

 

$

104,877

 

Total loans

 

$

1,070,176

 

 

$

16,348

 

 

$

10,716

 

 

$

1,097,240

 

 

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

 

 

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, 2019

 

1-4 Family

Residential

 

 

Home Equity Lines

of Credit

 

 

Indirect

 

 

Direct

 

 

Other

 

Originated loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

322,554

 

 

$

91,291

 

 

$

171,037

 

 

$

27,358

 

 

$

9,478

 

Nonperforming

 

 

1,672

 

 

 

683

 

 

 

688

 

 

 

209

 

 

 

6

 

Total originated loans

 

$

324,226

 

 

$

91,974

 

 

$

171,725

 

 

$

27,567

 

 

$

9,484

 

Acquired loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

 

62,611

 

 

 

19,397

 

 

 

0

 

 

 

5,893

 

 

 

154

 

Nonperforming

 

 

845

 

 

 

248

 

 

 

0

 

 

 

175

 

 

 

0

 

Total acquired loans

 

$

63,456

 

 

$

19,645

 

 

$

0

 

 

$

6,068

 

 

$

154

 

Total loans

 

$

387,682

 

 

$

111,619

 

 

$

171,725

 

 

$

33,635

 

 

$

9,638

 

 

 

 

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