XML 37 R24.htm IDEA: XBRL DOCUMENT v3.7.0.1
LOANS (Tables)
6 Months Ended
Jun. 30, 2017
Receivables [Abstract]  
Schedule of Loans
The following is a summary of total loans:
 
 
June 30, 2017
 
December 31, 2016
(In thousands)
 
Business
Activities  Loans
 
Acquired
Loans
 
Total
 
Business
Activities  Loans
 
Acquired
Loans
 
Total
Commercial Real Estate:
 
 

 
 

 
 

 
 

 
 

 
 

Construction and land development
 
$
27,428

 
$
16,467

 
$
43,895

 
$
14,695

 
$

 
$
14,695

Other commercial real estate
 
403,326

 
291,363

 
694,689

 
403,424

 

 
403,424

Total Commercial Real Estate:
 
430,754

 
307,830

 
738,584

 
418,119

 

 
418,119

 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and Industrial:
 
 

 
 

 
 

 
 

 
 

 
 

Other Commercial
 
158,434

 
80,067

 
238,501

 
103,586

 

 
103,586

Agricultural and other loans to farmers
 
31,459

 

 
31,459

 
31,808

 

 
31,808

Tax exempt
 
38,258

 
41,784

 
80,042

 
15,846

 

 
15,846

Total Commercial and Industrial:
 
228,151

 
121,851

 
350,002

 
151,240

 

 
151,240

 
 
 
 
 
 
 
 
 
 
 
 
 
Total Commercial Loans:
 
658,905

 
429,681

 
1,088,586

 
569,359

 

 
569,359

 
 
 
 
 
 
 
 
 
 
 
 
 
Residential Real Estate:
 
 

 
 

 
 

 
 

 
 

 
 

Residential mortgages
 
549,578

 
611,254

 
1,160,832

 
506,612

 

 
506,612

Total Residential Real Estate:
 
549,578

 
611,254

 
1,160,832

 
506,612

 

 
506,612

 
 
 
 
 
 
 
 
 
 
 
 
 
Consumer:
 
 

 
 
 
 

 
 

 
 

 
 

Home equity
 
47,762

 
68,707

 
116,469

 
46,921

 

 
46,921

Other consumer
 
7,693

 
3,067

 
10,760

 
6,172

 

 
6,172

Total Consumer:
 
55,455

 
71,774

 
127,229

 
53,093

 

 
53,093

 
 
 
 
 
 
 
 
 
 
 
 
 
Total Loans:
 
$
1,263,938

 
$
1,112,709

 
$
2,376,647

 
$
1,129,064

 
$

 
$
1,129,064

Schedule of Activity in the Accretable Yield for the Acquired Loan Portfolio that Falls Under the Review of ASC 310-30, Accounting for Certain Loans or Debt Securities Acquired in a Transfer
The following table summarizes activity in the accretable yield for the acquired loan portfolio that falls under the purview of ASC 310-30, Accounting for Certain Loans or Debt Securities Acquired in a Transfer:
 
 
Three Months Ended June 30,
(In thousands)
 
2017
 
2016
Balance at beginning of period
 
$
3,194

 
$

Acquisitions
 

 

Reclassification from nonaccretable difference for loans with improved cash flows
 
1,745

 

Accretion
 
(372
)
 

Balance at end of period
 
$
4,567

 
$



 
 
Six Months Ended June 30,
(In thousands)
 
2017
 
2016
Balance at beginning of period
 
$

 
$

Acquisitions
 
3,398

 

Reclassification from nonaccretable difference for loans with improved cash flows
 
1,745

 

Accretion
 
(576
)
 

Balance at end of period
 
$
4,567

 
$

Summary of Past Due Loans
The following is a summary of past due loans at June 30, 2017 and December 31, 2016:

Business Activities Loans
(in thousands)
 
30-59 Days
Past Due
 
60-89 Days
Past Due
 
90 Days or Greater Past Due
 
Total Past
Due
 
Current
 
Total  Loans
 
Past Due >
90 days and
Accruing
June 30, 2017
 
 

 
 

 
 

 
 

 
 

 
 

 
 

Commercial Real Estate:
 
 

 
 

 
 

 
 

 
 

 
 

 
 

Construction and land development
 
$

 
$

 
$
637

 
$
637

 
$
26,791

 
$
27,428

 
$

Other commercial real estate
 
640

 
200

 
635

 
1,475

 
401,851

 
403,326

 

Total Commercial Real Estate:
 
640

 
200

 
1,272

 
2,112

 
428,642

 
430,754

 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and Industrial:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other Commercial
 
3,816

 
29

 
159

 
4,004

 
154,430

 
158,434

 

Agricultural and other loans to farmers
 
84

 
105

 

 
189

 
31,270

 
31,459

 

Tax exempt
 

 

 

 

 
38,258

 
38,258

 

Total Commercial and Industrial:
 
3,900

 
134

 
159

 
4,193

 
223,958

 
228,151

 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Commercial Loans:
 
4,540

 
334

 
1,431

 
6,305

 
652,600

 
658,905

 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential Real Estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential mortgages
 
587

 
3,291

 
719

 
4,597

 
544,981

 
549,578

 

Total Residential Real Estate:
 
587

 
3,291

 
719

 
4,597

 
544,981

 
549,578

 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Consumer:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Home equity
 
891

 
55

 
13

 
959

 
46,803

 
47,762

 

Other consumer
 
104

 
14

 
9

 
127

 
7,566

 
7,693

 

Total Consumer:
 
995

 
69

 
22

 
1,086

 
54,369

 
55,455

 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Loans:
 
$
6,122

 
$
3,694

 
$
2,172

 
$
11,988

 
$
1,251,950

 
$
1,263,938

 
$



Business Activities Loans
(in thousands)
 
30-59 Days
Past Due
 
60-89 Days
Past Due
 
90 Days or Greater Past Due
 
Total Past
Due
 
Current
 
Total Loans
 
Past Due >
90 days and
Accruing
December 31, 2016
 
 

 
 

 
 

 
 

 
 

 
 

 
 

Commercial Real Estate:
 
 

 
 

 
 

 
 

 
 

 
 

 
 

Construction and land development
 
$

 
$

 
$

 
$

 
$
14,695

 
$
14,695

 
$

Other commercial real estate
 
195

 
554

 
1,665

 
2,414

 
401,010

 
403,424

 

Total Commercial Real Estate:
 
195

 
554

 
1,665

 
2,414

 
415,705

 
418,119

 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and Industrial:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other Commercial
 
61

 
45

 
201

 
307

 
103,279

 
103,586

 

Agricultural and other loans to farmers
 
231

 

 

 
231

 
31,577

 
31,808

 

Tax exempt
 

 

 

 

 
15,846

 
15,846

 

Total Commercial and Industrial:
 
292

 
45

 
201

 
538

 
150,702

 
151,240

 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Commercial Loans:
 
487

 
599

 
1,866

 
2,952

 
566,407

 
569,359

 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential Real Estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential mortgages
 
4,484

 
429

 
938

 
5,851

 
500,761

 
506,612

 

Total Residential Real Estate:
 
4,484

 
429

 
938

 
5,851

 
500,761

 
506,612

 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Consumer:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Home equity
 

 

 
15

 
15

 
46,906

 
46,921

 

Other consumer
 
103

 
1

 
6

 
110

 
6,062

 
6,172

 

Total Consumer:
 
103

 
1

 
21

 
125

 
52,968

 
53,093

 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Loans:
 
$
5,074

 
$
1,029

 
$
2,825

 
$
8,928

 
$
1,120,136

 
$
1,129,064

 
$



Acquired Loans
(in thousands)
 
30-59 Days
Past Due
 
60-89 Days
Past Due
 
90 Days or Greater Past Due
 
Total Past
Due
 
Acquired
Credit
Impaired
 
Total Loans
 
Past Due >
90 days and
Accruing
June 30, 2017
 
 

 
 

 
 

 
 

 
 

 
 

 
 

Commercial Real Estate:
 
 

 
 

 
 

 
 

 
 

 
 

 
 

Construction and land development
 
$
21

 
$

 
$

 
$
21

 
$
300

 
$
16,467

 
$

Other commercial real estate
 
400

 
56

 
196

 
652

 
10,416

 
291,363

 

Total Commercial Real Estate:
 
421

 
56

 
196

 
673

 
10,716

 
307,830

 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and Industrial:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other Commercial
 
459

 
246

 
33

 
738

 
1,217

 
80,067

 
6

Agricultural and other loans to farmers
 

 

 

 

 

 

 

Tax exempt
 

 

 

 

 

 
41,784

 

Total Commercial and Industrial:
 
459

 
246

 
33

 
738

 
1,217

 
121,851

 
6

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Commercial Loans:
 
880

 
302

 
229

 
1,411

 
11,933

 
429,681

 
6

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential Real Estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential mortgages
 
680

 
202

 
469

 
1,351

 
3,640

 
611,254

 

Total Residential Real Estate:
 
680

 
202

 
469

 
1,351

 
3,640

 
611,254

 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Consumer:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Home equity
 
793

 
13

 

 
806

 
42

 
68,707

 

Other consumer
 
15

 
13

 
3

 
31

 
19

 
3,067

 

Total Consumer:
 
808

 
26

 
3

 
837

 
61

 
71,774

 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Loans:
 
$
2,368

 
$
530

 
$
701

 
$
3,599

 
$
15,634

 
$
1,112,709

 
$
6


Summary of Information Pertaining to Non-Accrual Loans
The following is summary information pertaining to non-accrual loans at June 30, 2017 and December 31, 2016:

 
 
June 30, 2017
 
December 31, 2016
(In thousands)
 
Business
Activities  Loans
 
Acquired
Loans 
 
Total
 
Business
Activities  Loans
 
Acquired
Loans 
 
Total
Commercial Real Estate:
 
 

 
 

 
 

 
 

 
 

 
 

Construction and land development
 
$
637

 
$

 
$
637

 
$

 
$

 
$

Other commercial real estate
 
1,257

 
197

 
1,454

 
2,564

 

 
2,564

Total Commercial Real Estate:
 
1,894

 
197

 
2,091

 
2,564

 

 
2,564

 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and Industrial:
 
 
 
 
 
 
 
 
 
 
 
 
Other Commercial
 
191

 
33

 
224

 
284

 

 
284

Agricultural and other loans to farmers
 
46

 

 
46

 
31

 

 
31

Tax exempt
 

 

 

 

 

 

Total Commercial and Industrial:
 
237

 
33

 
270

 
315

 

 
315

 
 
 
 
 
 
 
 
 
 
 
 
 
Total Commercial Loans:
 
2,131

 
230

 
2,361

 
2,879

 

 
2,879

 
 
 
 
 
 
 
 
 
 
 
 
 
Residential Real Estate:
 
 
 
 
 
 
 
 
 
 
 
 
Residential mortgages
 
2,313

 
469

 
2,782

 
3,419

 

 
3,419

Total Residential Real Estate:
 
2,313

 
469

 
2,782

 
3,419

 

 
3,419

 
 
 
 
 
 
 
 
 
 
 
 
 
Consumer:
 
 
 
 
 
 
 
 
 
 
 
 
Home equity
 
65

 

 
65

 
90

 

 
90

Other consumer
 
92

 
3

 
95

 
108

 

 
108

Total Consumer:
 
157

 
3

 
160

 
198

 

 
198

 
 
 
 
 
 
 
 
 
 
 
 
 
Total Loans:
 
$
4,601

 
$
702

 
$
5,303

 
$
6,496

 
$

 
$
6,496

Schedule of Loans Evaluated for Impairment
Loans evaluated for impairment as of June 30, 2017 and December 31, 2016 were as follows:

Business Activities Loans
(In thousands)
 
Commercial
real estate
 
Commercial  and
industrial 
 
Residential
real estate
 
Consumer
 
Total
June 30, 2017
 
 

 
 

 
 

 
 

 
 

Loans receivable:
 
 

 
 

 
 

 
 

 
 

Balance at end of period
 
 

 
 

 
 

 
 

 
 

Individually evaluated for impairment
 
$
3,916

 
$
479

 
$
1,858

 
$
61

 
$
6,314

Collectively evaluated
 
426,838

 
227,672

 
547,720

 
55,394

 
1,257,624

Total
 
$
430,754

 
$
228,151

 
$
549,578

 
$
55,455

 
$
1,263,938



Business Activities Loans
(In thousands)
 
Commercial
real estate
 
Commercial  and
industrial 
 
Residential
real estate
 
Consumer
 
Total
December 31, 2016
 
 

 
 

 
 

 
 

 
 

Loans receivable:
 
 

 
 

 
 

 
 

 
 

Balance at end of period
 
 

 
 

 
 

 
 

 
 

Individually evaluated for impairment
 
$
4,481

 
$
486

 
$
1,709

 
$
33

 
$
6,709

Collectively evaluated
 
413,638

 
150,754

 
504,903

 
53,060

 
1,122,355

Total
 
$
418,119

 
$
151,240

 
$
506,612

 
$
53,093

 
$
1,129,064



Acquired Loans
(In thousands)
 
Commercial
real estate
 
Commercial  and
industrial 
 
Residential
real estate
 
Consumer
 
Total
June 30, 2017
 
 

 
 

 
 

 
 

 
 

Loans receivable:
 
 

 
 

 
 

 
 

 
 

Balance at end of period
 
 

 
 

 
 

 
 

 
 

Individually evaluated for impairment
 
$

 
$

 
$

 
$

 
$

Purchased credit-impaired loans
 
10,716

 
1,217

 
3,640

 
60

 
15,633

Collectively evaluated
 
297,114

 
120,634

 
607,614

 
71,714

 
1,097,076

Total
 
$
307,830

 
$
121,851

 
$
611,254

 
$
71,774

 
$
1,112,709



Summary of Impaired Loans
The following is a summary of impaired loans at June 30, 2017 and December 31, 2016:
Business Activities Loans
 
 
June 30, 2017
(In thousands)
 
Recorded Investment
 
Unpaid Principal
Balance
 
Related Allowance
With no related allowance:
 
 

 
 

 
 

Construction and land development
 
$

 
$

 
$

Commercial real estate other
 
2,522

 
2,701

 

Commercial other
 
366

 
368

 

Agricultural and other loans to farmers
 
69

 
73

 

Tax exempt loans
 

 

 

Residential real estate
 
1,700

 
1,855

 

Home equity
 
13

 
13

 

Consumer other
 
48

 
50

 

 
 
 
 
 
 
 
With an allowance recorded:
 
  

 
  

 
  

Construction and land development
 
$
637

 
$
2,562

 
$
59

Commercial real estate other
 
757

 
812

 
321

Commercial other
 
44

 
44

 
4

Agricultural and other loans to farmers
 

 

 

Tax exempt loans
 

 

 

Residential real estate
 
158

 
158

 
10

Home equity
 

 

 

Consumer other
 

 

 

 
 
 
 
 
 
 
Total
 
  

 
  

 
  

Commercial real estate
 
$
3,916

 
$
6,075

 
$
380

Commercial and industrial
 
479

 
485

 
4

Residential real estate
 
1,858

 
2,013

 
10

Consumer
 
61

 
63

 

Total impaired loans
 
$
6,314

 
$
8,636

 
$
394





Business Activities Loans
 
 
December 31, 2016
(In thousands)
 
Recorded Investment
 
Unpaid Principal
Balance
 
Related Allowance
With no related allowance:
 
 

 
 

 
 

Construction and land development
 
$

 
$

 
$

Commercial real estate other
 
2,831

 
2,919

 

Commercial other
 
130

 
130

 

Agricultural and other loans to farmers
 
139

 
139

 

Tax exempt loans
 

 

 

Residential real estate
 
1,387

 
1,504

 

Home equity
 
16

 
16

 

Consumer other
 
2

 
2

 

 
 
 
 
 
 
 
With an allowance recorded:
 
  

 
  

 
  

Construction and land development
 
$

 
$

 
$

Commercial real estate other
 
1,650

 
3,575

 
193

Commercial other
 
217

 
367

 
173

Agricultural and other loans to farmers
 

 

 

Tax exempt loans
 

 

 

Residential real estate
 
322

 
322

 
49

Home equity
 

 

 

Consumer other
 
15

 
15

 
9

 
 
 
 
 
 
 
Total
 
  

 
  

 
  

Commercial real estate
 
$
4,481

 
$
6,494

 
$
193

Commercial and industrial
 
486

 
636

 
173

Residential real estate
 
1,709

 
1,826

 
49

Consumer
 
33

 
33

 
9

Total impaired loans
 
$
6,709

 
$
8,989

 
$
424



Summary of the Average Recorded Investment and Interest Income Recognized on Impaired Loans
The following is a summary of the average recorded investment and interest income recognized on impaired loans as of June 30, 2017 and 2016:

Business Activities Loan
 
 
Six Months Ended June 30, 2017
 
Six Months Ended June 30, 2016
(in thousands)
 
Average Recorded
Investment
 
Cash Basis Interest
Income Recognized
 
Average Recorded
Investment
 
Cash Basis Interest
Income Recognized
With no related allowance:
 
 

 
 

 
 

 
 

Construction and land development
 
$

 
$

 
$

 
$

Commercial real estate other
 
2,499

 
64

 
1,850

 
32

Commercial other
 
349

 
6

 
92

 
2

Agricultural and other loans to farmers
 
70

 
1

 
128

 
3

Tax exempt loans
 

 

 

 

Residential real estate
 
2,130

 
21

 
1,214

 
17

Home equity
 
13

 

 
16

 

Consumer other
 
64

 
2

 

 

 
 
 
 
 
 
 
 
 
With an allowance recorded:
 
 
 
 
 
 
 
 
Construction and land development
 
$
637

 
$

 
$
865

 
$

Commercial real estate other
 
772

 

 
482

 

Commercial other
 
44

 
1

 
221

 

Agricultural and other loans to farmers
 

 

 

 

Tax exempt loans
 

 

 

 

Residential real estate
 
156

 
5

 
513

 

Home equity
 

 

 

 

Consumer other
 

 

 
7

 

 
 
 
 
 
 
 
 
 
Total
 
 
 
 
 
 
 
 
Commercial real estate
 
$
3,908

 
$
64

 
$
3,197

 
$
32

Commercial and industrial
 
463

 
8

 
441

 
5

Residential real estate
 
2,286

 
26

 
1,727

 
17

Consumer
 
77

 
2

 
23

 

Total impaired loans
 
$
6,734

 
$
100

 
$
5,388

 
$
54


Schedule of Recorded Investment and Number of Modifications for TDRs Identified During the Period
The following tables include the recorded investment and number of modifications identified during the three and six months ended June 30, 2017 and for the three and six months ended June 30, 2016, respectively. The table includes the recorded investment in the loans prior to a modification and also the recorded investment in the loans after the loans were restructured. The modifications for the three and six months ended June 30, 2017 were attributable to interest rate concessions, maturity date extensions, reamortization or a combination of two concessions. The modifications for the three and six months ending June 30, 2016 were attributable to interest rate concessions, maturity date extensions or a combination of both.
 
 
Three Months Ended June 30, 2017
(Dollars in thousands)
 
Number of
Modifications
 
Pre-Modification
Outstanding Recorded
Investment
 
Post-Modification
Outstanding Recorded
Investment
Troubled Debt Restructurings
 
 

 
 

 
 

Commercial installment
 

 
$

 
$

Agricultural and other loans to farmers
 
1

 
19

 
18

Commercial real estate
 
2

 
245

 
245

Residential real estate
 
1

 
118

 
117

Home equity
 
1

 
13

 
13

Consumer other
 

 

 

Total
 
5

 
$
395

 
$
393

 
 
Three Months Ended June 30, 2016
(Dollars in thousands)
 
Number of
Modifications
 
Pre-Modification
Outstanding Recorded
Investment
 
Post-Modification
Outstanding Recorded
Investment
Troubled Debt Restructurings
 
 
 
 
 
  

Commercial real estate
 
1

 
$
30

 
$
30

Total
 
1

 
$
30

 
$
30



 
 
Six Months Ended June 30, 2017
(Dollars in thousands)
 
Number of
Modifications
 
Pre-Modification
Outstanding Recorded
Investment
 
Post-Modification
Outstanding Recorded
Investment
Troubled Debt Restructurings
 
 

 
 

 
 

Commercial installment
 
1

 
$
80

 
$
77

Agricultural and other loans to farmers
 
1

 
19

 
18

Commercial real estate
 
2

 
245

 
245

Residential real estate
 
3

 
692

 
682

Home equity
 
1

 
13

 
13

Consumer other
 
1

 
38

 
37

Total
 
9

 
$
1,087

 
$
1,072



 
 
Six Months Ended June 30, 2016
(Dollars in thousands)
 
Number of
Modifications
 
Pre-Modification
Outstanding Recorded
Investment
 
Post-Modification
Outstanding Recorded
Investment
Troubled Debt Restructurings
 
 
 
 
 
  

Commercial real estate
 
3

 
$
425

 
$
418

Agricultural and other loans to farmers
 
2

 
30

 
25

Total
 
5

 
$
455

 
$
443