XML 36 R24.htm IDEA: XBRL DOCUMENT v3.10.0.1
LOANS AND ALLOWANCE FOR LOAN LOSSES (Tables)
9 Months Ended
Sep. 30, 2018
Loans and Leases Receivable Disclosure [Abstract]  
Composition of the loan portfolio by type
The composition of the loan portfolio, net of deferred origination fees and costs, is summarized as follows (in thousands):
 
 
September 30, 
 2018
 
December 31, 
 2017
Commercial and agricultural:
 
 
 
 
Commercial and industrial
 
$
192,093

 
$
198,463

Agricultural
 
287

 
544

Commercial mortgages:
 
 

 
 

Construction
 
50,353

 
45,558

Commercial mortgages, other
 
615,221

 
598,772

Residential mortgages
 
188,636

 
194,440

Consumer loans:
 
 

 
 

Credit cards
 
1,393

 
1,517

Home equity lines and loans
 
98,239

 
100,591

Indirect consumer loans
 
157,123

 
153,060

Direct consumer loans
 
17,293

 
18,879

Total loans, net of deferred origination fees and costs
 
1,320,638

 
1,311,824

Interest receivable on loans
 
3,884

 
3,758

Total recorded investment in loans
 
$
1,324,522

 
$
1,315,582

Allowance for loan losses by portfolio segment
The following tables present the activity in the allowance for loan losses by portfolio segment for the three and nine-month periods ended September 30, 2018 and 2017 (in thousands):
 
Three Months Ended September 30, 2018
Allowance for loan losses
Commercial and Agricultural
 
Commercial Mortgages
 
Residential Mortgages
 
Consumer Loans
 
Total
Beginning balance
$
4,969

 
$
8,740

 
$
1,445

 
$
4,491

 
$
19,645

Charge-offs

 

 
(60
)
 
(380
)
 
(440
)
Recoveries
13

 

 

 
117

 
130

Net recoveries (charge-offs)
13

 

 
(60
)
 
(263
)
 
(310
)
Provision
285

 
(91
)
 
11

 
95

 
300

Ending balance
$
5,267

 
$
8,649

 
$
1,396

 
$
4,323

 
$
19,635

 
Three Months Ended September 30, 2017
Allowance for loan losses
Commercial and Agricultural
 
Commercial Mortgages
 
Residential Mortgages
 
Consumer Loans
 
Total
Beginning balance
$
1,883

 
$
7,778

 
$
1,517

 
$
3,926

 
$
15,104

Charge-offs
(89
)
 
(154
)
 
(133
)
 
(440
)
 
(816
)
Recoveries
34

 
1

 

 
82

 
117

Net recoveries (charge-offs)
(55
)
 
(153
)
 
(133
)
 
(358
)
 
(699
)
Provision
99

 
758

 
12

 
420

 
1,289

Ending balance
$
1,927

 
$
8,383

 
$
1,396

 
$
3,988

 
$
15,694


 
Nine Months Ended September 30, 2018
Allowance for loan losses
Commercial and Agricultural
 
Commercial Mortgages
 
Residential Mortgages
 
Consumer Loans
 
Total
Beginning balance:
$
6,976

 
$
8,514

 
$
1,316

 
$
4,355

 
$
21,161

Charge-offs:
(3,644
)
 
(145
)
 
(225
)
 
(1,301
)
 
(5,315
)
Recoveries:
34

 
2

 
5

 
377

 
418

Net recoveries (charge-offs)
(3,610
)
 
(143
)
 
(220
)
 
(924
)
 
(4,897
)
Provision
1,901

 
278

 
300

 
892

 
3,371

Ending balance
$
5,267

 
$
8,649

 
$
1,396

 
$
4,323

 
$
19,635

 
Nine Months Ended September 30, 2017
Allowance for loan losses
Commercial and Agricultural
 
Commercial Mortgages
 
Residential Mortgages
 
Consumer Loans
 
Total
Beginning balance:
$
1,589

 
$
7,270

 
$
1,523

 
$
3,871

 
$
14,253

Charge-offs:
(96
)
 
(154
)
 
(193
)
 
(1,265
)
 
(1,708
)
Recoveries:
95

 
4

 
30

 
270

 
399

Net recoveries (charge-offs)
(1
)
 
(150
)
 
(163
)
 
(995
)
 
(1,309
)
Provision
339

 
1,263

 
36

 
1,112

 
2,750

Ending balance
$
1,927

 
$
8,383

 
$
1,396

 
$
3,988

 
$
15,694

Allowance for loan losses and the 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 September 30, 2018 and December 31, 2017 (in thousands):
 
September 30, 2018
Allowance for loan losses:
Commercial and Agricultural
 
Commercial Mortgages
 
Residential Mortgages
 
Consumer Loans
 
Total
Ending allowance balance attributable to loans:
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
1,713

 
$
496

 
$

 
$

 
$
2,209

Collectively evaluated for impairment
3,554

 
8,153

 
1,396

 
4,323

 
17,426

   Total ending allowance balance
$
5,267

 
$
8,649

 
$
1,396

 
$
4,323

 
$
19,635

 
December 31, 2017
Allowance for loan losses:
Commercial and Agricultural
 
Commercial Mortgages
 
Residential Mortgages
 
Consumer Loans
 
Total
Ending allowance balance attributable to loans:
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
5,135

 
$
802

 
$

 
$

 
$
5,937

Collectively evaluated for impairment
1,841

 
7,683

 
1,316

 
4,355

 
15,195

Loans acquired with deteriorated credit quality

 
29

 

 

 
29

   Total ending allowance balance
$
6,976

 
$
8,514

 
$
1,316

 
$
4,355

 
$
21,161

 
September 30, 2018
Loans:
Commercial and Agricultural
 
Commercial Mortgages
 
Residential Mortgages
 
Consumer Loans
 
Total
Loans individually evaluated for impairment
$
2,181

 
$
6,572

 
$
410

 
$
58

 
$
9,221

Loans collectively evaluated for  impairment
190,777

 
661,003

 
188,751

 
274,770

 
1,315,301

   Total ending loans balance
$
192,958

 
$
667,575

 
$
189,161

 
$
274,828

 
$
1,324,522

 
December 31, 2017
Loans:
Commercial and Agricultural
 
Commercial Mortgages
 
Residential Mortgages
 
Consumer Loans
 
Total
Loans individually evaluated for impairment
$
6,133

 
$
7,302

 
$
427

 
$
64

 
$
13,926

Loans collectively evaluated for  impairment
193,443

 
638,080

 
194,510

 
274,831

 
1,300,864

Loans acquired with deteriorated credit quality

 
792

 

 

 
792

   Total ending loans balance
$
199,576

 
$
646,174

 
$
194,937

 
$
274,895

 
$
1,315,582


Summary of impaired financing receivables
The following table presents loans individually evaluated for impairment recognized by class of loans as of September 30, 2018 and December 31, 2017 (in thousands):
 
September 30, 2018
 
December 31, 2017
With no related allowance recorded:
Unpaid Principal Balance
 
Recorded Investment
 
Allowance for Loan Losses Allocated
 
Unpaid Principal Balance
 
Recorded Investment
 
Allowance for Loan Losses Allocated
Commercial and agricultural:
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
$
405

 
$
405

 
$

 
$
861

 
$
867

 
$

Commercial mortgages:
 

 
 

 
 

 
 

 
 

 
 

Construction
322

 
323

 

 
364

 
365

 

Commercial mortgages, other
4,342

 
4,309

 

 
4,135

 
4,138

 

Residential mortgages
432

 
410

 

 
450

 
427

 

Consumer loans:
 

 
 

 
 

 
 

 
 

 
 

Home equity lines and loans
57

 
58

 

 
64

 
64

 

With an allowance recorded:
 

 
 

 
 

 
 

 
 

 
 

Commercial and agricultural:
 
 
 

 
 

 
 

 
 

 
 

Commercial and industrial
1,773

 
1,776

 
1,713

 
5,231

 
5,266

 
5,135

Commercial mortgages:
 

 
 

 
 

 
 

 
 

 
 

Commercial mortgages, other
1,939

 
1,940

 
496

 
2,989

 
2,799

 
802

Total
$
9,270

 
$
9,221

 
$
2,209

 
$
14,094

 
$
13,926

 
$
5,937


The following table presents the average recorded investment and interest income of loans individually evaluated for impairment recognized by class of loans as of the three and nine-month periods ended September 30, 2018 and 2017 (in thousands):
 
 
Three Months Ended 
 September 30, 2018
 
Three Months Ended 
 September 30, 2017
 
Nine Months Ended 
 September 30, 2018
 
Nine Months Ended 
 September 30, 2017
With no related allowance recorded:
 
Average Recorded Investment
 
Interest Income Recognized
(1)
 
Average Recorded Investment
 
Interest Income Recognized
(1)
 
Average Recorded Investment
 
Interest Income Recognized
(1)
 
Average Recorded Investment
 
Interest Income Recognized
(1)
Commercial and agricultural:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
$
526

 
$
1

 
$
661

 
$
8

 
$
673

 
$
11

 
$
666

 
$
24

Commercial mortgages:
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 
Construction
 
330

 
3

 
974

 
3

 
344

 
8

 
946

 
9

Commercial mortgages, other
 
4,339

 
5

 
4,946

 
5

 
4,257

 
16

 
5,973

 
73

Residential mortgages
 
413

 
2

 
439

 
2

 
420

 
6

 
416

 
6

Consumer loans:
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Home equity lines & loans
 
59

 
1

 
68

 
1

 
61

 
2

 
76

 
2

With an allowance recorded:
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Commercial and agricultural:
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Commercial and industrial
 
1,573

 
1

 
291

 
3

 
3,359

 
2

 
145

 
4

Commercial mortgages:
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Commercial mortgages, other
 
2,040

 
1

 
4,721

 
4

 
2,419

 
4

 
3,989

 
10

Consumer loans:
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Home equity lines and loans
 

 

 

 

 

 

 
180

 

Total
 
$
9,280

 
$
14

 
$
12,100

 
$
26

 
$
11,533

 
$
49

 
$
12,391

 
$
128

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

The following table presents the recorded investment in non-accrual and loans past due 90 days or more and still accruing by class of loans as of September 30, 2018 and December 31, 2017 (in thousands):

 
 
Non-accrual
 
Loans Past Due 90 Days or More and Still Accruing
 
 
September 30, 2018
 
December 31, 2017
 
September 30, 2018
 
December 31, 2017
Commercial and agricultural:
 
 
 
 
 
 
 
 
Commercial and industrial
 
$
2,075

 
$
5,250

 
$

 
$
5

Commercial mortgages:
 
 
 
 
 
 
 
 
Construction
 
115

 
135

 

 

Commercial mortgages, other
 
5,849

 
6,520

 

 

Residential mortgages
 
2,654

 
3,160

 

 

Consumer loans:
 
 
 
 
 
 
 
 
Credit cards
 

 

 
14

 
24

Home equity lines and loans
 
1,289

 
1,310

 

 

Indirect consumer loans
 
616

 
935

 

 

Direct consumer loans
 
31

 
14

 

 

Total
 
$
12,629

 
$
17,324

 
$
14

 
$
29

Recorded investment in past due and non-accrual status by class of loans
The following tables present the aging of the recorded investment in loans as of September 30, 2018 and December 31, 2017 (in thousands):
 
September 30, 2018
 
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
$
5,894

 
$
121

 
$
14

 
$
6,029

 
$

 
$
186,641

 
$
192,670

Agricultural

 

 

 

 

 
288

 
288

Commercial mortgages:
 

 
 

 
 

 
 

 
 

 
 

 
 
Construction

 

 

 

 

 
50,504

 
50,504

Commercial mortgages, other
2,137

 
25

 
436

 
2,598

 

 
614,473

 
617,071

Residential mortgages
1,324

 
510

 
946

 
2,780

 

 
186,381

 
189,161

Consumer loans:
 

 
 

 
 

 
 

 
 

 
 
 
 
Credit cards
5

 
4

 
14

 
23

 

 
1,370

 
1,393

Home equity lines and loans
244

 
111

 
816

 
1,171

 

 
97,366

 
98,537

Indirect consumer loans
1,424

 
240

 
305

 
1,969

 

 
155,557

 
157,526

Direct consumer loans
59

 
21

 
23

 
103

 

 
17,269

 
17,372

Total
$
11,087

 
$
1,032

 
$
2,554

 
$
14,673

 
$

 
$
1,309,849

 
$
1,324,522



 
December 31, 2017
 
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
$
1,689

 
$
999

 
$
20

 
$
2,708

 
$

 
$
196,322

 
$
199,030

Agricultural

 

 

 

 

 
546

 
546

Commercial mortgages:
 

 
 

 
 

 
 

 
 

 
 

 
 
Construction

 

 

 

 

 
45,688

 
45,688

Commercial mortgages, other
2,399

 
115

 
748

 
3,262

 
792

 
596,432

 
600,486

Residential mortgages
1,399

 
939

 
1,474

 
3,812

 

 
191,125

 
194,937

Consumer loans:
 

 
 

 
 

 
 

 
 

 
 
 
 
Credit cards
17

 
9

 
24

 
50

 

 
1,466

 
1,516

Home equity lines and loans
265

 
31

 
983

 
1,279

 

 
99,599

 
100,878

Indirect consumer loans
1,822

 
484

 
581

 
2,887

 

 
150,645

 
153,532

Direct consumer loans
48

 
28

 
2

 
78

 

 
18,891

 
18,969

Total
$
7,639

 
$
2,605

 
$
3,832

 
$
14,076

 
$
792

 
$
1,300,714

 
$
1,315,582



Loans by class modified as troubled debt restructurings
The following table presents loans by class modified as TDRs that occurred during the three month period ended September 30, 2017 (dollars in thousands):
September 30, 2017
 
Number of Loans
 
Pre-Modification Outstanding Recorded Investment
 
Post-Modification Outstanding Recorded Investment
Troubled debt restructurings:
 
 
 
 
 
 
Commercial and agricultural:
 
 
 
 
 
 
Commercial and industrial
 
2

 
$
506

 
$
506

Total
 
2

 
$
506

 
$
506



The TDRs described above increased the allowance for loan losses by $0.1 million and resulted in no charge-offs during the three month period ended September 30, 2017.

The following tables present loans by class modified as TDRs that occurred during the nine months ended September 30, 2018 and 2017 (dollars in thousands):
September 30, 2018
 
Number of Loans
 
Pre-Modification Outstanding Recorded Investment
 
Post-Modification Outstanding Recorded Investment
Troubled debt restructurings:
 

 

 

Commercial and agricultural:
 

 

 

Commercial and industrial
 
1

 
$
100

 
$
100

Total
 
1

 
$
100

 
$
100


September 30, 2017
 
Number of Loans
 
Pre-Modification Outstanding Recorded Investment
 
Post-Modification Outstanding Recorded Investment
Troubled debt restructurings:
 

 

 

Commercial and agricultural:
 

 

 

Commercial and industrial
 
3

 
$
677

 
$
677

Commercial mortgages:
 
 

 
 

 
 

Commercial mortgages
 
1

 
$
166

 
$
166

Residential mortgages
 
1

 
105

 
105

Total
 
5

 
$
948

 
$
948

Risk category of the recorded investment of loans by class of loans
Based on the analyses performed as of September 30, 2018 and December 31, 2017, the risk category of the recorded investment of loans by class of loans is as follows (in thousands):
 
September 30, 2018
 
Not Rated
 
Pass
 
Special Mention
 
Substandard
 
Doubtful
 
Loans acquired with deteriorated credit quality
 
Total
Commercial and agricultural:
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
$

 
$
179,502

 
$
9,421

 
$
2,021

 
$
1,726

 
$

 
$
192,670

Agricultural

 
288

 

 

 

 

 
288

Commercial mortgages:
 

 
 

 
 

 
 

 
 

 
 

 
 
Construction

 
50,389

 

 
115

 

 

 
50,504

Commercial mortgages

 
592,724

 
10,793

 
12,252

 
1,302

 

 
617,071

Residential mortgages
186,507

 

 

 
2,654

 

 

 
189,161

Consumer loans:
 

 
 

 
 

 
 

 
 

 
 

 
 
Credit cards
1,393

 

 

 

 

 

 
1,393

Home equity lines and loans
97,248

 

 

 
1,289

 

 

 
98,537

Indirect consumer loans
156,910

 

 

 
616

 

 

 
157,526

Direct consumer loans
17,341

 

 

 
31

 

 

 
17,372

Total
$
459,399

 
$
822,903

 
$
20,214

 
$
18,978

 
$
3,028

 
$

 
$
1,324,522

 
December 31, 2017
 
Not Rated
 
Pass
 
Special Mention
 
Substandard
 
Doubtful
 
Loans acquired with deteriorated credit quality
 
Total
Commercial and agricultural:
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
$

 
$
186,556

 
$
4,447

 
$
6,605

 
$
1,422

 
$

 
$
199,030

Agricultural

 
546

 

 

 

 

 
546

Commercial mortgages:
 

 
 

 
 

 
 

 
 

 
 

 
 
Construction

 
45,553

 

 
135

 

 

 
45,688

Commercial mortgages

 
575,321

 
9,665

 
13,331

 
1,377

 
792

 
600,486

Residential mortgages
191,777

 

 

 
3,160

 

 

 
194,937

Consumer loans:
 

 
 

 
 

 
 

 
 

 
 

 
 
Credit cards
1,516

 

 

 

 

 

 
1,516

Home equity lines and loans
99,568

 

 

 
1,310

 

 

 
100,878

Indirect consumer loans
152,598

 

 

 
934

 

 

 
153,532

Direct consumer loans
18,955

 

 

 
14

 

 

 
18,969

Total
$
464,414

 
$
807,976

 
$
14,112

 
$
25,489

 
$
2,799

 
$
792

 
$
1,315,582

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 September 30, 2018 and December 31, 2017 (in thousands):

 
September 30, 2018
 
 
 
Consumer Loans
 
Residential Mortgages
 
Credit Card
 
Home Equity Lines and Loans
 
Indirect Consumer Loans
 
Other Direct Consumer Loans
Performing
$
186,507

 
$
1,393

 
$
97,248

 
$
156,910

 
$
17,341

Non-Performing
2,654

 

 
1,289

 
616

 
31

 
$
189,161

 
$
1,393

 
$
98,537

 
$
157,526

 
$
17,372

 
December 31, 2017
 
 
 
Consumer Loans
 
Residential Mortgages
 
Credit Card
 
Home Equity Lines and Loans
 
Indirect Consumer Loans
 
Other Direct Consumer Loans
Performing
$
191,777

 
$
1,516

 
$
99,568

 
$
152,598

 
$
18,955

Non-Performing
3,160

 

 
1,310

 
934

 
14

 
$
194,937

 
$
1,516

 
$
100,878

 
$
153,532

 
$
18,969