XML 37 R24.htm IDEA: XBRL DOCUMENT v3.8.0.1
LOAN LOSS ALLOWANCE (Tables)
3 Months Ended
Mar. 31, 2018
Receivables [Abstract]  
Schedule of Activity in the Allowance for Loan Losses
Activity in the allowance for loan losses for the three months ended March 31, 2018 and 2017 was as follows:
Business Activities Loans
 
At or for the Three Months Ended March 31, 2018
(in thousands)
 
Commercial
real estate
 
Commercial and industrial
 
Residential
real estate
 
Consumer
 
Total
Balance at beginning of period
 
$
6,037

 
$
2,373

 
$
3,357

 
$
386

 
$
12,153

Charged-off loans
 

 
(84
)
 

 
(170
)
 
(254
)
Recoveries on charged-off loans
 
15

 
2

 
1

 
2

 
20

Provision/(releases) for loan losses
 
(54
)
 
321

 
(54
)
 
282

 
495

Balance at end of period
 
$
5,998

 
$
2,612

 
$
3,304

 
$
500

 
$
12,414

Individually evaluated for impairment
 
433

 
132

 
84

 

 
649

Collectively evaluated
 
5,565

 
2,480

 
3,220

 
500

 
11,765

Total
 
$
5,998

 
$
2,612

 
$
3,304

 
$
500

 
$
12,414



Business Activities Loans
 
At or for the Three Months Ended March 31, 2017
(in thousands)
 
Commercial
real estate
 
Commercial and industrial
 
Residential
real estate
 
Consumer
 
Total
Balance at beginning of period
 
$
5,145

 
$
1,952

 
$
2,721

 
$
601

 
$
10,419

Charged-off loans
 
(107
)
 
(17
)
 
(199
)
 
(21
)
 
(344
)
Recoveries on charged-off loans
 
4

 

 
1

 
9

 
14

Provision/(releases) for loan losses
 
265

 
208

 
283

 
39

 
795

Balance at end of period
 
$
5,307

 
$
2,143

 
$
2,806

 
$
628

 
$
10,884

Individually evaluated for impairment
 
302

 
172

 
45

 
8

 
527

Collectively evaluated
 
5,005

 
1,971

 
2,761

 
620

 
10,357

Total
 
$
5,307

 
$
2,143

 
$
2,806

 
$
628

 
$
10,884





Acquired Loans
 
At or for the Three Months Ended March 31, 2018
(in thousands)
 
Commercial
real estate
 
Commercial and industrial
 
Residential
real estate
 
Consumer
 
Total
Balance at beginning of period
 
$
97

 
$
16

 
$
59

 
$

 
$
172

Charged-off loans
 
(106
)
 
(58
)
 

 
(43
)
 
(207
)
Recoveries on charged-off loans
 

 

 

 

 

Provision/(releases) for loan losses
 
92

 
166

 
(1
)
 
43

 
300

Balance at end of period
 
$
83

 
$
124

 
$
58

 
$

 
$
265

Individually evaluated for impairment
 

 
121

 

 

 
121

Collectively evaluated
 
83

 
3

 
58

 

 
144

Total
 
$
83

 
$
124

 
$
58

 
$

 
$
265


Schedule of Loans by Risk Rating
The following tables present the Company’s loans by risk rating at March 31, 2018 and December 31, 2017:

Business Activities Loans
Commercial Real Estate
Credit Risk Profile by Creditworthiness Category
 
 
Construction and land development
 
Commercial real estate other
 
Total commercial real estate
(in thousands)
 
Mar 31, 2018
 
Dec 31, 2017
 
Mar 31, 2018
 
Dec 31, 2017
 
Mar 31, 2018
 
Dec 31, 2017
Grade:
 
 

 
 

 
 

 
 

 
 

 
 

Pass
 
$
30,433

 
$
28,180

 
$
489,702

 
$
483,711

 
$
520,135

 
$
511,891

Special mention
 
73

 
73

 
7,740

 
5,706

 
7,813

 
5,779

Substandard
 
567

 
639

 
14,651

 
15,702

 
15,218

 
16,341

Total
 
$
31,073

 
$
28,892

 
$
512,093

 
$
505,119

 
$
543,166

 
$
534,011


Commercial and Industrial
Credit Risk Profile by Creditworthiness Category
 
 
 Commercial other
 
Agricultural
 
 Tax exempt loans
 
 Total commercial and industrial
(in thousands)
 
Mar 31, 2018
 
Dec 31, 2017
 
Mar 31, 2018
 
Dec 31, 2017
 
Mar 31, 2018
 
Dec 31, 2017
 
Mar 31, 2018
 
Dec 31, 2017
Grade:
 
 

 
 

 
 

 
 

 
 

 
 

 
 
 
 
Pass
 
$
206,217

 
$
194,147

 
$
25,700

 
$
27,046

 
$
42,935

 
$
42,208

 
$
274,852

 
$
263,401

Special mention
 
2,115

 
1,933

 
68

 
63

 
157

 
157

 
2,340

 
2,153

Substandard
 
1,972

 
1,971

 
541

 
479

 

 

 
2,513

 
2,450

Total
 
$
210,304

 
$
198,051

 
$
26,309

 
$
27,588

 
$
43,092

 
$
42,365

 
$
279,705

 
$
268,004


Residential Real Estate and Consumer Loans
Credit Risk Profile Based on Payment Activity
 
 
Residential real estate
 
Home equity
 
Other consumer
 
Total Residential real estate and consumer
(in thousands)
 
Mar 31, 2018
 
Dec 31, 2017
 
Mar 31, 2018
 
Dec 31, 2017
 
Mar 31, 2018
 
Dec 31, 2017
 
Mar 31, 2018
 
Dec 31, 2017
Performing
 
$
581,938

 
$
588,003

 
$
51,476

 
$
51,246

 
$
7,471

 
$
7,733

 
$
640,885

 
$
646,982

Nonperforming
 
6,527

 
3,408

 
624

 
130

 
109

 
95

 
7,260

 
3,633

Total
 
$
588,465

 
$
591,411

 
$
52,100

 
$
51,376

 
$
7,580

 
$
7,828

 
$
648,145

 
$
650,615

Acquired Loans
Commercial Real Estate
Credit Risk Profile by Creditworthiness Category
 
 
Commercial construction and land development
 
Commercial real estate other
 
Total commercial real estate
(in thousands)
 
Mar 31, 2018
 
Dec 31, 2017
 
Mar 31, 2018
 
Dec 31, 2017
 
Mar 31, 2018
 
Dec 31, 2017
Grade:
 
 

 
 

 
 

 
 

 
 

 
 

Pass
 
$
14,436

 
$
16,523

 
$
256,806

 
$
266,477

 
$
271,242

 
$
283,000

Special mention
 
81

 
235

 
2,543

 
2,440

 
2,624

 
2,675

Substandard
 
283

 
23

 
7,406

 
7,037

 
7,689

 
7,060

Total
 
$
14,800

 
$
16,781

 
$
266,755

 
$
275,954

 
$
281,555

 
$
292,735


Commercial and Industrial
Credit Risk Profile by Creditworthiness Category
 
 
 Commercial other
 
Agricultural
 
 Tax exempt loans
 
Total commercial and industrial
(in thousands)
 
Mar 31, 2018
 
Dec 31, 2017
 
Mar 31, 2018
 
Dec 31, 2017
 
Mar 31, 2018
 
Dec 31, 2017
 
Mar 31, 2018
 
Dec 31, 2017
Grade:
 
  

 
 
 
  

 
  

 
  

 
  

 
  

 
  

Pass
 
$
58,199

 
$
60,300

 
$

 
$

 
$
42,302

 
$
43,350

 
$
100,501

 
$
103,650

Special mention
 
5,003

 
5,753

 

 

 

 

 
5,003

 
5,753

Substandard
 
1,996

 
2,016

 

 

 

 

 
1,996

 
2,016

Total
 
$
65,198

 
$
68,069

 
$

 
$

 
$
42,302

 
$
43,350

 
$
107,500

 
$
111,419


Residential Real Estate and Consumer Loans
Credit Risk Profile Based on Payment Activity
 
 
Residential real estate
 
Home equity
 
Other consumer
 
Total Residential real estate and consumer
(in thousands)
 
Mar 31, 2018
 
Dec 31, 2017
 
Mar 31, 2018
 
Dec 31, 2017
 
Mar 31, 2018
 
Dec 31, 2017
 
Mar 31, 2018
 
Dec 31, 2017
Performing
 
$
541,464

 
$
562,516

 
$
57,490

 
$
62,000

 
$
2,015

 
$
2,283

 
$
600,969

 
$
626,799

Nonperforming
 
3,049

 
1,755

 
277

 
217

 
55

 
58

 
3,381

 
2,030

Total
 
$
544,513

 
$
564,271

 
$
57,767

 
$
62,217

 
$
2,070

 
$
2,341

 
$
604,350

 
$
628,829


Summary of Information About Total Loans Rated Special Mention or Lower
The following table summarizes information about total classified and criticized loans loans as of March 31, 2018 and December 31, 2017:

 
 
March 31, 2018
 
December 31, 2017
(in thousands)
 
Business
Activities Loans
 
Acquired  Loans
 
Total
 
Business Activities Loans
 
Acquired  Loans
 
Total
Non-accrual
 
$
17,003

 
$
3,336

 
$
20,339

 
$
12,140

 
$
2,156

 
$
14,296

Substandard accruing
 
7,988

 
6,145

 
14,133

 
10,284

 
7,833

 
18,117

Total classified
 
24,991

 
9,481

 
34,472

 
22,424

 
9,989

 
32,413

Special mention
 
10,153

 
7,627

 
17,780

 
7,932

 
8,428

 
16,360

Total Criticized
 
$
35,144

 
$
17,108

 
$
52,252

 
$
30,356

 
$
18,417

 
$
48,773