XML 74 R12.htm IDEA: XBRL DOCUMENT v3.20.1
ALLOWANCE FOR LOAN LOSSES
12 Months Ended
Dec. 31, 2019
Receivables [Abstract]  
ALLOWANCE FOR LOAN LOSSES
ALLOWANCE FOR LOAN LOSSES

The allowance for loan losses is maintained at a level considered adequate to provide for an estimate of probable credit losses inherent in the loan portfolio. The allowance is increased by the provision charged to operating expense and reduced by net charge-offs. Loans are charged against the allowance for loan losses when the Company believes collectability has declined to a point where there is a distinct possibility of some loss of principal and interest. While the Company uses the best information available to make the evaluation, future adjustments may be necessary if there are significant changes in conditions.

The allowance is comprised of four distinct reserve components: (1) specific reserves related to loans individually evaluated; (2) quantitative reserves related to loans collectively evaluated; (3) qualitative reserves related to loans collectively evaluated; and (4) a temporal estimate is made for incurred loss emergence period for each loan category within the collectively evaluated pools.

A summary of the methodology employed on a quarterly basis with respect to each of these components in order to evaluate the overall adequacy of the Company's allowance for loan losses is as follows:

Specific Reserve for Loans Individually Evaluated
First, the Company identifies loan relationships having aggregate balances in excess of $150 thousand with potential credit weaknesses. Such loan relationships are identified primarily through the Company's analysis of internal loan evaluations, past due loan reports, TDRs and loans adversely classified. Each loan so identified is then individually evaluated for impairment. Loans are considered impaired when, based on current information and events, it is probable that the Company will be unable to collect all amounts due according to the contractual terms of the original loan agreement. Substantially all impaired loans have historically been collateral dependent, meaning repayment of the loan is expected or is considered to be provided solely from the sale of the loan's underlying collateral. For such loans, the Company measures impairment based on the fair value of the loan's collateral, which is generally determined utilizing current appraisals. A specific reserve is established in an amount equal to the excess, if any, of the recorded investment in each impaired loan over the fair value of its underlying collateral, less estimated costs to sell. The Company's policy is to re-evaluate the fair value of collateral dependent loans at least every twelve months unless there is a known deterioration in the collateral's value, in which case a new appraisal is obtained.

Purchase credit impaired (“PCI”) loans are collectively evaluated, but are not included in the general reserve as described below. The evaluation of the PCI loans requires continued quarterly assessment of key assumptions and estimates similar to the initial fair value estimate, including changes in the severity of loss, timing and speed of payments, collateral value changes, expected cash flows and other relevant factors. The quarterly assessment is compared to the initial fair value estimate and a determination is made if an adjustment to the allowance for loan loss is deemed necessary.

Quantitative Reserve for Loans Collectively Evaluated
Second, the Company stratifies the loan portfolio into two general business loan pools: substandard (7 risk rated) and pass-rated (0 to 6 rated) by loan type. Substandard rated loans are subject to higher credit loss rates in the allowance for loan loss calculation. The Company utilizes historical loss rates for commercial real estate and commercial and industrial loans assessed by internal risk rating. Historical loss rates on residential real estate and consumer loans are not risk graded. Residential real estate and consumer loans are considered as part of the pass-rated portfolio unless removed due to specific reserve evaluation based on past due status and/or other indications of credit deterioration. Quantitative reserves relative to each loan pool are established as follows: for all loan segments an allocation equaling 100% of the respective pool's average 3-year historical net loan charge-off rate (determined based upon the most recent 12 quarters) is applied to the aggregate recorded investment in the pool of loans. Purchased performing loans are collectively evaluated as their own separate category within each loan pool.
Qualitative Reserve for Loans Collectively Evaluated
Third, the Company considers the necessity to adjust the average historical net loan charge-off rates relative to each of the above two loan pools for potential risks factors that could result in actual losses deviating from prior loss experience. Such qualitative risk factors considered are: (1) lending policies and procedures, (2) business conditions, (3) volume and nature of the loan portfolio, (4) experience, ability and depth of lending management, (5) problem loan trends, (6) quality of the Company’s loan review system, (7) concentrations in the loan portfolio, (8) competition, legal, and regulatory environment and (9) collateral coverage and loan-to-value.

Loss Emergence Period for Loans Collectively Evaluated
Fourth, the general allowance related to loans collectively evaluated includes an estimate of incurred losses over an estimated loss emergence period ("LEP"). The LEP is generated utilizing a charge-off look-back analysis, which evaluates the time from the first indication of elevated risk of repayment (or other early event indicating a problem) to eventual charge-off to support the LEP considered in the allowance calculation. This reserving methodology establishes the approximate number of months of LEP that represents incurred losses for each loan portfolio within each portfolio segment in addition to the qualitative reserves.

Activity in the allowance for loan losses for the twelve months ended December 31, 2019, 2018 and 2017 was as follows:
Business Activities Loans
 
At or for the Twelve Months Ended December 31, 2019
(in thousands)
 
Commercial
real estate
 
Commercial and industrial
 
Residential
real estate
 
Consumer
 
Total
Balance at beginning of period
 
$
6,811

 
$
2,380

 
$
3,982

 
$
408

 
$
13,581

Charged-off loans
 
(212
)
 
(336
)
 
(109
)
 
(228
)
 
(885
)
Recoveries on charged-off loans
 
194

 
65

 
55

 
6

 
320

Provision/(releases) for loan losses
 
875

 
1,499

 
(526
)
 
193

 
2,041

Balance at end of period
 
$
7,668

 
$
3,608

 
$
3,402

 
$
379

 
$
15,057

Individually evaluated for impairment
 
1,231

 
164

 
57

 

 
1,452

Collectively evaluated
 
6,437

 
3,444

 
3,345

 
379

 
13,605

Total
 
$
7,668

 
$
3,608

 
$
3,402

 
$
379

 
$
15,057


Acquired Loans
 
At or for the Twelve Months Ended December 31, 2019
(in thousands)
 
Commercial
real estate
 
Commercial and industrial
 
Residential
real estate
 
Consumer
 
Total
Balance at beginning of period
 
$
173

 
$
35

 
$
77

 
$

 
$
285

Charged-off loans
 

 
(23
)
 
(240
)
 
(5
)
 
(268
)
Recoveries on charged-off loans
 

 

 

 
3

 
3

Provision/(releases) for loan losses
 
(26
)
 
(6
)
 
306

 
2

 
276

Balance at end of period
 
$
147

 
$
6

 
$
143

 
$

 
$
296

Individually evaluated for impairment
 
12

 

 
49

 

 
61

Collectively evaluated
 
135

 
6

 
94

 

 
235

Total
 
$
147

 
$
6

 
$
143

 
$

 
$
296



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



Credit Quality Information

Loan Origination/Risk Management: The Company has certain lending policies and procedures in place designed to maximize loan income within an acceptable level of risk. The Company’s Board of Directors reviews and approves these policies and procedures on a regular basis. A reporting system supplements the review process by providing management and the Company's Board of Directors with frequent reports related to loan production, loan quality, concentrations of credit, loan delinquencies, non-performing loans and potential problem loans. The Company seeks to diversify the loan portfolio as a means of managing risk associated with fluctuations in economic conditions.

Credit Quality Indicators/Classified Loans:  In monitoring the credit quality of the portfolio, management applies a credit quality indicator and uses an internal risk rating system to categorize commercial loans. These credit quality indicators range from one through nine, with a higher number correlating to increasing risk of loss. These ratings are used as inputs to the calculation of the allowance for loan losses. Consistent with regulatory guidelines, the Company provides for the classification of loans which are considered to be of lesser quality as special mention, substandard, doubtful, or loss (i.e. risk rated 6, 7, 8 and 9, respectively).

The following are the definitions of the Company’s credit quality indicators:

Pass: Loans the Company considers in the commercial portfolio segments that are not adversely rated, are contractually current as to principal and interest, and are otherwise in compliance with the contractual terms of the loan agreement. Management believes there is a low risk of loss related to these loans considered pass rated.

Special Mention: Loans the Company considers having some potential weaknesses, but are deemed to not carry levels of risk inherent in one of the subsequent categories, are designated as special mention. A special mention loan has potential weaknesses that deserve management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the asset or in the institution’s credit position at some future date. This might include loans which may require a higher level of supervision or internal reporting because of: (i) declining industry trends; (ii) increasing reliance on secondary sources of repayment; (iii) the poor condition of or lack of control over collateral; or (iv) failure to obtain proper documentation or any other deviations from prudent lending practices. Economic or market conditions which may, in the future, affect the obligor, may warrant special mention of the asset. Loans for which an adverse trend in the borrower's operations or an imbalanced position in the balance sheet which has not reached a point where the liquidation is jeopardized may be included in this classification. Special mention loans are not adversely classified and do not expose the Company to sufficient risks to warrant classification.

Substandard: Loans the Company considers as substandard are inadequately protected by the current net worth and paying capacity of the borrower or of the collateral pledged, if any. Substandard loans have a well-defined weakness that jeopardizes liquidation of the debt. Substandard loans include those loans where there is the distinct possibility of some loss of principal, if the deficiencies are not corrected.

Doubtful: Loans the Company considers as doubtful have all of the weaknesses inherent in those loans that are classified as substandard. These loans have the added characteristic of a well-defined weakness which is inadequately protected by the current sound worth and paying capacity of borrower or of the collateral pledged, if any, and calls into question the collectability of the full balance of the loan. The possibility of loss is high but because of certain important and reasonably specific pending factors which may work to the advantage and strengthening of the loan, its classification as loss is deferred until its more exact status is determined. Pending factors include proposed merger, acquisition, or liquidation procedures, capital injection, perfecting liens on additional collateral and refinancing plans. The entire amount of the loan might not be classified as doubtful when collection of a specific portion appears highly probable. Loans are generally not classified doubtful for an extended period of time (i.e., over a year).

Loss: Loans the Company considers as losses are those considered uncollectible and of such little value that their continuance as an asset is not warranted and the uncollectible amounts are charged-off. This classification does not mean the asset has absolutely no recovery or salvage value, but rather it is not practical or desirable to defer writing off this worthless asset even though partial recovery may be affected in the future. Losses are taken in the period in which they are determined to be uncollectible.

The following tables present the Company’s commercial loans by risk rating at December 31, 2019 and December 31, 2018:

Business Activities 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, 2019
 
December 31, 2018
 
December 31, 2019
 
December 31, 2018
 
December 31, 2019
 
December 31, 2018
Grade:
 
 

 
 

 
 

 
 

 
 

 
 

Pass
 
$
31,057

 
$
23,680

 
$
646,886

 
$
532,386

 
$
677,943

 
$
556,066

Special mention
 

 
73

 
5,483

 
8,319

 
5,483

 
8,392

Substandard
 
330

 

 
11,974

 
13,914

 
12,304

 
13,914

Doubtful
 

 
1

 
1,708

 
1,361

 
1,708

 
1,362

Total
 
$
31,387

 
$
23,754

 
$
666,051

 
$
555,980

 
$
697,438

 
$
579,734



Commercial and Industrial
Credit Risk Profile by Creditworthiness Category
 
 
 Commercial
 
 Agricultural
 
 Tax exempt loans
 
 Total commercial and industrial
(in thousands)
 
December 31, 2019
 
December 31, 2018
 
December 31, 2019
 
December 31, 2018
 
December 31, 2019
 
December 31, 2018
 
December 31, 2019
 
December 31, 2018
Grade:
 
 

 
 

 
 

 
 

 
 

 
 

 
 
 
 
Pass
 
$
221,329

 
$
226,353

 
$
18,940

 
$
21,680

 
$
66,860

 
$
56,588

 
$
307,129

 
$
304,621

Special mention
 
2,744

 
6,730

 
298

 
215

 

 

 
3,042

 
6,945

Substandard
 
14,866

 
924

 
780

 
422

 

 

 
15,646

 
1,346

Doubtful
 
753

 
750

 

 

 

 

 
753

 
750

Total
 
$
239,692

 
$
234,757

 
$
20,018

 
$
22,317

 
$
66,860

 
$
56,588

 
$
326,570

 
$
313,662



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, 2019
 
Dec 31, 2018
 
Dec 31, 2019
 
Dec 31, 2018
 
Dec 31, 2019
 
Dec 31, 2018
 
Dec 31, 2019
 
Dec 31, 2018
Performing
 
$
737,325

 
$
665,976

 
$
58,753

 
$
57,652

 
$
11,146

 
$
9,324

 
$
807,224

 
$
732,952

Non-performing
 
3,362

 
4,213

 
615

 
246

 
21

 
90

 
3,998

 
4,549

Total
 
$
740,687

 
$
670,189

 
$
59,368

 
$
57,898

 
$
11,167

 
$
9,414

 
$
811,222

 
$
737,501


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, 2019
 
December 31, 2018
 
December 31, 2019
 
December 31, 2018
 
December 31, 2019
 
December 31, 2018
Grade:
 
 

 
 

 
 

 
 

 
 

 
 

Pass
 
$
2,412

 
$
2,626

 
$
218,491

 
$
236,393

 
$
220,903

 
$
239,019

Special mention
 
12

 

 
2,261

 
1,574

 
2,273

 
1,574

Substandard
 
479

 
264

 
9,400

 
6,009

 
9,879

 
6,273

Doubtful
 

 

 
168

 
99

 
168

 
99

Total
 
$
2,903

 
$
2,890

 
$
230,320

 
$
244,075

 
$
233,223

 
$
246,965



Commercial and Industrial
Credit Risk Profile by Creditworthiness Category
 
 
 Commercial
 
 Agricultural
 
 Tax exempt loans
 
Total commercial and industrial
(in thousands)
 
December 31, 2019
 
December 31, 2018
 
December 31, 2019
 
December 31, 2018
 
December 31, 2019
 
December 31, 2018
 
December 31, 2019
 
December 31, 2018
Grade:
 
  

 
 
 
  

 
  

 
  

 
  

 
  

 
  

Pass
 
$
51,184

 
$
46,120

 
$
58

 
$

 
$
37,407

 
$
38,738

 
$
88,649

 
$
84,858

Special mention
 
5,432

 
4,825

 

 

 

 

 
5,432

 
4,825

Substandard
 
2,115

 
1,222

 
148

 

 
36

 

 
2,299

 
1,222

Doubtful
 
341

 
303

 

 

 

 

 
341

 
303

Total
 
$
59,072

 
$
52,470

 
$
206

 
$

 
$
37,443

 
$
38,738

 
$
96,721

 
$
91,208



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, 2019
 
Dec 31, 2018
 
Dec 31, 2019
 
Dec 31, 2018
 
Dec 31, 2019
 
Dec 31, 2018
 
Dec 31, 2019
 
Dec 31, 2018
Performing
 
$
407,811

 
$
470,497

 
$
62,504

 
$
45,090

 
$
1,707

 
$
1,356

 
$
472,022

 
$
516,943

Non-performing
 
3,359

 
4,012

 
529

 
201

 
8

 
1

 
3,896

 
4,214

Total
 
$
411,170

 
$
474,509

 
$
63,033

 
$
45,291

 
$
1,715

 
$
1,357

 
$
475,918

 
$
521,157


The following table summarizes information about total classified and criticized loans loans as of December 31, 2019 and December 31, 2018.

 
 
December 31, 2019
 
December 31, 2018
(in thousands)
 
Business
Activities Loans
 
Acquired  Loans
 
Total
 
Business
Activities Loans
 
Acquired  Loans
 
Total
Non-accrual
 
$
8,354

 
$
3,196

 
$
11,550

 
$
14,111

 
$
4,124

 
$
18,235

Substandard accruing
 
26,055

 
13,387

 
39,442

 
7,810

 
7,987

 
15,797

Doubtful accruing
 

 

 

 

 

 

Total classified
 
34,409

 
16,583

 
50,992

 
21,921

 
12,111

 
34,032

Special mention
 
8,525

 
7,705

 
16,230

 
15,337

 
6,399

 
21,736

Total Criticized
 
$
42,934

 
$
24,288

 
$
67,222

 
$
37,258

 
$
18,510

 
$
55,768