XML 48 R32.htm IDEA: XBRL DOCUMENT v3.19.1
LOAN LOSS ALLOWANCE (Tables)
12 Months Ended
Dec. 31, 2018
Receivables [Abstract]  
Schedule of Activity in the Allowance for Loan Losses
Activity in the allowance for loan losses for the twelve months ended December 31, 2018, 2017 and 2016 was as follows:
Business Activities Loans
 
At or for the Twelve Months Ended December 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
 
(417
)
 
(111
)
 
(225
)
 
(629
)
 
(1,382
)
Recoveries on charged-off loans
 
275

 
76

 
166

 
18

 
535

Provision/(releases) for loan losses
 
916

 
42

 
684

 
633

 
2,275

Balance at end of period
 
$
6,811

 
$
2,380

 
$
3,982

 
$
408

 
$
13,581

Individually evaluated for impairment
 
422

 
78

 
111

 

 
611

Collectively evaluated
 
6,389

 
2,302

 
3,871

 
408

 
12,970

Total
 
$
6,811

 
$
2,380

 
$
3,982

 
$
408

 
$
13,581


Acquired Loans
 
At or for the Twelve Months Ended December 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
 
(136
)
 
(166
)
 
(158
)
 
(65
)
 
(525
)
Recoveries on charged-off loans
 
43

 
7

 

 
83

 
133

Provision/(releases) for loan losses
 
169

 
178

 
176

 
(18
)
 
505

Balance at end of period
 
$
173

 
$
35

 
$
77

 
$

 
$
285

Individually evaluated for impairment
 

 

 
41

 

 
41

Collectively evaluated
 
173

 
35

 
36

 

 
244

Total
 
$
173

 
$
35

 
$
77

 
$

 
$
285



Business Activities Loans
 
At or for the Twelve Months Ended December 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
 
(124
)
 
(189
)
 
(226
)
 
(162
)
 
(701
)
Recoveries on charged-off loans
 
49

 
11

 
65

 
18

 
143

Provision/(releases) for loan losses
 
967

 
599

 
797

 
(71
)
 
2,292

Balance at end of period
 
$
6,037

 
$
2,373

 
$
3,357

 
$
386

 
$
12,153

Individually evaluated for impairment
 
447

 
3

 
9

 

 
459

Collectively evaluated
 
5,590

 
2,370

 
3,348

 
386

 
11,694

Total
 
$
6,037

 
$
2,373

 
$
3,357

 
$
386

 
$
12,153



Acquired Loans
 
At or for the Twelve Months Ended December 31, 2017
(in thousands)
 
Commercial
real estate
 
Commercial and industrial
 
Residential
real estate
 
Consumer
 
Total
Balance at beginning of period
 
$

 
$

 
$

 
$

 
$

Charged-off loans
 
(151
)
 
(18
)
 
(29
)
 
(127
)
 
(325
)
Recoveries on charged-off loans
 
1

 

 

 

 
1

Provision/(releases) for loan losses
 
247

 
34

 
88

 
127

 
496

Balance at end of period
 
$
97

 
$
16

 
$
59

 
$

 
$
172

Individually evaluated for impairment
 

 

 

 

 

Collectively evaluated
 
97

 
16

 
59

 

 
172

Total
 
$
97

 
$
16

 
$
59

 
$

 
$
172


Business Activities Loans
 
At or for the Twelve Months Ended December 31, 2016
(in thousands)
 
Commercial
real estate
 
Commercial and industrial
 
Residential
real estate
 
Consumer
 
Total
Balance at beginning of period
 
$
4,430

 
$
1,590

 
$
2,747

 
$
672

 
$
9,439

Charged-off loans
 
(133
)
 
(90
)
 
(141
)
 
(47
)
 
(411
)
Recoveries on charged-off loans
 
40

 
289

 
44

 
39

 
412

Provision/(releases) for loan losses
 
808

 
163

 
71

 
(63
)
 
979

Balance at end of period
 
$
5,145

 
$
1,952

 
$
2,721

 
$
601

 
$
10,419

Individually evaluated for impairment
 
193

 
173

 
49

 
9

 
424

Collectively evaluated
 
4,952

 
1,779

 
2,672

 
592

 
9,995

Total
 
$
5,145

 
$
1,952

 
$
2,721

 
$
601

 
$
10,419


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

 
 

 
 

 
 

 
 

 
 

Pass
 
$
23,680

 
$
28,180

 
$
532,386

 
$
483,711

 
$
556,066

 
$
511,891

Special mention
 
73

 
73

 
8,319

 
5,706

 
8,392

 
5,779

Substandard
 

 
639

 
13,914

 
15,702

 
13,914

 
16,341

Doubtful
 
1

 

 
1,361

 

 
1,362

 

Total
 
$
23,754

 
$
28,892

 
$
555,980

 
$
505,119

 
$
579,734

 
$
534,011



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

 
 

 
 

 
 

 
 

 
 

 
 
 
 
Pass
 
$
226,353

 
$
194,147

 
$
21,680

 
$
27,046

 
$
56,588

 
$
42,208

 
$
304,621

 
$
263,401

Special mention
 
6,730

 
1,933

 
215

 
63

 

 
157

 
6,945

 
2,153

Substandard
 
924

 
1,971

 
422

 
479

 

 

 
1,346

 
2,450

Doubtful
 
750

 

 

 

 

 

 
750

 

Total
 
$
234,757

 
$
198,051

 
$
22,317

 
$
27,588

 
$
56,588

 
$
42,365

 
$
313,662

 
$
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)
 
Dec 31, 2018
 
Dec 31, 2017
 
Dec 31, 2018
 
Dec 31, 2017
 
Dec 31, 2018
 
Dec 31, 2017
 
Dec 31, 2018
 
Dec 31, 2017
Performing
 
$
665,976

 
$
588,003

 
$
57,652

 
$
51,246

 
$
9,324

 
$
7,733

 
$
732,952

 
$
646,982

Non-performing
 
4,213

 
3,408

 
246

 
130

 
90

 
95

 
4,549

 
3,633

Total
 
$
670,189

 
$
591,411

 
$
57,898

 
$
51,376

 
$
9,414

 
$
7,828

 
$
737,501

 
$
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)
 
December 31, 2018
 
December 31, 2017
 
December 31, 2018
 
December 31, 2017
 
December 31, 2018
 
December 31, 2017
Grade:
 
 

 
 

 
 

 
 

 
 

 
 

Pass
 
$
2,626

 
$
16,523

 
$
236,393

 
$
266,477

 
$
239,019

 
$
283,000

Special mention
 

 
235

 
1,574

 
2,440

 
1,574

 
2,675

Substandard
 
264

 
23

 
6,009

 
7,037

 
6,273

 
7,060

Doubtful
 

 

 
99

 

 
99

 

Total
 
$
2,890

 
$
16,781

 
$
244,075

 
$
275,954

 
$
246,965

 
$
292,735



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

 
 
 
  

 
  

 
  

 
  

 
  

 
  

Pass
 
$
46,120

 
$
60,300

 
$

 
$

 
$
38,738

 
$
43,350

 
$
84,858

 
$
103,650

Special mention
 
4,825

 
5,753

 

 

 

 

 
4,825

 
5,753

Substandard
 
1,222

 
2,016

 

 

 

 

 
1,222

 
2,016

Doubtful
 
303

 

 

 

 

 

 
303

 

Total
 
$
52,470

 
$
68,069

 
$

 
$

 
$
38,738

 
$
43,350

 
$
91,208

 
$
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)
 
Dec 31, 2018
 
Dec 31, 2017
 
Dec 31, 2018
 
Dec 31, 2017
 
Dec 31, 2018
 
Dec 31, 2017
 
Dec 31, 2018
 
Dec 31, 2017
Performing
 
$
470,497

 
$
562,516

 
$
45,090

 
$
62,000

 
$
1,356

 
$
2,283

 
$
516,943

 
$
626,799

Non-performing
 
4,012

 
1,755

 
201

 
217

 
1

 
58

 
4,214

 
2,030

Total
 
$
474,509

 
$
564,271

 
$
45,291

 
$
62,217

 
$
1,357

 
$
2,341

 
$
521,157

 
$
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 December 31, 2018 and December 31, 2017.

 
 
December 31, 2018
 
December 31, 2017
(in thousands)
 
Business
Activities Loans
 
Acquired  Loans
 
Total
 
Business
Activities Loans
 
Acquired  Loans
 
Total
Non-accrual
 
$
14,111

 
$
4,124

 
$
18,235

 
$
12,140

 
$
2,156

 
$
14,296

Substandard accruing
 
7,810

 
7,987

 
15,797

 
10,284

 
7,833

 
18,117

Doubtful accruing
 

 

 

 

 

 

Total classified
 
21,921

 
12,111

 
34,032

 
22,424

 
9,989

 
32,413

Special mention
 
15,337

 
6,399

 
21,736

 
7,932

 
8,428

 
16,360

Total Criticized
 
$
37,258

 
$
18,510

 
$
55,768

 
$
30,356

 
$
18,417

 
$
48,773