XML 46 R31.htm IDEA: XBRL DOCUMENT v3.7.0.1
LOANS AND ALLOWANCE FOR LOAN LOSSES (Tables)
12 Months Ended
Dec. 31, 2016
Loans and Leases Receivable Disclosure [Abstract]  
Composition of Loan Portfolio by Type
The composition of the loan portfolio, net of deferred loan fees is summarized as follows (in thousands):
 
December 31, 2016
 
December 31, 2015
Commercial and agricultural:
 
 
 
Commercial and industrial
$
176,201

 
$
192,197

Agricultural
360

 
1,036

Commercial mortgages:
 

 
 

Construction
46,387

 
41,131

Commercial mortgages
522,269

 
465,347

Residential mortgages
198,493

 
195,778

Consumer loans:
 

 
 

Credit cards
1,476

 
1,483

Home equity lines and loans
98,590

 
101,726

Indirect consumer loans
139,572

 
151,327

Direct consumer loans
16,942

 
18,608

Total loans, net of deferred loan fees
1,200,290

 
1,168,633

Interest receivable on loans
3,192

 
2,870

Total recorded investment in loans
$
1,203,482

 
$
1,171,503

Allowance for Loan Losses by Portfolio Segment
The following tables present the activity in the allowance for loan losses by portfolio segment for the years ended December 31, 2016, 2015 and 2014, respectively (in thousands):
 
December 31, 2016
Allowance for loan losses
Commercial, and Agricultural
 
Commercial Mortgages
 
Residential Mortgages
 
Consumer Loans
 
Total
Beginning balance:
$
1,831

 
$
7,112

 
$
1,464

 
$
3,853

 
$
14,260

Charge Offs:
(217
)
 
(911
)
 
(65
)
 
(1,637
)
 
(2,830
)
Recoveries:
92

 
10

 

 
284

 
386

Net (charge offs) recoveries
(125
)
 
(901
)
 
(65
)
 
(1,353
)
 
(2,444
)
Provision
(117
)
 
1,059

 
124

 
1,371

 
2,437

Ending balance
$
1,589

 
$
7,270

 
$
1,523

 
$
3,871

 
$
14,253


 
December 31, 2015
Allowance for loan losses
Commercial, and Agricultural
 
Commercial Mortgages
 
Residential Mortgages
 
Consumer Loans
 
Total
Beginning balance:
$
1,460

 
$
6,326

 
$
1,572

 
$
4,328

 
$
13,686

Charge Offs:
(186
)
 
(104
)
 
(47
)
 
(1,294
)
 
(1,631
)
Recoveries:
96

 
131

 

 
407

 
634

Net recoveries (charge offs)
(90
)
 
27

 
(47
)
 
(887
)
 
(997
)
Provision
461

 
759

 
(61
)
 
412

 
1,571

Ending balance
$
1,831

 
$
7,112

 
$
1,464

 
$
3,853

 
$
14,260


 
December 31, 2014
Allowance for loan losses
Commercial, and Agricultural
 
Commercial Mortgages
 
Residential Mortgages
 
Consumer Loans
 
Total
Beginning balance:
$
1,979

 
$
6,243

 
$
1,517

 
$
3,037

 
$
12,776

Charge Offs:
(444
)
 
(2,229
)
 
(97
)
 
(1,508
)
 
(4,278
)
Recoveries:
385

 
156

 
32

 
634

 
1,207

Net recoveries (charge offs)
(59
)
 
(2,073
)
 
(65
)
 
(874
)
 
(3,071
)
Provision
(460
)
 
2,156

 
120

 
2,165

 
3,981

Ending balance
$
1,460

 
$
6,326

 
$
1,572

 
$
4,328

 
$
13,686

Allowance for Loan Losses and Recorded Investment in Loans 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 and based on impairment method as of December 31, 2016 and December 31, 2015 (in thousands):

 
December 31, 2016
Allowance for loan losses
Commercial
and
Agricultural
 
Commercial Mortgages
 
Residential Mortgages
 
Consumer Loans
 
Total
Ending allowance balance attributable to loans:
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$

 
$
735

 
$

 
$
141

 
$
876

Collectively evaluated for impairment
1,589

 
6,476

 
1,498

 
3,730

 
13,293

Loans acquired with deteriorated credit quality

 
59

 
25

 

 
84

Total ending allowance balance
$
1,589

 
$
7,270

 
$
1,523

 
$
3,871

 
$
14,253


 
December 31, 2015
Allowance for loan losses
Commercial
and
Agricultural
 
Commercial Mortgages
 
Residential Mortgages
 
Consumer Loans
 
Total
Ending allowance balance attributable to loans:
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
8

 
$
1,481

 
$

 
$
77

 
$
1,566

Collectively evaluated for impairment
1,823

 
5,572

 
1,424

 
3,776

 
12,595

Loans acquired with deteriorated credit quality

 
59

 
40

 

 
99

Total ending allowance balance
$
1,831

 
$
7,112

 
$
1,464

 
$
3,853

 
$
14,260


 
December 31, 2016
Loans:
Commercial
and
Agricultural
 
Commercial Mortgages
 
Residential Mortgages
 
Consumer Loans
 
Total
Loans individually evaluated for impairment
$
693

 
$
10,382

 
$
396

 
$
455

 
$
11,926

Loans collectively evaluated for  impairment
176,334

 
558,451

 
198,474

 
256,879

 
1,190,138

Loans acquired with deteriorated credit quality

 
1,323

 
95

 

 
1,418

Total ending loans balance
$
177,027

 
$
570,156

 
$
198,965

 
$
257,334

 
$
1,203,482


 
December 31, 2015
Loans:
Commercial
and
Agricultural
 
Commercial Mortgages
 
Residential Mortgages
 
Consumer Loans
 
Total
Loans individually evaluated for impairment
$
1,498

 
$
12,773

 
$
235

 
$
474

 
$
14,980

Loans collectively evaluated for  impairment
192,202

 
493,102

 
195,731

 
273,393

 
1,154,428

Loans acquired with deteriorated credit quality

 
1,825

 
270

 

 
2,095

Total ending loans balance
$
193,700

 
$
507,700

 
$
196,236

 
$
273,867

 
$
1,171,503

Summary of Impaired Financing Receivables
The following tables present loans individually evaluated for impairment recognized by class of loans as of December 31, 2016 and December 31, 2015, the average recorded investment and interest income recognized by class of loans as of the years ended December 31, 2016, 2015 and 2014 (in thousands):

 
December 31, 2016
 
December 31, 2015
 
Unpaid Principal Balance
 
Recorded Investment
 
Allowance for Loan Losses Allocated
 
Unpaid Principal Balance
 
Recorded Investment
 
Allowance for Loan Losses Allocated
With no related allowance recorded:
 
 
 
 
 
 
 
 
 
 
 
Commercial and agricultural:
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
$
690

 
$
693

 
$

 
$
1,487

 
$
1,489

 
$

Commercial mortgages:
 

 
 

 
 

 
 

 
 

 
 

Construction
277

 
278

 

 
349

 
350

 

Commercial mortgages
8,792

 
7,857

 

 
7,551

 
7,577

 

Residential mortgages
395

 
396

 

 
234

 
235

 

Consumer loans:
 

 
 

 
 

 
 

 
 

 
 

Home equity lines and loans
93

 
95

 

 
107

 
108

 

With an allowance recorded:
 

 
 

 
 

 
 

 
 

 
 

Commercial and agricultural:
 

 
 

 
 

 
 

 
 

 
 

Commercial and industrial

 

 

 
9

 
9

 
8

Commercial mortgages:
 

 
 

 
 

 
 

 
 

 
 

Commercial mortgages
2,245

 
2,247

 
735

 
4,913

 
4,846

 
1,481

Consumer loans:
 

 
 

 
 

 
 

 
 

 
 

Home equity lines and loans
360

 
360

 
141

 
364

 
366

 
77

Total
$
12,852

 
$
11,926

 
$
876

 
$
15,014

 
$
14,980

 
$
1,566


 
December 31, 2016
 
December 31, 2015
 
December 31, 2014
 
Average Recorded Investment
 
Interest Income Recognized (1)
 
Average Recorded Investment
 
Interest Income Recognized (1)
 
Average Recorded Investment
 
Interest Income Recognized (1)
With no related allowance recorded:
 
 
 
 
 
 
 
 
 
 
 
Commercial and agricultural:
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
$
1,010

 
$
42

 
$
1,358

 
$
64

 
$
1,463

 
$
40

Commercial mortgages:
 

 
 

 
 

 
 

 
 

 
 

Construction
320

 
14

 
992

 
36

 
2,104

 
102

Commercial mortgages
6,793

 
240

 
7,728

 
264

 
7,492

 
259

Residential mortgages
366

 
5

 
244

 
4

 
141

 
1

Consumer loans:
 

 
 

 
 

 
 

 
 

 
 

Home equity lines & loans
102

 
5

 
396

 
6

 
143

 
6

With an allowance recorded:
 

 
 

 
 

 
 

 
 

 
 

Commercial and agricultural:
 

 
 

 
 

 
 

 
 

 
 

Commercial and industrial
33

 

 
146

 
3

 
502

 

Commercial mortgages:
 

 
 

 
 

 
 

 
 

 
 

Commercial mortgages
4,749

 
6

 
4,503

 
49

 
1,611

 
41

Consumer loans:
 

 
 

 
 

 
 

 
 

 
 

Home equity lines and loans
362

 

 
84

 
18

 
56

 
4

Total
$
13,735

 
$
312

 
$
15,451

 
$
444

 
$
13,512

 
$
453


(1)  Cash basis interest income approximates interest income recognized.

Recorded Investment in Past Due and Non-Accrual Status by Class of Loans
The following tables present the recorded investment in non-accrual and loans past due 90 days or more and still accruing by class of loans as of December 31, 2016 and December 31, 2015 (in thousands):

 
Non-accrual
 
Loans Past Due 90 Days or More and Still Accruing
 
2016
 
2015
 
2016
 
2015
Commercial and agricultural:
 
 
 
 
 
 
 
Commercial and industrial
$

 
$
13

 
$
2

 
$
3

Commercial mortgages:
 
 
 
 
 
 
 
Construction
19

 
63

 

 

Commercial mortgages
5,454

 
7,203

 

 

Residential mortgages
4,201

 
3,610

 

 

Consumer loans:
 
 
 
 
 
 
 
Credit cards

 

 
11

 
15

Home equity lines and loans
1,670

 
757

 

 

Indirect consumer loans
654

 
542

 

 

Direct consumer loans
45

 
43

 

 

Total
$
12,043

 
$
12,232

 
$
13

 
$
18


The following tables present the aging of the recorded investment in loans as of December 31, 2016 and December 31, 2015 (in thousands):

 
December 31, 2016
 
30 - 59 Days Past Due
 
60 - 89 Days Past Due
 
90 Days or More Past Due
 
Total Past Due
 
Loans Acquired with Deteriorated Credit Quality
 
Loans Not Past Due
 
Total
Commercial and agricultural:
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
$
160

 
$
7

 
$
2

 
$
169

 
$

 
$
176,497

 
$
176,666

Agricultural

 

 

 

 

 
361

 
361

Commercial mortgages:
 
 
 
 
 
 
 
 
 
 
 
 
 

Construction

 
1,177

 

 
1,177

 

 
45,333

 
46,510

Commercial mortgages
652

 
4,460

 
2,412

 
7,524

 
1,323

 
514,799

 
523,646

Residential mortgages
2,100

 
436

 
2,383

 
4,919

 
95

 
193,951

 
198,965

Consumer loans:
 
 
 
 
 
 
 
 
 
 
 
 
 

Credit cards
3

 
9

 
11

 
23

 

 
1,453

 
1,476

Home equity lines and loans
227

 

 
1,149

 
1,376

 

 
97,477

 
98,853

Indirect consumer loans
1,773

 
287

 
542

 
2,602

 

 
137,391

 
139,993

Direct consumer loans
54

 
7

 
22

 
83

 

 
16,929

 
17,012

Total
$
4,969

 
$
6,383

 
$
6,521

 
$
17,873

 
$
1,418

 
$
1,184,191

 
$
1,203,482



 
December 31, 2015
 
30 - 59 Days Past Due
 
60 - 89 Days Past Due
 
90 Days or More Past Due
 
Total Past Due
 
Loans Acquired with Deteriorated Credit Quality
 
Loans Not Past Due
 
Total
Commercial and agricultural:
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
$
398

 
$
3

 
$
12

 
$
413

 
$

 
$
192,248

 
$
192,661

Agricultural

 

 

 

 

 
1,039

 
1,039

Commercial mortgages:
 

 
 

 
 

 
 
 
 

 
 
 
 
Construction

 

 

 

 

 
41,231

 
41,231

Commercial mortgages
4,197

 
199

 
5,239

 
9,635

 
1,825

 
455,009

 
466,469

Residential mortgages
2,983

 
725

 
1,703

 
5,410

 
270

 
190,555

 
196,236

Consumer loans:
 

 
 

 
 

 
 

 
 

 
 
 
 

Credit cards
30

 
4

 
15

 
50

 

 
1,433

 
1,482

Home equity lines and loans
233

 
77

 
239

 
549

 

 
101,428

 
101,977

Indirect consumer loans
1,744

 
4

 
447

 
2,194

 

 
149,531

 
151,726

Direct consumer loans
208

 

 
19

 
227

 

 
18,455

 
18,682

Total
$
9,793

 
$
1,012

 
$
7,674

 
$
18,478

 
$
2,095

 
$
1,150,929

 
$
1,171,503

Loans by Class Modified as Troubled Debt Restructurings
The following table presents loans by class modified as troubled debt restructurings that occurred during the years ended December 31, 2016, 2015 and 2014 (in thousands):

December 31, 2016
 
Number of Loans
 
Pre-Modification Outstanding Recorded Investment
 
Post-Modification Outstanding Recorded Investment
Troubled debt restructurings:
 
 
 
 
 
 
Commercial mortgages:
 
 
 
 

 
 

Commercial mortgages
 
6
 
$
485

 
$
388

Residential mortgages
 
2
 
295

 
307

Consumer loans:
 
 
 
 

 
 

Home equity lines and loans
 
1
 
74

 
74

Total
 
9
 
$
854

 
$
769


The TDRs described above did not increase the allowance for loan losses and resulted in no charge offs during the year ended December 31, 2016.

December 31, 2015
 
Number of Loans
 
Pre-Modification Outstanding Recorded Investment
 
Post-Modification Outstanding Recorded Investment
Troubled debt restructurings:
 
 
 
 
 
 
Commercial and agricultural:
 
 
 
 
 
 
Commercial and industrial
 
1
 
$
477

 
$
477

Commercial mortgages:
 
 
 
 

 
 

Commercial mortgages
 
5
 
2,810

 
2,810

Total
 
6
 
$
3,287

 
$
3,287


The TDRs described above increase the allowance for loan losses by $1.1 million and resulted in no charge offs during the year ended December 31, 2015.
December 31, 2014
 
Number of Loans
 
Pre-Modification Outstanding Recorded Investment
 
Post-Modification Outstanding Recorded Investment
Troubled debt restructurings:
 
 
 
 
 
 
Commercial and agricultural:
 
 
 
 
 
 
Commercial and industrial
 
4
 
$
1,028

 
$
1,028

Commercial mortgages:
 
 
 
 

 
 

Commercial mortgages
 
4
 
2,666

 
2,623

Residential mortgages
 
1
 
149

 
150

Consumer loans:
 
 
 
 
 
 
Home equity lines and loans
 
1
 
366

 
366

Total
 
10
 
$
4,209

 
$
4,167



The TDRs described above increased the allowance for loan losses by $0.2 million and resulted in less than $0.1 million in charge offs during the year ended December 31, 2014.

A loan is considered to be in payment default once it is 90 days contractually past due under the modified terms. There were no payment defaults on any loans previously modified as troubled debt restructurings during the year ended December 31, 2016 within twelve months following the modification.

The following table presents loans by class modified as TDRs for which there was a payment default within twelve months following the modification during the year ended December 31, 2015:

December 31, 2015
 
Number of Loans
 
Recorded Investment
Commercial mortgages:
 
 
 
 
Commercial mortgages
 
2
 
$
1,877

Total
 
2
 
$
1,877

Risk Category of Recorded Investment of Loans by Class of Loans
Loans not meeting the criteria above that are analyzed individually as part of the above described process are considered to be pass rated loans.  Loans listed as not rated are included in groups of homogeneous loans.  Based on the analyses performed as of December 31, 2016 and December 31, 2015, the risk category of the recorded investment of loans by class of loans is as follows (in thousands):

 
December 31, 2016
 
Not Rated
 
Pass
 
Loans
acquired with deteriorated credit quality
 
Special Mention
 
Substandard
 
Doubtful
 
Total
Commercial and agricultural:
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
$

 
$
172,873

 
$

 
$
2,277

 
$
1,516

 
$

 
$
176,666

Agricultural

 
361

 

 

 

 

 
361

Commercial mortgages:
 

 
 

 
 

 
 

 
 

 
 

 
 

Construction

 
45,055

 

 
259

 
1,196

 

 
46,510

Commercial mortgages

 
496,723

 
1,323

 
8,574

 
15,566

 
1,460

 
523,646

Residential mortgages
194,669

 

 
95

 

 
4,201

 

 
198,965

Consumer loans
 

 
 

 
 

 
 

 
 

 
 

 
 

Credit cards
1,476

 

 

 

 

 

 
1,476

Home equity lines and loans
97,183

 

 

 

 
1,670

 

 
98,853

Indirect consumer loans
139,339

 

 

 

 
654

 

 
139,993

Direct consumer loans
16,967

 

 

 

 
45

 

 
17,012

Total
$
449,634

 
$
715,012

 
$
1,418

 
$
11,110

 
$
24,848

 
$
1,460

 
$
1,203,482



 
December 31, 2015
 
Not Rated
 
Pass
 
Loans
acquired with deteriorated credit quality
 
Special Mention
 
Substandard
 
Doubtful
 
Total
Commercial and agricultural:
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
$

 
$
186,359

 
$

 
$
3,772

 
$
2,521

 
$
9

 
$
192,661

Agricultural

 
1,039

 

 

 

 

 
1,039

Commercial mortgages:
 

 
 

 
 

 
 

 
 

 
 

 
 

Construction

 
40,881

 

 
287

 
63

 

 
41,231

Commercial mortgages

 
437,549

 
1,825

 
8,437

 
14,454

 
4,204

 
466,469

Residential mortgages
192,245

 

 
270

 

 
3,721

 

 
196,236

Consumer loans
 

 
 

 
 

 
 

 
 

 
 

 
 

Credit cards
1,482

 

 

 

 

 

 
1,482

Home equity lines and loans
101,219

 

 

 

 
758

 

 
101,977

Indirect consumer loans
151,184

 

 

 

 
542

 

 
151,726

Direct consumer loans
18,639

 

 

 

 
43

 

 
18,682

Total
$
464,769

 
$
665,828

 
$
2,095

 
$
12,496

 
$
22,102

 
$
4,213

 
$
1,171,503

Recorded Investment in Residential and Consumer Loans Based on Payment Activity
The following table presents the recorded investment in residential and consumer loans based on payment activity as of December 31, 2016 and December 31, 2015 (in thousands):

 
December 31, 2016
 
 
 
Consumer Loans
 
Residential Mortgages
 
Credit Card
 
Home Equity Lines and Loans
 
Indirect Consumer Loans
 
Other Direct Consumer Loans
Performing
$
194,764

 
$
1,476

 
$
97,183

 
$
139,339

 
$
16,967

Non-Performing
4,201

 

 
1,670

 
654

 
45

Total
$
198,965

 
$
1,476

 
$
98,853

 
$
139,993

 
$
17,012


 
December 31, 2015
 
 
 
Consumer Loans
 
Residential Mortgages
 
Credit Card
 
Home Equity Lines and Loans
 
Indirect Consumer Loans
 
Other Direct Consumer Loans
Performing
$
192,626

 
$
1,482

 
$
101,219

 
$
151,184

 
$
18,639

Non-Performing
3,610

 

 
758

 
542

 
43

Total
$
196,236

 
$
1,482

 
$
101,977

 
$
151,726

 
$
18,682

Summary of Changes in Contractually Required Principal and Interest on Loans Acquired
The tables below summarize the changes in total contractually required principal and interest cash payments, management’s estimate of expected total cash payments and carrying value of the PCI loans from January 1, 2014 to December 31, 2016 (in thousands):
 
Balance at
December 31,
2015
 
Income Accretion
 
All Other Adjustments
 
Balance at
December 31,
2016
Contractually required principal and interest
$
2,912

 
$

 
$
(972
)
 
$
1,940

Contractual cash flows not expected to be collected (non accretable discount)
(506
)
 

 
154

 
(352
)
Cash flows expected to be collected
2,406

 

 
(818
)
 
1,588

Interest component of expected cash flows (accretable yield)
(311
)
 
112

 
29

 
(170
)
Recorded investment in loans acquired with deteriorating credit quality
$
2,095

 
$
112

 
$
(789
)
 
$
1,418



 
Balance at
December 31,
2014
 
Income Accretion
 
All Other Adjustments
 
Balance at
December 31,
2015
Contractually required principal and interest
$
3,621

 
$

 
$
(709
)
 
$
2,912

Contractual cash flows not expected to be collected (non accretable discount)
(570
)
 

 
64

 
(506
)
Cash flows expected to be collected
3,051

 

 
(645
)
 
2,406

Interest component of expected cash flows (accretable yield)
(420
)
 
174

 
(65
)
 
(311
)
Recorded investment in loans acquired with deteriorating credit quality
$
2,631

 
$
174

 
$
(710
)
 
$
2,095


 
Balance at
January 1,
2014
 
Income Accretion
 
All Other Adjustments
 
Balance at
December 31,
2014
Contractually required principal and interest
$
11,230

 
$

 
$
(7,609
)
 
$
3,621

Contractual cash flows not expected to be collected (non accretable discount)
(543
)
 

 
(27
)
 
(570
)
Cash flows expected to be collected
10,687

 

 
(7,636
)
 
3,051

Interest component of expected cash flows (accretable yield)
(991
)
 
515

 
56

 
(420
)
Recorded investment in loans acquired with deteriorating credit quality
$
9,696

 
$
515

 
$
(7,580
)
 
$
2,631